Medra Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2001	FY 2000	FY 1999	FY 1998	FY 1997
Period Ending	Jun '02 Jun 30, 2002	Dec '01 Dec 31, 2001	Dec '00 Dec 31, 2000	Dec '99 Dec 31, 1999	Dec '98 Dec 31, 1998	Dec '97 Dec 31, 1997
Revenue	1.13	1.14	0.96	0.54	0.21	0.09
Revenue Growth (YoY)	39.95%	18.87%	77.02%	161.68%	131.28%	-
Cost of Revenue	1.45	1.04	0.73	0.33	0.07	-
Gross Profit	-0.32	0.1	0.23	0.21	0.14	0.09
Selling, General & Admin	0.82	2.77	4.45	2.87	2.88	0.21
Research & Development	1.8	2.48	1.78	0.84	1.81	0.06
Operating Expenses	7.56	10.01	7.74	3.78	4.72	0.28
Operating Income	-7.88	-9.91	-7.51	-3.57	-4.58	-0.19
Interest Expense	-0.05	-0.05	-0.05	-0	-	-
Interest & Investment Income	0.03	0.03	0.13	-	-	0
Earnings From Equity Investments	-0.02	-0.02	-0.01	-0.02	-	-
Other Non Operating Income (Expenses)	0.06	0.07	-	-	0	-
EBT Excluding Unusual Items	-7.86	-9.88	-7.44	-3.59	-4.58	-0.19
Gain (Loss) on Sale of Investments	-0.01	-0.01	-0.19	-	-	-
Gain (Loss) on Sale of Assets	-0.05	-0.05	-0.03	-	-	-
Pretax Income	-7.92	-9.94	-7.65	-3.59	-4.58	-0.19
Earnings From Continuing Operations	-7.92	-9.94	-7.65	-3.59	-4.58	-0.19
Minority Interest in Earnings	0.01	0.01	-	-	-	-
Net Income	-7.91	-9.93	-7.65	-3.59	-4.58	-0.19
Net Income to Common	-7.91	-9.93	-7.65	-3.59	-4.58	-0.19
Shares Outstanding (Basic)	0	0	0	0	-	-
Shares Outstanding (Diluted)	0	0	0	0	-	-
Shares Change (YoY)	31.72%	32.46%	64.81%	-	-	-
EPS (Basic)	-225.91	-313.29	-319.87	-247.09	-	-
EPS (Diluted)	-226.99	-313.29	-320.00	-250.00	-	-
Free Cash Flow	-4.72	-5.92	-7.69	-2.14	-1.35	0.11
Free Cash Flow Per Share	-134.84	-186.85	-321.47	-147.26	-	-
Gross Margin	-28.56%	8.70%	24.17%	38.81%	67.97%	100.00%
Operating Margin	-699.10%	-867.03%	-780.84%	-656.57%	-2207.26%	-207.31%
Profit Margin	-701.93%	-868.76%	-796.01%	-660.43%	-2205.25%	-207.19%
Free Cash Flow Margin	-418.95%	-518.15%	-800.00%	-393.61%	-649.08%	119.94%
EBITDA	-7.42	-9.62	-7.27	-3.5	-4.55	-0.18
EBITDA Margin	-	-	-	-	-	-198.06%
D&A For EBITDA	0.46	0.29	0.23	0.07	0.03	0.01
EBIT	-7.88	-9.91	-7.51	-3.57	-4.58	-0.19
EBIT Margin	-	-	-	-	-	-207.31%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.