Marani Brands, Inc. (MRIB)

Marani Brands Income Statement

Financials in millions USD. Fiscal year is July - June.

Fiscal Year	TTM	FY 2009	FY 2008	FY 2007	FY 2007	FY 2006
Period Ending	Mar 31, 2010	Jun 30, 2009	Jun 30, 2008	Dec 31, 2007	Jun 30, 2007	Dec 31, 2006
Revenue	0.38	0.4	0.17	0.09	0.17	0.19
Revenue Growth (YoY)	60.03%	139.43%	96.47%	-50.74%	-8.54%	-
Cost of Revenue	0.15	0.18	0.05	0.04	0.06	0.08
Gross Profit	0.23	0.23	0.12	0.05	0.12	0.11
Selling, General & Admin	-2.89	6.6	3.66	1.64	0.61	0.37
Operating Expenses	-2.89	6.6	3.66	1.72	0.61	0.37
Operating Income	3.12	-6.37	-3.54	-1.67	-0.49	-0.25
Interest Expense	-0.2	-0.12	-0.16	-0.16	-0.05	-0.04
Interest & Investment Income	0.02	0.03	0.01	0	-	-
Other Non Operating Income (Expenses)	-0.04	-0.25	-11.68	-0.02	0	-
EBT Excluding Unusual Items	2.91	-6.71	-15.37	-1.85	-0.54	-0.29
Gain (Loss) on Sale of Assets	-0.01	-0.01	-	-	-	-
Other Unusual Items	-	-	-	-0.09	-	-
Pretax Income	2.9	-6.71	-15.37	-1.94	-0.54	-0.29
Net Income	2.9	-6.71	-15.37	-1.94	-0.54	-0.29
Net Income to Common	2.9	-6.71	-15.37	-1.94	-0.54	-0.29
Shares Outstanding (Basic)	213	181	137	9	64	6
Shares Outstanding (Diluted)	254	181	137	9	64	6
Shares Change (YoY)	46.84%	32.52%	1446.02%	-86.07%	1045.07%	-
EPS (Basic)	0.01	-0.04	-0.11	-0.22	-0.01	-0.05
EPS (Diluted)	0.01	-0.04	-0.11	-0.22	-0.01	-0.05
Free Cash Flow	-0.69	-2.55	-4.79	-2.48	-0.5	-0.32
Free Cash Flow Per Share	-0.00	-0.01	-0.04	-0.28	-0.01	-0.06
Gross Margin	60.61%	56.00%	70.96%	55.00%	66.70%	58.27%
Operating Margin	819.84%	-1583.89%	-2106.84%	-1953.33%	-284.71%	-134.29%
Profit Margin	760.74%	-1668.81%	-9143.76%	-2263.59%	-308.71%	-154.27%
Free Cash Flow Margin	-181.19%	-633.40%	-2851.73%	-2900.91%	-289.51%	-169.50%
EBITDA	-	-6.37	-3.54	-1.67	-0.49	-0.25
EBITDA Margin	-	-	-	-	-283.87%	-133.52%
D&A For EBITDA	-	0	0	0	0	0
EBIT	3.12	-6.37	-3.54	-1.67	-0.49	-0.25
EBIT Margin	819.84%	-	-	-	-284.71%	-134.29%
Advertising Expenses	-	0.17	0.18	0.09	0.04	0.03

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