MacReport.Net, Inc. (MRPT)

MacReport.Net Income Statement

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

Fiscal Year	TTM	FY 2005	FY 2004	FY 2003	FY 2002	FY 2001
Period Ending	May 31, 2006	Nov 30, 2005	Nov 30, 2004	Nov 30, 2003	Nov 30, 2002	Nov 30, 2001
Revenue	1.43	1.64	2.12	0.39	0.03	-
Revenue Growth (YoY)	-25.44%	-22.76%	443.17%	1383.40%	-	-
Cost of Revenue	0.45	0.56	0.33	0.17	0.04	-
Gross Profit	0.98	1.08	1.79	0.22	-0.01	-
Selling, General & Admin	1.41	1.87	1.12	1.15	1.03	0.86
Operating Expenses	1.41	1.87	1.12	1.15	1.03	0.86
Operating Income	-0.43	-0.78	0.67	-0.92	-1.04	-0.86
Interest Expense	-0.1	-0.14	-0.1	-0.11	-0.06	-0
Interest & Investment Income	0	0	0	-	-	0
Other Non Operating Income (Expenses)	-0.88	-0.64	-	-	-0	-
EBT Excluding Unusual Items	-1.41	-1.56	0.58	-1.03	-1.09	-0.86
Gain (Loss) on Sale of Investments	0.11	-0.27	0.67	-0	-	-0.19
Pretax Income	-1.29	-1.83	1.24	-1.04	-1.09	-1.05
Income Tax Expense	-	0	-	-	0	0
Net Income	-1.29	-1.83	1.24	-1.04	-1.09	-1.05
Net Income to Common	-1.29	-1.83	1.24	-1.04	-1.09	-1.05
Shares Outstanding (Basic)	18	17	16	16	16	16
Shares Outstanding (Diluted)	18	17	17	16	16	16
Shares Change (YoY)	6.74%	3.08%	3.74%	1.11%	1.57%	-
EPS (Basic)	-0.07	-0.11	0.08	-0.06	-0.07	-0.07
EPS (Diluted)	-0.08	-0.11	0.07	-0.06	-0.07	-0.07
Free Cash Flow	-1.88	-2.84	-0.25	-0.87	-0.79	-0.93
Free Cash Flow Per Share	-0.11	-0.17	-0.01	-0.05	-0.05	-0.06
Gross Margin	68.41%	66.13%	84.44%	57.24%	-39.31%	-
Operating Margin	-29.75%	-47.89%	31.67%	-236.66%	-3934.35%	-
Profit Margin	-90.29%	-111.73%	58.67%	-265.40%	-4156.01%	-
Free Cash Flow Margin	-131.40%	-173.17%	-11.69%	-222.18%	-3003.19%	-
EBITDA	-0.34	-0.72	0.68	-0.91	-1.03	-0.85
EBITDA Margin	-23.55%	-44.05%	32.26%	-233.54%	-	-
D&A For EBITDA	0.09	0.06	0.01	0.01	0.01	0.01
EBIT	-0.43	-0.78	0.67	-0.92	-1.04	-0.86
EBIT Margin	-29.75%	-47.89%	31.67%	-236.66%	-	-
Advertising Expenses	-	0.49	0.27	0.06	0.03	-

Source: S&P Capital IQ. Standard template. Financial Sources.