MedSmart Group Inc. (MSGP)

MedSmart Group Income Statement

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

Fiscal Year	TTM	FY 2013	FY 2012	FY 2011	FY 2010	FY 2009
Period Ending	Sep 30, 2014	Dec 31, 2013	Dec 31, 2012	Dec 31, 2011	Dec 31, 2010	Dec 31, 2009
Revenue	0.73	0.54	0.05	0.03	0	0.02
Revenue Growth (YoY)	222.87%	1032.92%	76.94%	3210.54%	-95.99%	-62.17%
Cost of Revenue	0.34	0.27	0.03	0.02	0	0
Gross Profit	0.39	0.27	0.02	0.01	0	0.02
Selling, General & Admin	0.21	0.39	0.61	0.37	0.29	0.09
Research & Development	-	-	-	-	-	0.01
Operating Expenses	0.22	0.54	0.64	0.4	0.29	0.1
Operating Income	0.17	-0.27	-0.62	-0.39	-0.29	-0.09
Interest Expense	-0.06	-0.7	-7.41	-0.53	-3.12	-0.4
Other Non Operating Income (Expenses)	-	3.64	-1.92	0	-0.97	0.48
EBT Excluding Unusual Items	0.11	2.67	-9.95	-0.92	-4.37	-0.01
Pretax Income	0.11	2.67	-9.95	-0.92	-4.37	-0.01
Net Income	0.11	2.67	-9.95	-0.92	-4.37	-0.01
Preferred Dividends & Other Adjustments	-2.3	-2.3	-	-	-	-
Net Income to Common	2.41	4.97	-9.95	-0.92	-4.37	-0.01
Shares Outstanding (Basic)	1	0	0	-	-	-
Shares Outstanding (Diluted)	1	0	0	-	-	-
Shares Change (YoY)	7.17%	519.82%	-	-	-	-
EPS (Basic)	4.13	15.86	-196.94	-	-	-
EPS (Diluted)	4.13	15.86	-200.00	-	-	-
Free Cash Flow	1.17	-0.36	-1.65	-0.41	-0.2	-0.05
Free Cash Flow Per Share	2.02	-1.15	-32.70	-	-	-
Gross Margin	53.08%	49.47%	43.95%	43.56%	78.31%	77.23%
Operating Margin	23.41%	-50.33%	-1299.03%	-1447.76%	-35569.36%	-421.07%
Profit Margin	331.02%	917.70%	-20823.94%	-3394.05%	-535965.44%	-24.61%
Free Cash Flow Margin	161.50%	-66.70%	-3457.35%	-1515.83%	-24234.07%	-222.52%
EBITDA	0.2	-0.09	-0.59	-0.36	-0.29	-0.08
EBITDA Margin	27.36%	-17.01%	-	-	-	-
D&A For EBITDA	0.03	0.18	0.03	0.03	0	0
EBIT	0.17	-0.27	-0.62	-0.39	-0.29	-0.09
EBIT Margin	23.41%	-50.33%	-	-	-	-
Advertising Expenses	-	-	0	0	-	-

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