MSIU Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2005	FY 2004	FY 2003	FY 2002	FY 2001
Period Ending	Dec '05 Dec 31, 2005	Dec '04 Dec 31, 2004	Dec '03 Dec 31, 2003	Dec '02 Dec 31, 2002	Dec '01 Dec 31, 2001
Revenue	0.36	0.23	0.17	0.05	-
Revenue Growth (YoY)	55.05%	35.70%	260.74%	-	-
Cost of Revenue	0.37	0.01	0.21	0.05	-
Gross Profit	-0.01	0.22	-0.04	-0	-
Selling, General & Admin	0.45	0.56	0.16	0.09	0.01
Amortization of Goodwill & Intangibles	-	0	-	-	-
Operating Expenses	0.63	0.65	0.16	0.09	0.01
Operating Income	-0.64	-0.44	-0.2	-0.09	-0.01
Interest Expense	-0.06	-0.02	-	-	-
Interest & Investment Income	-	0	-	-	-
Other Non Operating Income (Expenses)	0.07	-0	-0	0	-
Pretax Income	-0.63	-0.46	-0.2	-0.09	-0.01
Net Income	-0.63	-0.46	-0.2	-0.09	-0.01
Net Income to Common	-0.63	-0.46	-0.2	-0.09	-0.01
Shares Outstanding (Basic)	18	17	14	9	8
Shares Outstanding (Diluted)	18	17	14	9	8
Shares Change (YoY)	6.37%	22.64%	59.12%	16.78%	-
EPS (Basic)	-0.03	-0.03	-0.01	-0.01	-
EPS (Diluted)	-0.03	-0.03	-0.01	-0.01	-
Free Cash Flow	-0.58	-0.99	-0.15	-0.04	-0.05
Free Cash Flow Per Share	-0.03	-0.06	-0.01	-0.00	-0.01
Gross Margin	-3.00%	94.00%	-22.39%	-0.81%	-
Operating Margin	-177.14%	-186.33%	-117.24%	-194.32%	-
Profit Margin	-173.26%	-195.56%	-118.45%	-194.31%	-
Free Cash Flow Margin	-159.02%	-423.65%	-87.76%	-76.21%	-
EBITDA	-0.46	-0.34	-0.14	-0.08	-
EBITDA Margin	-126.06%	-146.71%	-83.43%	-171.69%	-
D&A For EBITDA	0.18	0.09	0.06	0.01	-
EBIT	-0.64	-0.44	-0.2	-0.09	-0.01
EBIT Margin	-177.14%	-186.33%	-117.24%	-194.32%	-
Revenue as Reported	-	-	0.17	0.05	-

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