Mushrooms Inc. (MSRM)

Endeavor Group Holdings Income Statement

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

Fiscal Year	TTM	FY 2010	FY 2009	FY 2008	FY 2007	FY 2006
Period Ending	Mar 31, 2011	Dec 31, 2010	Dec 31, 2009	Dec 31, 2008	Dec 31, 2007	Dec 31, 2006
Revenue	0.05	0.05	0.03	0.13	0.04	0.05
Revenue Growth (YoY)	110.65%	63.74%	-78.21%	217.13%	-15.47%	-67.23%
Cost of Revenue	0.03	0.03	0.02	0.03	0.01	0.02
Gross Profit	0.02	0.02	0.01	0.1	0.03	0.03
Selling, General & Admin	0.13	0.12	0.07	0.11	0.26	0.04
Operating Expenses	0.15	0.15	0.11	0.17	0.28	0.05
Operating Income	-0.13	-0.13	-0.09	-0.07	-0.26	-0.02
Pretax Income	-0.13	-0.13	-0.09	-0.07	-0.26	-0.02
Net Income	-0.13	-0.13	-0.09	-0.07	-0.26	-0.02
Net Income to Common	-0.13	-0.13	-0.09	-0.07	-0.26	-0.02
Shares Outstanding (Basic)	0	0	0	0	0	0
Shares Outstanding (Diluted)	0	0	0	0	0	0
Shares Change (YoY)	10.39%	13.62%	2.75%	15.26%	7.62%	-
EPS (Basic)	-7.29	-7.18	-5.96	-4.44	-18.99	-1.61
EPS (Diluted)	-7.29	-7.18	-5.96	-4.44	-20.00	-1.61
Free Cash Flow	-0.07	-0.09	-0.07	-0.15	-0.34	0.03
Free Cash Flow Per Share	-4.02	-4.84	-4.41	-9.53	-25.46	2.13
Gross Margin	35.42%	33.51%	44.28%	75.38%	68.72%	69.03%
Operating Margin	-275.95%	-278.28%	-333.39%	-52.58%	-619.16%	-41.19%
Profit Margin	-275.95%	-278.28%	-333.39%	-52.58%	-619.16%	-41.19%
Free Cash Flow Margin	-152.35%	-187.79%	-246.29%	-112.95%	-830.26%	54.53%
EBITDA	-0.11	-0.1	-0.06	-0.01	-0.24	-0
EBITDA Margin	-227.21%	-224.20%	-211.81%	-6.19%	-	-7.32%
D&A For EBITDA	0.02	0.03	0.03	0.06	0.02	0.02
EBIT	-0.13	-0.13	-0.09	-0.07	-0.26	-0.02
EBIT Margin	-275.95%	-278.28%	-	-52.58%	-	-41.18%

Updated May 18, 2011. Source: S&P Global Market Intelligence. Standard template. Financial Sources.