Nicodrops, Inc. (NCDP)

Nicodrops Income Statement

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

Fiscal Year	TTM	FY 2005	FY 2004
Period Ending	Sep 30, 2006	Dec 31, 2005	Dec 31, 2004
Revenue	0	0.33	0.06
Revenue Growth (YoY)	-	417.61%	-
Cost of Revenue	-0	0.08	0.01
Gross Profit	0	0.24	0.05
Selling, General & Admin	0.11	0.45	0.15
Operating Expenses	0.11	0.45	0.15
Operating Income	-0.11	-0.2	-0.1
Pretax Income	-0.11	-0.2	-0.1
Net Income	-0.11	-0.2	-0.1
Net Income to Common	-0.11	-0.2	-0.1
Shares Outstanding (Basic)	1,849	1,849	850
Shares Outstanding (Diluted)	1,849	1,849	850
Shares Change (YoY)	-	117.53%	-
EPS (Basic)	-0.00	-0.00	-0.00
EPS (Diluted)	-0.00	-0.00	-0.00
Free Cash Flow	-0.13	-0.44	-0.18
Gross Margin	408.95%	75.01%	81.73%
Operating Margin	-34642.90%	-61.56%	-156.70%
Profit Margin	-34642.90%	-61.56%	-156.70%
Free Cash Flow Margin	-39238.89%	-134.53%	-282.08%
EBITDA	-0.11	-0.2	-
EBITDA Margin	-	-61.49%	-
D&A For EBITDA	0	0	-
EBIT	-0.11	-0.2	-0.1
EBIT Margin	-	-61.56%	-156.70%

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