New Frontier Energy Income Statement

Financials in millions USD. Fiscal year is March - February.

Millions USD. Fiscal year is Mar - Feb.

Fiscal Year	TTM	FY 2011	FY 2010	FY 2009	FY 2008	FY 2007
Period Ending	Nov '11 Nov 30, 2011	Feb '11 Feb 28, 2011	Feb '10 Feb 28, 2010	Feb '09 Feb 28, 2009	Feb '08 Feb 29, 2008	Feb '07 Feb 28, 2007
Revenue	0.83	0.02	0.01	1.36	0.76	0.36
Revenue Growth (YoY)	-	27.74%	-99.09%	78.91%	109.80%	126.51%
Cost of Revenue	0.1	-	-	1.2	1.53	0.65
Gross Profit	0.73	0.02	0.01	0.16	-0.77	-0.29
Selling, General & Admin	2.56	2.57	5.44	3.91	4.27	2.93
Other Operating Expenses	-	-	-	-	0.01	-
Operating Expenses	3.11	3.67	5.52	12.57	5.49	3.45
Operating Income	-2.38	-3.65	-5.5	-12.42	-6.26	-3.75
Interest Expense	-	-	-	-0.08	-0.45	-1
Interest & Investment Income	-	-	-	0.07	0.36	0.09
Other Non Operating Income (Expenses)	0.16	0.01	0.01	-	-	-
EBT Excluding Unusual Items	-2.72	-3.64	-5.49	-12.43	-6.34	-4.65
Gain (Loss) on Sale of Assets	-0.08	2.61	-0.29	-	-	0.1
Other Unusual Items	-0.35	0.09	3.26	-	-	-
Pretax Income	-5.76	-0.94	-2.52	-12.43	-6.34	-4.56
Earnings From Continuing Operations	-5.76	-0.94	-2.52	-12.43	-6.34	-4.56
Earnings From Discontinued Operations	13.04	-0.13	-7.97	-	-	-
Net Income to Company	7.28	-1.07	-10.49	-12.43	-6.34	-4.56
Minority Interest in Earnings	-	-	-	-0.04	-0.06	-0.02
Net Income	7.28	-1.07	-10.49	-12.47	-6.4	-4.57
Preferred Dividends & Other Adjustments	0.19	0.22	0.62	0.88	0.96	0.51
Net Income to Common	7.08	-1.29	-11.11	-13.35	-7.36	-5.08
Shares Outstanding (Basic)	69	68	26	13	8	6
Shares Outstanding (Diluted)	69	68	26	13	8	6
Shares Change (YoY)	4.14%	161.15%	108.97%	51.60%	49.45%	50.66%
EPS (Basic)	0.10	-0.02	-0.42	-1.07	-0.89	-0.92
EPS (Diluted)	0.10	-0.02	-0.42	-1.07	-0.89	-0.92
Free Cash Flow	-3.66	-1.76	-2.6	-3.99	-8.54	-11.44
Free Cash Flow Per Share	-0.05	-0.03	-0.10	-0.32	-1.03	-2.07
Gross Margin	87.97%	100.00%	100.00%	11.54%	-101.53%	-80.90%
Operating Margin	-287.12%	-23255.25%	-44774.62%	-915.95%	-825.80%	-1037.04%
Profit Margin	855.64%	-8236.96%	-90421.32%	-984.59%	-971.76%	-1406.35%
Free Cash Flow Margin	-441.90%	-11198.88%	-21145.55%	-293.98%	-1127.34%	-3168.49%
EBITDA	-2.36	-3.61	-5.42	-3.97	-5.53	-3.43
EBITDA Margin	-285.25%	-	-	-292.89%	-	-
D&A For EBITDA	0.02	0.04	0.08	8.45	0.73	0.32
EBIT	-2.38	-3.65	-5.5	-12.42	-6.26	-3.75
Revenue as Reported	-	-	-	1.36	0.76	0.36

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