Nofire Technologies, Inc. (NFTI)

Nofire Technologies Income Statement

Financials in millions USD. Fiscal year is September - August.

Fiscal Year	TTM	FY 2009	FY 2008	FY 2007	FY 2006	FY 2005
Period Ending	May 31, 2010	Aug 31, 2009	Aug 31, 2008	Aug 31, 2007	Aug 31, 2006	Aug 31, 2005
Revenue	0.9	0.88	0.72	1	0.36	0.54
Revenue Growth (YoY)	-2.41%	21.39%	-28.09%	176.23%	-33.12%	11.37%
Cost of Revenue	0.5	0.48	0.3	0.46	0.2	0.22
Gross Profit	0.4	0.39	0.43	0.54	0.17	0.33
Selling, General & Admin	1.21	1.29	1.37	1.21	1.13	1.37
Research & Development	0.06	0.05	0.07	0.05	0.06	-
Operating Expenses	1.26	1.34	1.44	1.26	1.19	1.37
Operating Income	-0.86	-0.94	-1.01	-0.71	-1.03	-1.05
Interest Expense	-0.99	-0.65	-0.76	-3.15	-0.76	-0.74
Other Non Operating Income (Expenses)	0	0	0.01	-	-	-0
Pretax Income	-1.85	-1.59	-1.76	-3.87	-1.79	-1.78
Income Tax Expense	-0.04	-0.02	-0.02	-0.02	-0.04	-0.05
Net Income	-1.82	-1.57	-1.74	-3.84	-1.75	-1.73
Net Income to Common	-1.82	-1.57	-1.74	-3.84	-1.75	-1.73
Shares Outstanding (Basic)	43	40	40	38	32	32
Shares Outstanding (Diluted)	43	40	40	38	32	32
Shares Change (YoY)	7.69%	1.35%	6.27%	17.10%	-0.45%	53.25%
EPS (Basic)	-0.04	-0.04	-0.04	-0.10	-0.05	-0.05
EPS (Diluted)	-0.04	-0.04	-0.04	-0.10	-0.05	-0.05
Free Cash Flow	-0.3	-0.08	-0.31	-0.87	-0.38	-0.55
Free Cash Flow Per Share	-0.01	-0.00	-0.01	-0.02	-0.01	-0.02
Gross Margin	44.74%	44.92%	58.86%	54.14%	45.88%	59.98%
Operating Margin	-95.53%	-107.69%	-140.26%	-70.98%	-281.91%	-192.19%
Profit Margin	-201.51%	-179.34%	-241.05%	-382.39%	-482.18%	-319.04%
Free Cash Flow Margin	-33.15%	-9.04%	-43.43%	-87.07%	-103.89%	-100.37%
EBITDA	-	-	-1.01	-0.71	-1.02	-1.04
EBITDA Margin	-	-	-140.11%	-70.87%	-281.47%	-190.96%
D&A For EBITDA	-	-	0	0	0	0.01
EBIT	-0.86	-0.94	-1.01	-0.71	-1.03	-1.05
EBIT Margin	-95.53%	-107.68%	-140.26%	-70.98%	-281.91%	-192.19%
Revenue as Reported	0.9	0.88	0.72	1	0.36	-

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