Praetorian Property Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2014	FY 2013	FY 2012	FY 2011
Period Ending	Sep '15 Sep 30, 2015	Dec '14 Dec 31, 2014	Dec '13 Dec 31, 2013	Dec '12 Dec 31, 2012	Dec '11 Dec 31, 2011
Operating Revenue	14.07	10.7	-	-	-
Other Revenue	0.03	0.03	-	-	-
Revenue	14.09	10.73	-	-	-
Cost of Revenue	13.25	9.93	-	-	-
Gross Profit	0.84	0.8	-	-	-
Selling, General & Admin	0.66	0.5	0.17	0.11	0.01
Operating Expenses	0.69	0.51	0.17	0.11	0.01
Operating Income	0.16	0.29	-0.17	-0.11	-0.01
Interest Expense	-0.83	-0.79	-0.09	-	-
EBT Excluding Unusual Items	-0.68	-0.5	-0.26	-0.11	-0.01
Other Unusual Items	-0	0.07	-	-	-
Pretax Income	-0.68	-0.43	-0.26	-0.11	-0.01
Net Income	-0.73	-0.43	-0.26	-0.11	-0.01
Net Income to Common	-0.73	-0.43	-0.26	-0.11	-0.01
Shares Outstanding (Basic)	156	156	185	170	107
Shares Outstanding (Diluted)	156	156	185	170	107
Shares Change (YoY)	-8.60%	-15.89%	9.05%	58.07%	-
EPS (Basic)	-0.00	-0.00	-0.00	-0.00	-
EPS (Diluted)	-0.00	-0.00	-0.00	-0.00	-
Free Cash Flow	-0.4	-9.02	-5.98	-0.06	-0
Free Cash Flow Per Share	-0.00	-0.06	-0.03	-	-
Gross Margin	5.99%	7.46%	-	-	-
Operating Margin	1.12%	2.72%	-	-	-
Profit Margin	-5.16%	-3.98%	-	-	-
Free Cash Flow Margin	-2.81%	-84.11%	-	-	-
EBITDA	-	0.3	-	-	-
EBITDA Margin	-	2.80%	-	-	-
D&A For EBITDA	-	0.01	-	-	-
EBIT	0.16	0.29	-0.17	-0.11	-0.01
EBIT Margin	1.12%	2.72%	-	-	-
Revenue as Reported	14.09	10.73	-	-	-

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