RJD Green Income Statement

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

Millions USD. Fiscal year is Sep - Aug.

Fiscal Year	TTM	FY 2014	FY 2013	FY 2012	FY 2011	FY 2010
Period Ending	May '15 May 31, 2015	Aug '14 Aug 31, 2014	Aug '13 Aug 31, 2013	Dec '12 Dec 31, 2012	Dec '11 Dec 31, 2011	Dec '10 Dec 31, 2010
Revenue	2.92	2.95	2.29	2.14	2.43	2.55
Revenue Growth (YoY)	27.72%	28.90%	6.93%	-11.99%	-4.46%	-
Cost of Revenue	1.8	2.19	1.6	1.41	1.4	1.57
Gross Profit	1.12	0.77	0.69	0.73	1.03	0.98
Selling, General & Admin	0.85	0.79	1.05	1.05	1.14	1.17
Amortization of Goodwill & Intangibles	0.01	0.01	0.03	-	-	-
Other Operating Expenses	0	0.02	0.01	-	-	-
Operating Expenses	0.88	0.83	1.09	1.05	1.14	1.17
Operating Income	0.24	-0.06	-0.4	-0.33	-0.11	-0.2
Interest Expense	-0.02	-0.03	-0.02	-0.02	-0.03	-0.03
Interest & Investment Income	-	-	-	-	0	0
Other Non Operating Income (Expenses)	-0.08	-0.09	-0.09	-	0	0.01
EBT Excluding Unusual Items	0.14	-0.18	-0.51	-0.34	-0.14	-0.21
Gain (Loss) on Sale of Assets	-	-	-	-	-0.02	0.01
Pretax Income	0.14	-0.18	-0.51	-0.34	-0.16	-0.2
Net Income	0.1	-0.18	-0.51	-0.34	-0.16	-0.2
Net Income to Common	0.1	-0.18	-0.51	-0.34	-0.16	-0.2
Shares Outstanding (Basic)	12	6	5	1	0	0
Shares Outstanding (Diluted)	12	6	5	1	0	0
Shares Change (YoY)	131.02%	12.90%	293.60%	3047.78%	-50.05%	-
EPS (Basic)	0.01	-0.03	-0.10	-0.27	-3.92	-2.47
EPS (Diluted)	0.01	-0.03	-0.10	-0.27	-3.92	-2.47
Free Cash Flow	0.18	0.05	-0.03	-0.18	0.09	-0.07
Free Cash Flow Per Share	0.01	0.01	-0.01	-0.14	2.10	-0.89
Gross Margin	38.42%	25.93%	30.11%	33.99%	42.36%	38.32%
Operating Margin	8.33%	-2.06%	-17.68%	-15.21%	-4.37%	-7.72%
Profit Margin	3.45%	-6.09%	-22.29%	-16.05%	-6.61%	-7.95%
Free Cash Flow Margin	6.17%	1.82%	-1.43%	-8.24%	3.53%	-2.88%
EBITDA	0.26	-0.05	-0.37	-0.27	-0.08	-0.16
EBITDA Margin	8.77%	-1.63%	-16.28%	-12.52%	-3.10%	-6.42%
D&A For EBITDA	0.01	0.01	0.03	0.06	0.03	0.03
EBIT	0.24	-0.06	-0.4	-0.33	-0.11	-0.2
EBIT Margin	8.33%	-2.06%	-17.68%	-15.21%	-4.37%	-7.72%
Advertising Expenses	-	0.01	0.03	0.09	0.09	0.05

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