Remote Dynamics Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2008	FY 2007	FY 2006	FY 2005
Period Ending	Sep '09 Sep 30, 2009	Dec '08 Dec 31, 2008	Dec '07 Dec 31, 2007	Dec '06 Dec 31, 2006	Dec '05 Dec 31, 2005
Revenue	5.27	5.26	4.72	0.66	0.32
Revenue Growth (YoY)	6.06%	11.38%	610.99%	109.46%	-
Cost of Revenue	2.34	1.98	1.76	0.64	0.13
Gross Profit	2.93	3.28	2.96	0.02	0.19
Selling, General & Admin	2.29	2.3	2.54	0.81	0.28
Research & Development	0.71	0.8	0.72	0.08	-
Operating Expenses	3.8	3.91	4.21	1.08	0.3
Operating Income	-0.88	-0.62	-1.25	-1.06	-0.11
Interest Expense	-1.72	-2.1	-4.76	-0.68	-
Interest & Investment Income	0.01	0.04	0.11	0.02	-
Other Non Operating Income (Expenses)	-	-0	0.07	-0	0.03
EBT Excluding Unusual Items	-2.59	-2.68	-5.83	-1.72	-0.07
Impairment of Goodwill	-	-	-	-0.41	-
Legal Settlements	-	-	0.23	-	-
Other Unusual Items	-	-	-0.62	-0.68	-
Pretax Income	-2.59	-2.68	-6.22	-2.81	-0.07
Net Income	-2.59	-2.68	-6.22	-2.81	-0.07
Net Income to Common	-2.59	-2.68	-6.22	-2.81	-0.07
Shares Outstanding (Basic)	5,009	14	-	-	-
Shares Outstanding (Diluted)	5,009	14	-	-	-
EPS (Basic)	-0.00	-0.19	-	-	-
EPS (Diluted)	-0.00	-0.19	-	-	-
Free Cash Flow	-0.04	-0.26	-0.89	-0.72	-0.16
Free Cash Flow Per Share	-	-0.02	-	-	-
Gross Margin	55.52%	62.44%	62.70%	3.46%	60.25%
Operating Margin	-16.66%	-11.83%	-26.43%	-159.04%	-33.75%
Profit Margin	-49.09%	-51.03%	-131.77%	-422.59%	-23.03%
Free Cash Flow Margin	-0.80%	-5.00%	-18.81%	-107.68%	-51.42%
EBITDA	-0.38	0.02	-0.3	-0.87	-0.09
EBITDA Margin	-7.12%	0.29%	-6.33%	-131.63%	-27.45%
D&A For EBITDA	0.5	0.64	0.95	0.18	0.02
EBIT	-0.88	-0.62	-1.25	-1.06	-0.11
EBIT Margin	-16.66%	-11.83%	-26.43%	-159.04%	-33.75%
Revenue as Reported	5.27	5.26	4.72	0.66	0.32

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