Renewal Fuels Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2007	FY 2006	FY 2005
Period Ending	Sep '08 Sep 30, 2008	Dec '07 Dec 31, 2007	Dec '06 Dec 31, 2006	Dec '05 Dec 31, 2005
Revenue	2.26	0.79	1.84	2.36
Revenue Growth (YoY)	281.46%	-56.78%	-22.19%	-
Cost of Revenue	1.53	0.55	1.18	1.28
Gross Profit	0.73	0.24	0.66	1.09
Selling, General & Admin	2.2	2.04	0.63	0.67
Research & Development	-	3.14	-	-
Amortization of Goodwill & Intangibles	0.31	0.1	-	-
Operating Expenses	2.5	10.41	0.63	0.67
Operating Income	-1.78	-10.17	0.02	0.41
Interest Expense	-1.38	-1.01	-	-
Interest & Investment Income	-	0	-	-
Other Non Operating Income (Expenses)	-0.03	-0.02	0	-
Pretax Income	-3.18	-11.2	0.02	0.41
Income Tax Expense	-	-	0	0.14
Net Income	-3.56	-11.2	0.02	0.27
Net Income to Common	-3.56	-11.2	0.02	0.27
Net Income Growth	-	-	-92.68%	-
Shares Outstanding (Basic)	28	21	7	-
Shares Outstanding (Diluted)	28	21	7	-
Shares Change (YoY)	36.03%	204.50%	-	-
EPS (Basic)	-0.13	-0.53	0.00	-
EPS (Diluted)	-0.13	-0.53	0.00	-
Free Cash Flow	-1.19	-2.41	0.14	0.22
Free Cash Flow Per Share	-0.04	-0.11	0.02	-
Gross Margin	32.13%	30.82%	35.66%	45.96%
Operating Margin	-78.59%	-1280.09%	1.26%	17.49%
Profit Margin	-157.41%	-1409.98%	1.07%	11.37%
Free Cash Flow Margin	-52.57%	-303.90%	7.86%	9.52%
EBITDA	-1.5	-10.04	0.03	0.42
EBITDA Margin	-66.23%	-	1.90%	17.66%
D&A For EBITDA	0.28	0.13	0.01	0
EBIT	-1.78	-10.17	0.02	0.41
EBIT Margin	-78.59%	-	1.26%	17.49%
Effective Tax Rate	-	-	15.00%	35.00%
Advertising Expenses	-	0.21	0.09	0.16

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