Tristar Acquisition Group (TAGP)

Tristar Acquisition Group Income Statement

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

Fiscal Year	FY 2014	FY 2013	FY 2012	FY 2011	FY 2010
Period Ending	Dec 31, 2014	Dec 31, 2013	Dec 31, 2012	Dec 31, 2011	Dec 31, 2010
Operating Revenue	15.74	26.57	30.8	44.37	63.21
Other Revenue	-	-	-	-	0.44
Revenue	15.75	27.94	30.99	44.91	63.64
Revenue Growth (YoY)	-43.63%	-9.84%	-30.98%	-29.44%	101.24%
Cost of Revenue	5.02	10.71	11.71	18.92	47.83
Gross Profit	10.73	17.24	19.29	25.98	15.81
Selling, General & Admin	3.62	5.79	6.94	7.54	9.32
Other Operating Expenses	4.46	5.87	7.41	14.51	0.87
Operating Expenses	9	12.68	15.34	22.76	11.07
Operating Income	1.72	4.56	3.94	3.23	4.74
Interest Expense	-	-	-	-	-1.28
Interest & Investment Income	0.25	0.02	0.32	0.26	0.05
Other Non Operating Income (Expenses)	-1.78	-2.95	-3.19	-1.74	0
Pretax Income	0.19	1.62	1.08	1.75	3.51
Income Tax Expense	0.42	0.91	0.76	1.28	1.28
Earnings From Continuing Operations	-0.23	0.71	0.32	0.48	2.23
Net Income to Company	-	-	-	-	2.23
Net Income	-1.38	0.58	0.33	1.46	2.23
Net Income to Common	-	-	-	-	2.23
Net Income Growth	-	77.73%	-77.59%	-34.52%	126.42%
Shares Outstanding (Basic)	-	-	-	-	0
Shares Outstanding (Diluted)	-	-	-	-	0
Shares Change (YoY)	-	-	-	-	40.78%
EPS (Basic)	-	-	-	-	52.32
EPS (Diluted)	-	-	-	-	52.32
EPS Growth	-	-	-	-	60.83%
Free Cash Flow	-	-	-	-	-11.07
Free Cash Flow Per Share	-	-	-	-	-259.88
Gross Margin	68.12%	61.68%	62.22%	57.86%	24.84%
Operating Margin	10.95%	16.32%	12.72%	7.19%	7.45%
Profit Margin	-	-	-	-	3.50%
Free Cash Flow Margin	-	-	-	-	-17.39%
EBITDA	2.65	5.58	4.93	3.93	5.43
EBITDA Margin	16.81%	19.97%	15.90%	8.76%	8.53%
D&A For EBITDA	-	-	-	-	0.68
EBIT	1.72	4.56	3.94	3.23	4.74
EBIT Margin	10.95%	16.32%	12.72%	7.19%	7.45%
Effective Tax Rate	-	-	-	-	36.54%
Revenue as Reported	-	-	-	-	63.64

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