Tonner-One World Holdings, Inc. (TONR)

Tonner-One World Holdings Income Statement

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

Fiscal Year	TTM	FY 2015	FY 2014	FY 2013	FY 2012	FY 2011
Period Ending	Jun 30, 2016	Dec 31, 2015	Dec 31, 2014	Dec 31, 2013	Dec 31, 2012	Dec 31, 2011
Revenue	0.96	0.9	0.11	0.02	-	-
Revenue Growth (YoY)	1068.10%	720.34%	432.97%	-	-	-
Cost of Revenue	0.94	0.92	0.08	0.02	-	-
Gross Profit	0.01	-0.02	0.02	0	-	-
Selling, General & Admin	2.33	2.27	4.17	3.33	1.15	1.3
Research & Development	0.13	0.12	0.03	0.03	0.03	0.11
Operating Expenses	2.48	2.41	4.22	3.36	1.18	1.41
Operating Income	-2.46	-2.43	-4.2	-3.35	-1.18	-1.41
Interest Expense	-3.08	-2.72	-1.62	-0.62	-0.08	-0.04
Other Non Operating Income (Expenses)	15.49	-8.27	-0.52	-1.88	-	-
EBT Excluding Unusual Items	9.95	-13.42	-6.34	-5.85	-1.26	-1.45
Merger & Restructuring Charges	-	-	-	-	-	-0.03
Other Unusual Items	0.7	0.15	-0.59	-1	-	-
Pretax Income	10.65	-13.27	-6.94	-6.85	-1.26	-1.48
Net Income	10.65	-13.27	-6.94	-6.85	-1.26	-1.48
Net Income to Common	10.65	-13.27	-6.94	-6.85	-1.26	-1.48
Shares Outstanding (Basic)	420	323	39	0	0	0
Shares Outstanding (Diluted)	869	323	39	0	0	0
Shares Change (YoY)	446.56%	728.29%	8796.16%	438.56%	40.79%	382.98%
EPS (Basic)	0.03	-0.04	-0.18	-15.65	-15.48	-25.70
EPS (Diluted)	0.01	-0.04	-0.18	-15.65	-15.48	-25.70
Free Cash Flow	-1.14	-1.72	-1.3	-1.36	-0.31	-0.53
Free Cash Flow Per Share	-0.00	-0.01	-0.03	-3.10	-3.80	-9.13
Gross Margin	1.36%	-2.31%	22.70%	19.81%	-	-
Operating Margin	-257.35%	-270.16%	-3831.20%	-16324.01%	-	-
Profit Margin	1113.01%	-1477.06%	-6333.03%	-33329.70%	-	-
Free Cash Flow Margin	-119.36%	-191.51%	-1185.70%	-6601.94%	-	-
EBITDA	-2.45	-2.41	-4.18	-3.35	-	-
EBITDA Margin	-255.54%	-268.43%	-	-	-	-
D&A For EBITDA	0.02	0.02	0.01	0	-	-
EBIT	-2.46	-2.43	-4.2	-3.35	-1.18	-1.41
EBIT Margin	-257.35%	-270.16%	-	-	-	-
Advertising Expenses	-	0.57	0.37	0.28	0.04	0.05

Updated Aug 19, 2016. Source: S&P Global Market Intelligence. Standard template. Financial Sources.