Videolocity International Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2010	FY 2006	FY 2005	FY 2004	FY 2003
Period Ending	Dec '10 Dec 31, 2010	Oct '06 Oct 31, 2006	Oct '05 Oct 31, 2005	Oct '04 Oct 31, 2004	Oct '03 Oct 31, 2003
Revenue	5.2	-	0.11	0.01	-
Revenue Growth (YoY)	-	-	1019.02%	-	-
Cost of Revenue	1.98	0.03	0.15	0.08	0.07
Gross Profit	3.23	-0.03	-0.04	-0.07	-0.07
Selling, General & Admin	1.5	0.6	3.42	1.05	1.06
Research & Development	-	0.02	0.24	0.24	0.18
Other Operating Expenses	0.25	0.03	0.05	0.08	0.05
Operating Expenses	1.75	0.7	3.74	1.4	1.47
Operating Income	1.48	-0.73	-3.78	-1.47	-1.53
Interest Expense	-0.01	-0.27	-0.35	-0.52	-0.46
Other Non Operating Income (Expenses)	0.03	-	-0.02	-0.07	-
EBT Excluding Unusual Items	1.49	-1	-4.15	-2.06	-1.99
Legal Settlements	-	-	-0.1	-0.1	-
Other Unusual Items	-	0.36	-	-	-
Pretax Income	1.49	-0.64	-4.25	-2.16	-1.99
Income Tax Expense	0.5	-	-	-	-
Earnings From Continuing Operations	0.99	-0.64	-4.25	-2.16	-1.99
Net Income	0.99	-0.64	-4.25	-2.16	-1.99
Net Income to Common	0.99	-0.64	-4.25	-2.16	-1.99
Shares Outstanding (Basic)	4,089	25	19	12	6
Shares Outstanding (Diluted)	4,089	25	19	12	6
Shares Change (YoY)	16041.92%	30.03%	67.67%	91.21%	19.02%
EPS (Basic)	0.00	-0.03	-0.22	-0.19	-0.33
EPS (Diluted)	0.00	-0.03	-0.22	-0.19	-0.33
Free Cash Flow	0.03	0.22	-0.73	-1.34	-0.97
Free Cash Flow Per Share	-	0.01	-0.04	-0.12	-0.16
Gross Margin	62.02%	-	-33.24%	-	-
Operating Margin	28.40%	-	-3304.61%	-14400.55%	-
Profit Margin	19.01%	-	-3714.94%	-21101.41%	-
Free Cash Flow Margin	0.54%	-	-640.90%	-13136.81%	-
EBITDA	1.74	-0.67	-3.64	-1.45	-1.51
EBITDA Margin	33.40%	-	-	-	-
D&A For EBITDA	0.26	0.06	0.14	0.03	0.03
EBIT	1.48	-0.73	-3.78	-1.47	-1.53
EBIT Margin	28.40%	-	-	-	-
Effective Tax Rate	33.78%	-	-	-	-
Revenue as Reported	5.2	-	-	-	-

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