Vidaroo Corporation (VIDA)

Vidaroo Income Statement

Financials in millions USD. Fiscal year is July - June.

Fiscal Year	TTM	FY 2012	FY 2011	FY 2010	FY 2009	FY 2008
Period Ending	Dec 31, 2012	Jun 30, 2012	Jun 30, 2011	Jun 30, 2010	Jun 30, 2009	Jun 30, 2008
Revenue	1.49	1.72	1.67	1.31	1.1	0.08
Revenue Growth (YoY)	0.98%	3.29%	26.87%	19.57%	1277.96%	-
Cost of Revenue	0.49	0.44	0.39	0.35	0.49	0.02
Gross Profit	1.01	1.28	1.28	0.96	0.61	0.06
Selling, General & Admin	1.54	1.68	1.89	1.8	2.41	1.22
Operating Expenses	1.55	1.71	1.94	2.8	3.51	1.89
Operating Income	-0.54	-0.42	-0.66	-1.84	-2.9	-1.83
Interest Expense	-0.11	-0.19	-0.24	-0.64	-0.35	-0
EBT Excluding Unusual Items	-0.65	-0.61	-0.9	-2.48	-3.24	-1.83
Other Unusual Items	0.71	1.03	0.39	-	-	-
Pretax Income	0.06	0.41	-0.51	-2.48	-3.24	-1.83
Earnings From Continuing Operations	0.06	0.41	-0.51	-2.48	-3.24	-1.83
Minority Interest in Earnings	-	-	0	0.02	0.04	0.06
Net Income	0.06	0.41	-0.51	-2.45	-3.21	-1.77
Net Income to Common	0.06	0.41	-0.51	-2.45	-3.21	-1.77
Shares Outstanding (Basic)	67	67	66	62	55	44
Shares Outstanding (Diluted)	67	67	66	62	55	44
Shares Change (YoY)	1.56%	1.16%	6.13%	12.32%	25.56%	13.13%
EPS (Basic)	0.00	0.01	-0.01	-0.04	-0.06	-0.04
EPS (Diluted)	0.00	0.01	-0.01	-0.04	-0.06	-0.04
Free Cash Flow	-0.01	0	0.06	-0.7	-1.09	-0.71
Free Cash Flow Per Share	-	-	0.00	-0.01	-0.02	-0.02
Gross Margin	67.46%	74.51%	76.63%	73.24%	55.35%	72.46%
Operating Margin	-36.48%	-24.66%	-39.90%	-140.17%	-263.92%	-2293.32%
Profit Margin	3.70%	23.93%	-30.36%	-186.94%	-292.33%	-2226.14%
Free Cash Flow Margin	-0.98%	0.06%	3.68%	-53.13%	-99.27%	-888.05%
EBITDA	-0.53	-0.4	-0.61	-1.65	-2.72	-1.68
EBITDA Margin	-35.48%	-23.37%	-36.75%	-125.38%	-247.39%	-
D&A For EBITDA	0.01	0.02	0.05	0.19	0.18	0.15
EBIT	-0.54	-0.42	-0.66	-1.84	-2.9	-1.83
EBIT Margin	-36.48%	-24.66%	-39.90%	-140.17%	-263.92%	-

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