Woodbrook Group Holdings Inc. (WDBG)

Woodbrook Group Holdings Income Statement

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

Fiscal Year	TTM	FY 2008	FY 2007	FY 2006	FY 2005	FY 2004
Period Ending	Mar 31, 2009	Dec 31, 2008	Dec 31, 2007	Dec 31, 2006	Dec 31, 2005	Dec 31, 2004
Revenue	4.92	4.13	0.46	0.3	0.21	0.16
Revenue Growth (YoY)	980.64%	799.95%	50.82%	46.03%	30.82%	-
Cost of Revenue	2.4	1.83	0.22	0.16	0.1	0.08
Gross Profit	2.52	2.3	0.24	0.15	0.11	0.08
Selling, General & Admin	6.62	5.79	2.56	1.77	0.39	0.3
Research & Development	0.45	1.55	3.52	2.67	0.68	0.49
Other Operating Expenses	-	-	0.49	-	-	0
Operating Expenses	13.28	13.26	9.25	4.9	1.07	0.8
Operating Income	-10.77	-10.96	-9	-4.75	-0.96	-0.72
Interest Expense	-0.18	-0.16	-	-	-	-
Interest & Investment Income	-	0.02	0.21	0.15	0.01	0.01
EBT Excluding Unusual Items	-10.95	-11.1	-8.8	-4.6	-0.95	-0.71
Other Unusual Items	0.38	0.38	-	-	-	-
Pretax Income	-10.58	-10.73	-8.8	-21.41	-0.95	-0.71
Net Income	-10.58	-10.73	-8.8	-21.41	-0.95	-0.71
Net Income to Common	-10.58	-10.73	-8.8	-21.41	-0.95	-0.71
Free Cash Flow	-2.29	-4.31	-5.62	-3.27	-0.41	-0.51
Gross Margin	51.13%	55.75%	52.96%	49.05%	50.74%	49.18%
Operating Margin	-218.88%	-265.34%	-1962.05%	-1561.17%	-462.12%	-452.23%
Profit Margin	-214.95%	-259.73%	-1916.98%	-7036.48%	-458.30%	-447.55%
Free Cash Flow Margin	-46.52%	-104.45%	-1223.85%	-1074.69%	-198.75%	-322.75%
EBITDA	-9.85	-10.36	-9	-4.75	-	-
EBITDA Margin	-200.11%	-250.99%	-	-	-	-
D&A For EBITDA	0.92	0.59	0	0	-	-
EBIT	-10.77	-10.96	-9	-4.75	-0.96	-0.72
EBIT Margin	-218.88%	-265.34%	-	-	-	-

Updated May 15, 2009. Source: S&P Global Market Intelligence. Standard template. Financial Sources.