Superhero Scramble, Inc. (WNRC)

Superhero Scramble Income Statement

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

Fiscal Year	TTM	FY 2011	FY 2010
Period Ending	Mar 31, 2012	Dec 31, 2011	Dec 31, 2010
Revenue	2.5	2.66	0.17
Revenue Growth (YoY)	-	1480.66%	-
Cost of Revenue	1.07	1.03	0.09
Gross Profit	1.43	1.62	0.07
Selling, General & Admin	0.93	0.94	0.08
Other Operating Expenses	0.08	0.05	-
Operating Expenses	1.05	1.05	0.11
Operating Income	0.38	0.57	-0.03
Interest Expense	-0.02	-0.04	-0.02
Other Non Operating Income (Expenses)	-0.02	-0.02	0.01
Pretax Income	0.34	0.52	-0.04
Net Income	0.34	0.52	-0.04
Net Income to Common	0.34	0.52	-0.04
Shares Outstanding (Basic)	33	39	39
Shares Outstanding (Diluted)	33	39	39
EPS (Basic)	0.01	0.01	-0.00
EPS (Diluted)	0.01	0.01	-0.00
Free Cash Flow	-0.9	-0.78	-0.33
Free Cash Flow Per Share	-0.03	-0.02	-0.01
Gross Margin	57.30%	61.13%	43.91%
Operating Margin	15.33%	21.49%	-19.78%
Profit Margin	13.69%	19.49%	-23.57%
Free Cash Flow Margin	-35.86%	-29.27%	-198.82%
EBITDA	0.44	0.63	-0
EBITDA Margin	17.73%	23.75%	-1.85%
D&A For EBITDA	0.06	0.06	0.03
EBIT	0.38	0.57	-0.03
EBIT Margin	15.33%	21.49%	-19.78%
Advertising Expenses	-	0.02	-

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