Virtual Ed Link Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2009	FY 2008	FY 2007	FY 2004	FY 2003	2002 - 2000
Period Ending	Jun '10 Jun 30, 2010	Dec '09 Dec 31, 2009	Dec '08 Dec 31, 2008	Dec '07 Dec 31, 2007	Dec '04 Dec 31, 2004	Dec '03 Dec 31, 2003	2002 - 2000
Revenue	0.02	0.02	-	-	-	-	Upgrade
Cost of Revenue	0.1	0.15	0.04	0.04	-	-	Upgrade
Gross Profit	-0.08	-0.13	-0.04	-0.04	-	-	Upgrade
Selling, General & Admin	0.24	0.37	0.15	0.03	0.05	-	Upgrade
Research & Development	0	0	0	0	-	-	Upgrade
Other Operating Expenses	-	-	-	-	0	0	Upgrade
Operating Expenses	0.24	0.37	0.16	0.03	0.05	0	Upgrade
Operating Income	-0.32	-0.5	-0.19	-0.07	-0.05	-0	Upgrade
Interest Expense	-0	-	-	-	-0	-	Upgrade
Other Non Operating Income (Expenses)	-0.1	-0.27	-0	-0	-	-	Upgrade
EBT Excluding Unusual Items	-0.42	-0.77	-0.2	-0.08	-0.05	-0	Upgrade
Other Unusual Items	-	-	-0.04	-	-	-	Upgrade
Pretax Income	-0.42	-0.77	-0.24	-0.08	-0.05	-0	Upgrade
Income Tax Expense	0	0	-	-	-	-	Upgrade
Net Income	-0.42	-0.77	-0.24	-0.08	-0.05	-0	Upgrade
Net Income to Common	-0.42	-0.77	-0.24	-0.08	-0.05	-0	Upgrade
Shares Outstanding (Basic)	3,783	-	3,724	3,330	81	94	Upgrade
Shares Outstanding (Diluted)	3,783	-	3,724	3,330	81	94	Upgrade
Shares Change (YoY)	13.61%	-	11.83%	3995.27%	-13.29%	-	Upgrade
EPS (Basic)	-0.00	-	-0.00	-0.00	-0.00	-0.00	Upgrade
EPS (Diluted)	-0.00	-	-0.00	-0.00	-0.00	-0.00	Upgrade
Free Cash Flow	-0.04	-0.05	-0.01	-	-0.04	-0	Upgrade
Free Cash Flow Per Share	-	-	-	-	-0.00	-	Upgrade
Operating Margin	-1641.34%	-2876.12%	-	-	-	-	Upgrade
Profit Margin	-2139.25%	-4420.89%	-	-	-	-	Upgrade
Free Cash Flow Margin	-182.16%	-300.26%	-	-	-	-	Upgrade
EBITDA	-	-	-	-	-	0.01	Upgrade
D&A For EBITDA	-	-	-	-	-	0.01	Upgrade
EBIT	-0.32	-0.5	-0.19	-0.07	-0.05	-0	Upgrade
Revenue as Reported	0.02	0.02	-	-	-	-	Upgrade

Source: S&P Capital IQ. Standard template. Financial Sources.