Salon City, Inc. (SALN)

Salon City Income Statement

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

Fiscal Year	TTM	FY 2007	FY 2006	FY 2005
Period Ending	Sep 30, 2008	Dec 31, 2007	Dec 31, 2006	Dec 31, 2005
Revenue	0.24	0.47	0.4	0.38
Revenue Growth (YoY)	-45.90%	15.48%	6.34%	-
Cost of Revenue	0.32	0.62	0.28	0.21
Gross Profit	-0.08	-0.15	0.13	0.17
Selling, General & Admin	0.35	0.66	2.66	0.43
Operating Expenses	0.35	0.66	2.66	0.43
Operating Income	-0.43	-0.81	-2.53	-0.26
Pretax Income	-0.42	-0.81	-2.53	-0.26
Net Income	-0.42	-0.81	-2.53	-0.26
Net Income to Common	-0.42	-0.81	-2.53	-0.26
Shares Outstanding (Basic)	10	10	9	9
Shares Outstanding (Diluted)	10	10	9	9
Shares Change (YoY)	2.84%	3.94%	6.16%	-
EPS (Basic)	-0.04	-0.08	-0.27	-0.03
EPS (Diluted)	-0.04	-0.08	-0.27	-0.03
Free Cash Flow	-0.17	-0.27	-0.19	0.06
Free Cash Flow Per Share	-0.02	-0.03	-0.02	0.01
Gross Margin	-31.69%	-32.00%	31.30%	44.66%
Operating Margin	-178.50%	-173.33%	-626.09%	-69.04%
Profit Margin	-174.88%	-173.33%	-626.09%	-69.04%
Free Cash Flow Margin	-70.69%	-56.97%	-46.78%	16.63%
EBITDA	-0.42	-0.81	-2.53	-0.26
EBITDA Margin	-174.83%	-172.72%	-	-67.73%
D&A For EBITDA	0.01	0	0.01	0.01
EBIT	-0.43	-0.81	-2.53	-0.26
EBIT Margin	-178.50%	-173.33%	-	-69.04%
Revenue as Reported	0.24	0.47	0.4	0.38

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