| Income Statement for Bonso Electronics International Inc. (BNSO) | | | | | | | Income | in Thousands of Dollars | | | 03/2007 | 03/2006 | 03/2005 | 03/2004 | 03/2003 | | | Operating Revenue | 66,491 | 64,543 | 69,602 | 74,707 | 46,330 | | Adjustments to Revenue | - | - | - | - | - | | Cost of Revenue | (51,508) | (48,644) | (50,565) | (54,452) | (31,880) | | Gross Operating Profit | 14,984 | 15,899 | 19,037 | 20,255 | 14,450 | | | Selling/General/Admin Expense | (10,919) | (11,212) | (11,890) | (13,982) | (10,987) | | Research & Development | (983) | (847) | (710) | (740) | (393) | | EBITDA | 3,081 | 3,839 | 6,436 | 5,533 | 3,070 | | Depreciation & Amortization | (2,639) | (2,670) | (2,773) | (3,229) | (3,848) | | EBIT | 443 | 1,169 | 3,663 | 2,304 | (778) | | Interest Income | 313 | 202 | 81 | 57 | 85 | | Other Income, Net | (583) | 7 | 274 | 767 | (309) | | Total Income Avail For Interest Expense | 173 | 1,120 | 4,018 | 3,129 | (1,001) | | Interest Expense | (626) | (504) | (417) | (500) | (533) | | Pre-Tax Income | (453) | 616 | 3,601 | 2,629 | (1,534) | | Income Taxes | (918) | (131) | (266) | (402) | (37) | | Minority Interest | - | - | 14 | 41 | (73) | | Net Income from Continuing Operations | (1,371) | 484 | 3,350 | 2,269 | (1,644) | | Net Income from Discontinued Operations | - | - | - | - | - | | Net Income from Total Operations | (1,371) | 484 | 3,350 | 2,269 | (1,644) | | | Normalized Income | (1,371) | 742 | 3,350 | 2,269 | (1,644) | | Extraordinary Income | - | - | - | - | - | | Special Income/Charges | - | (258) | - | - | - | | Income from Cum. Effect of Acct Change | - | - | - | - | - | | Income from Tax Loss Carryforward | - | - | - | - | - | | Other Gains | - | - | - | - | - | | Total Net Income | (1,371) | 484 | 3,350 | 2,269 | (1,644) | | | Results | in Dollars (Preferred Dividends in Thousands) | | | 03/2007 | 03/2006 | 03/2005 | 03/2004 | 03/2003 | | | Dividends Paid Per Share | 0.05 | 0.10 | 0.10 | 0.05 | 0.00 | | Preferred Dividends | - | - | - | - | - | | | Basic EPS from Continuing Operations | -0.25 | 0.09 | 0.59 | 0.40 | -0.29 | | Basic EPS from Discontinued Operations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Basic EPS from Total Operations | -0.25 | 0.09 | 0.59 | 0.40 | -0.29 | | | Diluted EPS from Continuing Operations | -0.25 | 0.08 | 0.55 | 0.37 | -0.29 | | Diluted EPS from Discontinued Operations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Diluted EPS from Total Operations | -0.25 | 0.08 | 0.55 | 0.37 | -0.29 | | | |
