| Income Statement for Emageon Inc. (EMAG) | | | | | | | Income | in Thousands of Dollars | | | 12/2007 | 12/2006 | 12/2005 | 12/2004 | 12/2003 | | | Operating Revenue | 104,625 | 123,505 | 73,791 | 45,802 | 23,291 | | Adjustments to Revenue | - | - | - | - | - | | Cost of Revenue | (48,797) | (59,245) | (36,017) | (26,072) | (13,325) | | Gross Operating Profit | 55,828 | 64,260 | 37,774 | 19,730 | 9,966 | | | Selling/General/Admin Expense | (32,035) | (35,487) | (24,138) | (17,729) | (11,938) | | Research & Development | (20,179) | (17,368) | (10,697) | (5,344) | (4,143) | | EBITDA | 3,614 | 11,405 | 2,939 | (3,343) | (6,115) | | Depreciation & Amortization | (8,954) | (11,959) | (7,940) | (6,107) | (4,395) | | EBIT | (5,340) | (554) | (5,001) | (9,450) | (10,510) | | Interest Income | 908 | 655 | 1,497 | 31 | 14 | | Other Income, Net | (2,554) | (437) | - | - | - | | Total Income Avail For Interest Expense | (6,986) | (5,705) | (3,748) | (9,419) | (10,495) | | Interest Expense | (99) | (327) | (1,249) | (1,053) | (864) | | Pre-Tax Income | (7,085) | (6,032) | (4,997) | (10,473) | (11,359) | | Income Taxes | - | - | - | - | - | | Minority Interest | - | - | - | - | - | | Net Income from Continuing Operations | (7,085) | (6,032) | (4,997) | (10,473) | (11,359) | | Net Income from Discontinued Operations | - | - | - | - | - | | Net Income from Total Operations | (7,085) | (6,032) | (4,997) | (10,473) | (11,359) | | | Normalized Income | (7,085) | (663) | (4,753) | (10,473) | (11,359) | | Extraordinary Income | - | - | - | - | - | | Special Income/Charges | - | (5,369) | (244) | - | - | | Income from Cum. Effect of Acct Change | - | - | - | - | - | | Income from Tax Loss Carryforward | - | - | - | - | - | | Other Gains | - | - | - | - | - | | Total Net Income | (7,085) | (6,032) | (4,997) | (10,473) | (11,359) | | | Results | in Dollars (Preferred Dividends in Thousands) | | | 12/2007 | 12/2006 | 12/2005 | 12/2004 | 12/2003 | | | Dividends Paid Per Share | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Preferred Dividends | - | - | - | - | - | | | Basic EPS from Continuing Operations | -0.33 | -0.29 | -0.28 | -4.07 | -5.76 | | Basic EPS from Discontinued Operations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Basic EPS from Total Operations | -0.33 | -0.29 | -0.28 | -4.07 | -5.76 | | | Diluted EPS from Continuing Operations | -0.33 | -0.29 | -0.28 | -4.07 | -5.76 | | Diluted EPS from Discontinued Operations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Diluted EPS from Total Operations | -0.33 | -0.29 | -0.28 | -4.07 | -5.76 | | | |
