| Income Statement for MobilePro Corp (MOBL) | | | | | | | Income | in Thousands of Dollars | | | 03/2007 | 03/2006 | 03/2005 | 03/2004 | 03/2003 | | | Operating Revenue | 89,089 | 99,013 | 46,508 | 311 | - | | Adjustments to Revenue | - | - | - | - | - | | Cost of Revenue | (51,848) | (49,082) | (22,551) | (117) | - | | Gross Operating Profit | 37,241 | 49,931 | 23,957 | 194 | - | | | Selling/General/Admin Expense | (43,904) | (43,428) | (23,770) | (2,035) | (2,429) | | Research & Development | - | - | (30) | (2) | (8) | | EBITDA | (9,622) | 3,435 | (1,454) | (1,880) | (2,464) | | Depreciation & Amortization | (5,976) | (4,311) | (2,442) | (374) | (69) | | EBIT | (15,598) | (875) | (3,896) | (2,254) | (2,532) | | Interest Income | - | - | 17 | - | - | | Other Income, Net | - | - | 111 | 117 | (7,190) | | Total Income Avail For Interest Expense | (43,568) | (7,225) | (3,768) | (2,136) | (9,723) | | Interest Expense | (2,331) | (2,838) | (1,592) | (21) | (49) | | Pre-Tax Income | (45,898) | (10,063) | (5,360) | (2,158) | (9,771) | | Income Taxes | - | - | - | - | - | | Minority Interest | - | (113) | - | - | - | | Net Income from Continuing Operations | (45,898) | (10,176) | (5,360) | (2,158) | (9,771) | | Net Income from Discontinued Operations | - | - | - | - | - | | Net Income from Total Operations | (45,898) | (10,176) | (5,360) | (2,158) | (9,771) | | | Normalized Income | (17,929) | (3,827) | (5,360) | (2,158) | (9,771) | | Extraordinary Income | - | - | - | - | - | | Special Income/Charges | (27,969) | (6,349) | - | - | - | | Income from Cum. Effect of Acct Change | - | - | - | - | - | | Income from Tax Loss Carryforward | - | - | - | - | - | | Other Gains | - | - | - | - | - | | Total Net Income | (45,898) | (10,176) | (5,360) | (2,158) | (9,771) | | | Results | in Dollars (Preferred Dividends in Thousands) | | | 03/2007 | 03/2006 | 03/2005 | 03/2004 | 03/2003 | | | Dividends Paid Per Share | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Preferred Dividends | - | - | - | - | - | | | Basic EPS from Continuing Operations | -0.08 | -0.02 | -0.02 | -0.02 | -0.45 | | Basic EPS from Discontinued Operations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Basic EPS from Total Operations | -0.08 | -0.02 | -0.02 | -0.02 | -0.45 | | | Diluted EPS from Continuing Operations | -0.08 | -0.02 | -0.02 | -0.02 | -0.45 | | Diluted EPS from Discontinued Operations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Diluted EPS from Total Operations | -0.08 | -0.02 | -0.02 | -0.02 | -0.45 | | | |
