| Income Statement for Radiant Systems Inc. (RADS) | | | | | | | Income | in Thousands of Dollars | | | 12/2007 | 12/2006 | 12/2005 | 12/2004 | 12/2003 | | | Operating Revenue | 253,198 | 222,310 | 172,042 | 134,874 | 111,769 | | Adjustments to Revenue | - | - | - | - | - | | Cost of Revenue | (140,307) | (123,724) | (101,468) | (75,174) | (86,657) | | Gross Operating Profit | 112,891 | 98,586 | 70,574 | 59,700 | 25,112 | | | Selling/General/Admin Expense | (56,909) | (51,675) | (37,159) | (34,761) | (30,085) | | Research & Development | (23,437) | (21,746) | (14,406) | (12,864) | (15,714) | | EBITDA | 32,545 | 25,165 | 19,009 | 12,075 | (20,687) | | Depreciation & Amortization | (9,202) | (12,449) | (9,408) | (9,427) | (7,979) | | EBIT | 23,343 | 12,716 | 9,601 | 2,648 | (28,666) | | Interest Income | - | 5 | 26 | - | 605 | | Other Income, Net | (218) | 38 | 183 | (65) | - | | Total Income Avail For Interest Expense | 23,058 | 11,096 | 7,810 | 2,583 | (46,001) | | Interest Expense | (2,393) | (3,042) | (1,219) | (969) | - | | Pre-Tax Income | 20,665 | 8,054 | 6,591 | 1,614 | (46,001) | | Income Taxes | (8,822) | 10,303 | (1,029) | (139) | (1,730) | | Minority Interest | - | - | - | - | - | | Net Income from Continuing Operations | 11,843 | 18,357 | 5,562 | 1,475 | (47,731) | | Net Income from Discontinued Operations | - | - | - | 2,713 | - | | Net Income from Total Operations | 11,843 | 18,357 | 5,562 | 4,188 | (47,731) | | | Normalized Income | 11,910 | 20,020 | 7,562 | 1,475 | (29,791) | | Extraordinary Income | - | - | - | - | - | | Special Income/Charges | (67) | (1,663) | (2,000) | - | (17,940) | | Income from Cum. Effect of Acct Change | - | - | - | - | - | | Income from Tax Loss Carryforward | - | - | - | - | - | | Other Gains | - | - | - | - | - | | Total Net Income | 11,843 | 18,357 | 5,562 | 4,188 | (47,731) | | | 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 | 0.38 | 0.59 | 0.19 | 0.05 | -1.71 | | Basic EPS from Discontinued Operations | 0.00 | 0.00 | 0.00 | 0.10 | 0.00 | | Basic EPS from Total Operations | 0.38 | 0.59 | 0.19 | 0.15 | -1.71 | | | Diluted EPS from Continuing Operations | 0.36 | 0.56 | 0.18 | 0.05 | -1.71 | | Diluted EPS from Discontinued Operations | 0.00 | 0.00 | 0.00 | 0.09 | 0.00 | | Diluted EPS from Total Operations | 0.36 | 0.56 | 0.18 | 0.14 | -1.71 | | | |
