GELSTAT CORP (GSAC) [Rocket]

In millions, except per share items	Dec-31-08	Dec-31-07	Dec-31-06	Dec-31-05	Dec-31-04
	10-K/A	10-K/A	10-K/A	10-K	10-K
Revenues	0.0	0.0	0.2	0.3	0.2
Revenue growth	26.6%	-92.2%	-30.8%	38.1%
Cost of goods sold	0.0	0.0	0.1	0.4	0.6
Gross profit	0.0	0.0	0.1	0.0	-0.3
Gross margin	92.6%	72.0%	62.2%	-5.0%	-130.7%
Selling, general and administrative	0.2	0.1	0.3	1.7	5.4
Research and development			0.0	0.1	0.2
Other operating expenses	0.3	0.9	1.5	3.8	0.2
EBITDA [+]				-5.4	-6.0
EBITDA growth	-59.8%	-40.9%	-67.7%	-9.5%
EBITDA margin	-1815.1%	-5722.4%	-752.7%	-1610.5%	-2457.8%
Depreciation and amortization				0.1	0.0
EBIT [+]	-0.4	-1.0	-1.8	-5.5	-6.0
EBIT growth	-59.8%	-40.9%	-68.0%	-8.9%
EBIT margin	-1815.1%	-5722.4%	-752.7%	-1627.8%	-2466.2%
Interest expense, net [+]	0.0	0.0	0.1	0.3	0.2
Interest expense	0.0	0.0	0.1	0.3	0.2
Interest income					0.0
Pre-tax income	-0.5	-1.1	-1.8	-5.8	-6.2
Income taxes	0.0	0.0	0.0	0.0	0.0
Tax rate	0.0%	0.0%	0.0%	0.0%	0.0%
Net income	-0.5	-1.1	-1.8	-5.8	-6.2
Net margin	-2011.7%	-5960.3%	-776.9%	-1713.4%	-2541.5%

Basic EPS [+]	($0.02)	($0.04)	($0.10)	($0.40)	($0.56)
Growth	-65.1%	-56.2%	-75.4%	-28.3%
Diluted EPS [+]	($0.02)	($0.04)	($0.10)	($0.40)	($0.56)
Growth	-65.1%	-56.2%	-75.4%	-28.3%

Shares outstanding (basic) [+]	30.6	25.0	18.3	14.3	11.1
Growth	22.5%	36.1%	28.5%	29.0%
Shares outstanding (diluted) [+]	30.6	25.0	18.3	14.3	11.1
Growth	22.5%	36.1%	28.5%	29.0%

EBIT is a non-GAAP figure that excludes all non-recurring expenses: restructuring costs, asset impairments, IPR&D writeoffs, and other unusual charges.