HEALTHETECH INC (HETC) [Rocket]

In millions, except per share items	Dec-31-03	Dec-31-02	Dec-31-01	Dec-31-00	Dec-31-99
	10-K	10-K	10-K	10-K	S-1/A
Revenues	5.2	13.5	2.7	0.5	300.0
Revenue growth	-61.4%	402.4%	456.0%	-99.8%
Cost of goods sold	3.9	6.8	5.2	0.1	1,822.3
Gross profit	1.4	6.7	-2.5	0.4	-1,522.3
Gross margin	25.9%	49.4%	-91.3%	88.4%	-507.4%
Selling, general and administrative	28.2	23.9	17.8	14.4	418.9
EBITDA [+]	-25.0	-15.3	-17.9	-13.4	-1,941.1
EBITDA growth	63.9%	-14.7%	33.3%	-99.3%
EBITDA margin	-478.3%	-112.8%	-664.5%	-2770.3%	-647.0%
Depreciation and amortization	1.9	1.9	2.3	0.6	0.0
EBIT [+]	-26.9	-17.2	-20.2	-14.0	-1,941.2
EBIT growth	56.4%	-14.9%	44.6%	-99.3%
EBIT margin	-514.4%	-127.1%	-750.4%	-2884.8%	-647.1%
Interest expense, net [+]	-0.2	-0.4	-0.5	-0.3	40.7
Interest expense	0.0	0.0	0.0		47.9
Interest income	0.2	0.4	0.5	0.3	7.3
Other income (expense), net			-11.6
Pre-tax income	-26.7	-16.8	-31.3	-13.7	-1,981.8
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	-26.7	-16.8	-31.3	-13.7	0.0
Net margin	-511.2%	-124.2%	-1161.9%	-2833.2%	0.0%

Basic EPS [+]	($6.67)	($6.43)	($22.78)	($2.49)	$0.00
Growth	3.7%	-71.8%	816.3%
Diluted EPS [+]	($6.67)	($6.43)	($22.78)	($2.49)	$0.00
Growth	3.7%	-71.8%	816.3%

Shares outstanding (basic) [+]	4.0	2.6	1.4	5.5	4,840.0
Growth	53.3%	90.2%	-75.1%	-99.9%
Shares outstanding (diluted) [+]	4.0	2.6	1.4	5.5	4,840.0
Growth	53.3%	90.2%	-75.1%	-99.9%

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