INFOCROSSING INC (IFOX) [Rocket]

In millions, except per share items	Dec-31-02	Dec-31-01	Dec-31-00	Oct-31-00
	10-K/A	10-K/A	10-K/A	10-K/A
Revenues	50,773.7	27.0	3,520.9	24.5
Revenue growth	188045.2%	-99.2%
Cost of goods sold	35,827.6	50.9	0.0	31.7
Gross profit	14,946.1	-23.9	3,520.9	-7.2
Gross margin	29.4%	-88.5%	100.0%	-29.5%
Selling, general and administrative [+]	6,114.1	8.7	1,342.4	9.3
General and administrative	6,114.1	8.7	1,342.4	9.3
Other operating expenses	5,938.3	4.1	7,110.0	2.3
EBITDA [+]	2,899.6	-32.6	-4,427.3	-16.5
EBITDA growth	-8992.1%	-99.3%
EBITDA margin	5.7%	-120.8%	-125.7%	-67.4%
Depreciation	5.9	3.5	398.7	1.7
EBITA	2,893.6	-36.1	-4,826.0	-18.2
EBITA margin	5.7%	-133.7%	-137.1%	-74.3%
Amortization of intangibles		0.6	105.5	0.6
EBIT [+]	2,893.6	-36.7	-4,931.5	-18.8
EBIT growth	-7981.7%	-99.3%
EBIT margin	5.7%	-136.0%	-140.1%	-76.8%
Interest expense, net [+]	1,964.9	-0.9	-491.4	-1.6
Interest expense	2,136.5	0.5	28.9	0.1
Interest income	171.6	1.4	520.3	1.8
Pre-tax income	928.7	-35.8	-4,440.0	-17.2
Income taxes	-208.4	0.7	0.0	-2.2
Tax rate			0.0%	12.7%
Net income	1,137.1	-36.5	-4,440.0	-15.0
Net margin	2.2%	-135.3%	-126.1%	-61.2%

Basic EPS [+]	$0.21	($0.01)	($0.75)	$0.00
Growth	-3474.1%	-99.2%
Diluted EPS [+]	$0.21	($0.01)	($0.75)	$0.00
Growth	-3474.1%	-99.2%

Shares outstanding (basic) [+]	5,352.8	5,801.3	5,888.3	5,251.5
Growth	-7.7%	-1.5%
Shares outstanding (diluted) [+]	5,352.8	5,801.3	5,888.3	5,251.5
Growth	-7.7%	-1.5%

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