Radioio, Inc. (RAIO) [Rocket]

In millions, except per share items	Dec-31-13	Dec-31-12	Dec-31-11	Dec-31-10	Dec-31-09	Dec-31-08	Dec-31-07	Dec-31-06
	10-K	10-K	10-K	10-K/A	10-K/A	10-K/A	10-K/A	10-K/A
Total revenues [+]	1.6	1.6	1.6	0.8	0.9	0.2	0.2	0.3
Services	1.5	1.6	1.6
Net interest income	0.0
Revenue growth	-3.5%	-2.3%	95.5%	-1.7%	277.5%	-2.1%	-22.9%	1272.3%
Cost of goods sold	0.9	0.8	0.8	0.4	0.4	0.0	0.0	0.0
Gross profit	0.7	0.9	0.9	0.4	0.4	0.2	0.2	0.3
Gross margin	43.3%	53.2%	53.0%	48.8%	50.0%	91.6%	95.6%	98.0%
Selling, general and administrative	2.6	1.6	1.7	0.1	0.2	0.3	0.3	0.3
Research and development
Other operating expenses	0.0			1.2	1.4	2.9	3.1	2.6
EBITDA [+]	-1.9	-0.7	-0.9	-0.8	-1.0	-2.7	-2.9	-2.3
EBITDA growth	174.2%	-18.6%	10.7%	-23.3%	-62.7%	-5.5%	23.5%	304.0%
EBITDA margin	-124.8%	-43.9%	-52.7%	-93.2%	-119.4%	-1208.5%	-1251.3%	-781.6%
Depreciation and amortization	0.0	0.0	0.1	0.1	0.2	0.3	0.3	0.3
EBIT [+]	-2.0	-0.7	-0.9	-0.9	-1.2	-3.1	-3.2	-2.6
EBIT growth	162.6%	-21.3%	6.2%	-26.9%	-60.1%	-4.4%	23.3%	332.0%
EBIT margin	-126.4%	-46.5%	-57.7%	-106.2%	-142.8%	-1352.6%	-1385.1%	-866.4%
Non-recurring items [+]	1.2
Asset impairment	1.2
Interest expense	0.1		0.0	0.0	0.0	0.0	0.1
Interest expense	0.1		0.0	0.0	0.0	0.0	0.1
Pre-tax income	-3.3	-0.7	-1.0	-0.9	-1.3	-3.1	-3.3	-2.6
Income taxes	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Tax rate		0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%
Net income	-3.3	-0.7	-1.0	-0.9	-1.3	-3.1	-3.3	-2.6
Net margin	-212.2%	-46.5%	-58.0%	-109.5%	-147.6%	-1371.2%	-1420.6%	-866.4%

Basic EPS [+]	($1.31)	($0.39)	($0.01)
Growth	235.7%	5277.9%
Diluted EPS [+]	($1.31)	($0.39)	($0.01)
Growth	235.7%	5277.9%

Shares outstanding (basic) [+]	2.5	1.9	131.7
Growth	31.3%	-98.5%
Shares outstanding (diluted) [+]	2.5	1.9	131.7
Growth	31.3%	-98.5%

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