XTENT INC (XTNT) [Rocket]

In millions, except per share items	Dec-31-08	Dec-31-07	Jun-13-07	Dec-31-06	Dec-31-05	Dec-31-04	Dec-31-03
	10-K	10-K	10-K	10-K	10-K	10-K	10-K
Revenues	31.2	30.9	74.4	18.9	12.1	0.0	0.0
Revenue growth	0.9%	63.2%		55.9%
Cost of goods sold	10.9	11.3	23.5	7.3	2.2	0.0	0.0
Gross profit	20.3	19.6	50.9	11.7	9.9	0.0	0.0
Gross margin	65.0%	63.5%	68.4%	61.6%	81.8%
Selling, general and administrative [+]	10.9	11.3	23.5	7.3	2.2	1.9	0.8
General and administrative	10.9	11.3	23.5	7.3	2.2	1.9	0.8
Research and development						7.1	3.4
Other operating expenses	51.4	50.5	125.3	30.6	22.1
EBITDA [+]	-40.8	-41.0	-95.2	-25.4	-13.9
EBITDA growth	-0.6%	61.5%		82.8%
EBITDA margin	-130.8%	-132.8%	-128.0%	-134.2%	-114.4%
Depreciation and amortization	1.3	1.1	2.7	0.8	0.5
EBIT [+]	-42.1	-42.2	-98.0	-26.2	-14.4	-9.0	-4.1
EBIT growth	-0.2%	61.0%		82.4%	59.5%	118.8%
EBIT margin	-135.0%	-136.5%	-131.6%	-138.4%	-118.2%
Other income (expense), net	1.0	3.4	5.1	1.1	0.3	0.1	0.1
Pre-tax income	-41.1	-38.8	-92.9	-25.0	-14.0	-8.9	-4.0
Income taxes	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	0.0	0.0	-92.9	0.0	0.0	-8.9	-4.0
Net margin	-0.1%	-0.1%	-124.8%	-0.2%	-0.1%

Basic EPS [+]	($1.78)	($1.87)	($105,955.00)	($13.96)	($6.84)	($5.00)	($2.34)
Growth	-5.1%	-86.6%		104.2%	36.8%	113.9%
Diluted EPS [+]	($1.78)	($1.87)	($105,955.00)	($13.96)	($6.84)	($5.00)	($2.34)
Growth	-5.1%	-86.6%		104.2%	36.8%	113.9%

Shares outstanding (basic) [+]	0.0	0.0	0.0	0.0	0.0	1.8	1.7
Growth	11.7%	657.8%		33.1%	-99.9%	4.5%
Shares outstanding (diluted) [+]	0.0	0.0	0.0	0.0	0.0	1.8	1.7
Growth	11.7%	657.8%		33.1%	-99.9%	4.5%

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