SIELOX INC (SLXN) [Rocket]

In millions, except per share items	Dec-31-08	Dec-31-07	Dec-31-06	Dec-31-02	Dec-31-01	Dec-31-00	Dec-31-99
	10-K	10-K	10-K	10-K	10-K	10-K	10-K
Revenues	27.4	21.3	7.6	5.7	8.6	10.9	2.1
Revenue growth	28.8%	179.2%		-32.9%	-21.6%	415.7%
Cost of goods sold	19.6	16.0	6.0	0.5	2.0	0.3	19.1
Gross profit	7.8	5.2	1.6	5.2	6.6	10.6	-17.0
Gross margin	28.5%	24.7%	21.5%	90.8%	77.1%	96.8%	-802.7%
Selling, general and administrative	8.8	6.3	2.3	29.1	51.7	66.7
Other operating expenses	0.1			-1.1	-3.9	-0.7
EBITDA [+]				-19.9	-37.4	-52.8	-16.6
EBITDA growth	10.0%	55.5%		-46.9%	-29.1%	217.8%
EBITDA margin	-4.2%	-4.9%	-8.7%	-345.5%	-436.5%	-482.4%	-782.8%
Depreciation and amortization				2.9	3.7	2.7	0.4
EBIT [+]	-1.1	-1.0	-0.7	-22.8	-41.2	-55.4	-17.0
EBIT growth	10.0%	55.5%		-44.6%	-25.8%	225.7%
EBIT margin	-4.2%	-4.9%	-8.7%	-396.7%	-480.1%	-507.0%	-802.7%
Non-recurring items	-0.1			0.5	2.0	0.3
Interest income, net [+]	-0.1	0.0	0.3	1.4	3.1	4.5	0.5
Interest expense	0.1	0.1			0.0		0.0
Interest income	0.0	0.1	0.3	1.4	3.1	4.5	0.5
Other income (expense), net	1.1	1.0	0.4		-0.1	0.0
Pre-tax income	0.0	0.0	0.0	-22.0	-40.2	-51.3	-16.5
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%
Net income	0.0	0.0	0.0	-22.0	-40.2	-51.3	-16.5
Net margin	0.0%	0.0%	0.0%	-382.4%	-468.8%	-468.7%	-778.4%

Basic EPS [+]	$0.00	$0.00	$0.00	($0.78)	($1.39)	($2.15)	($3.30)
Growth				-43.8%	-35.4%	-34.7%
Diluted EPS [+]	$0.00	$0.00	$0.00	($0.78)	($1.39)	($2.15)	($3.30)
Growth				-43.8%	-35.4%	-34.7%

Shares outstanding (basic) [+]	35.7	28.7	23.6	28.1	28.9	23.8	5.0
Growth	24.3%	21.8%		-2.7%	21.2%	375.3%
Shares outstanding (diluted) [+]	35.7	28.7	23.6	28.1	28.9	23.8	5.0
Growth	24.3%	21.8%		-2.7%	21.2%	375.3%

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