Income in Thousands of U.S. Dollars
12/2004 12/2003 12/2002 12/2001 12/2000
Operating Revenue 3,297 3,467 3,670 6,826 3,296
Adjustments to Revenue - - - - -
Cost of Revenue (6,790) 281 (4,166) (5,131) (4,996)
Gross Operating Profit (3,493) 3,748 (496) 1,695 (1,700)
Selling/General/Admin Expense (8,979) (15,517) (9,006) (6,740) (7,568)
Research & Development (2,140) (1,544) (929) (1,546) (2,254)
EBITDA (14,612) (13,313) (10,431) (6,591) (11,522)
Depreciation & Amortization (488) (6,402) (1,996) (1,855) (895)
EBIT (15,100) (19,715) (12,427) (8,446) (12,417)
Interest Income - - 3 9 289
Other Income, Net (38) 182 16 539 9
Total Income Avail For Interest Expense (15,138) (19,533) (12,408) (7,898) (12,119)
Interest Expense (2,126) (6,969) (2,206) (1,373) (123)
Pre-Tax Income (17,264) (26,502) (14,614) (9,271) (12,242)
Income Taxes (2) (2) (2) (2) (2)
Minority Interest - 90 - - -
Net Income from Continuing Operations (17,266) (26,414) (14,616) (9,273) (12,244)
Net Income from Discontinued Operations - - - - -
Net Income from Total Operations (17,266) (26,414) (14,616) (9,273) (12,244)
Normalized Income (17,266) (26,414) (14,616) (9,273) (12,244)
Extraordinary Income - - - - -
Special Income/Charges - - - - -
Income from Cum. Effect of Acct Change - - - - -
Income from Tax Loss Carryforward - - - - -
Other Gains - - 1,319 145 -
Total Net Income (17,266) (26,414) (13,297) (9,128) (12,244)