Xhibit Corp. (XBTC) [Rocket]

In millions, except per share items	Dec-31-13	Dec-31-12	Dec-31-11	Dec-31-10	Sep-19-10	Dec-31-09	Dec-31-08	Sep-19-01
	10-K	10-K	10-K	10-K	10-K	10-K	10-K	10-K
Revenues:
SkyMall	68.1
Internet Marketing	6.4
Total revenues [+]	74.4	9.8	6.4	0.0	0.0	0.0	0.0	0.0
Products	40.7
Revenue growth	661.5%	53.9%
Cost of goods sold	44.9	4.7	3.8	0.0	0.2	0.0	0.0	0.1
Gross profit	29.5	5.1	2.6	0.0	-0.2	0.0	0.0	-0.1
Gross margin	39.7%	52.0%	40.8%
Selling, general and administrative [+]	25.6	4.8	2.9	0.0				0.1
Sales and marketing	12.7	1.1	0.4
General and administrative [+]	12.8	3.8	2.5	0.0	0.0	0.0	0.0
General and administrative expenses	12.8	3.8	2.5	0.0
Professional fees				0.0
Research and development	1.3	0.6	0.0
Other operating expenses	35.4	0.0		0.0				-0.1
EBITDA [+]	-29.5	-0.1	-0.3
EBITDA growth	42816.3%	-78.9%	-27581.1%	-104.1%		-23.9%
EBITDA margin	-39.6%	-0.7%	-5.1%
Depreciation	0.8	0.1	0.0
EBITA	-30.3	-0.2	-0.3	0.0	-0.2	0.0	0.0	-0.1
EBITA margin	-40.7%	-1.9%	-5.2%
Amortization of intangibles	2.4	0.2
EBIT [+]	-32.7	-0.3	-0.3	0.0	-0.2	0.0	0.0	-0.1
EBIT growth	9599.2%	2.4%	-27876.1%	-104.1%		-23.9%
EBIT margin	-44.0%	-3.5%	-5.2%
Non-recurring items [+]	140.9			0.0
Asset impairment	140.1
Legal settlement				0.0
Interest expense	0.3	0.1	0.0					0.0
Interest expense	0.3	0.1	0.0					0.0
Other income (expense), net [+]	0.1	0.0		0.0	0.0	0.0	0.0	0.0
Gain (loss) on debt retirement	-0.1
Other	0.0	0.0
Pre-tax income	-173.9	-0.4	-0.3	0.0	-0.2	0.0	0.0	-0.1
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%	0.0%
Earnings from continuing ops	-172.6	-0.4	-0.3	0.0	-0.2	0.0	0.0	-0.1
Earnings from discontinued ops	-1.3
Net income	-173.9	-0.4	-0.3	0.0	-0.2	0.0	0.0	-0.1
Net margin	-233.6%	-4.0%	-5.3%

Basic EPS [+]	($1.84)	($0.01)	($0.01)	($0.02)		($0.02)	($0.03)
Growth	31156.8%	11.4%	-77.9%	8.3%		-28.3%
Diluted EPS [+]	($1.84)	($0.01)	($0.01)	($0.02)		($0.02)	($0.03)
Growth	31156.8%	11.4%	-77.9%	8.3%		-28.3%

Shares outstanding (basic) [+]	93.8	67.0	63.6	1.4		1.4	1.3
Growth	40.0%	5.3%	4444.0%	0.0%		8.1%
Shares outstanding (diluted) [+]	93.8	67.0	63.6	1.4		1.4	1.3
Growth	40.0%	5.3%	4444.0%	0.0%		8.1%

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