GRARF Financials: %{var1} AI Analysis

Breakdown	TTM	05/26/2001	05/27/2000	05/29/1999	05/30/1998	05/31/1997
Revenue	24	25	27	23	20	18
Revenue Growth (YoY)	-8%	-7%	17%	15%	11%	-5%
Cost of Revenue	16	16	18	16	13	11
Gross Profit	8	8	9	7	7	6
Selling, General & Admin	8	9	10	9	6	7
Research & Development	--	--	--	--	--	--
Operating Expenses	8	9	10	9	6	7
Other Non Operating Income (Expenses)	-2	0	0	0	0	0
Pretax Income	-4	-4	-1	-4	0	0
Income Tax Expense	0	0	0	0	0	0
Net Income	-4	-5	0	-4	-2	0
Net Income Growth	--	--	-100%	100%	--	--
Shares Outstanding (Diluted)	0.23	0.21	0.17	0.13	0.09	0.08
Shares Change (YoY)	7%	21%	28.99%	50%	3%	12%
EPS (Diluted)	-20.41	-23.96	-5.17	-31.1	-23.8	-2.36
EPS Growth	365%	363%	-83%	31%	907%	-136%
Free Cash Flow	0	0	1	0	1	0
Free Cash Flow Per Share	--	--	--	--	--	--
Gross Margin	33.33%	32%	33.33%	30.43%	35%	33.33%
Operating Margin	0%	0%	-3.7%	-8.69%	0%	0%
Profit Margin	-16.66%	-20%	0%	-17.39%	-10%	0%
Free Cash Flow Margin	0%	0%	3.7%	0%	5%	0%
EBITDA	2	2	1	0	1	1
EBITDA Margin	8.33%	8%	3.7%	0%	5%	5.55%
D&A For EBITDA	2	2	2	2	1	1
EBIT	0	0	-1	-2	0	0
EBIT Margin	0%	0%	-3.7%	-8.69%	0%	0%
Effective Tax Rate	0%	0%	0%	0%	0%	0%

undefined (GRARF) Financial