NEULION, INC. T.NLN

Quarterly comparisons

[Craigbad]

	06/2015	03/2015	12/2014	09/2014	06/2014
Operating Revenue	28,347	27,489	19,130	13,634	14,308
Adjustments to Revenue	N/A	N/A	N/A	N/A	N/A
Cost of Revenue	2,613	3,475	4,056	2,389	3,016
Gross Operating Profit	23,079	22,002	14,440	10,484	10,535
Selling/General/Admin Expense	(14,233)	(12,563)	(9,256)	(7,087)	(6,855)
Research & Development	(9,347)	(6,742)	(2,459)	(2,356)	(2,334)
EBITDA (Operating Income Before Depreciation)	305	2,828	2,725	1,041	1,346
Depreciation & Amortization	(2,655)	(2,012)	(634)	(761)	(757)
Operating Income	(2,350)	816	2,091	280	589
Interest Income	-	-	-	-	-
Other Income, Net	301	130	(83)	(33)	15
Total Income Before Interest Expense (EBIT)	(2,272)	891	2,091	280	589
Interest Expense	(252)	(413)	N/A	N/A	N/A
Income Before Tax	(2,524)	478	2,008	247	604
Income Taxes	(1,503)	(1,123)	(124)	32	66
Minority Interest	-	-	-	-	-
Net Income from Continuing Operations	(4,028)	(645)	1,884	279	670
Net Income from Discontinued Operations	-	-	-	-	-
Net Income from Total Operations	(4,028)	(645)	1,884	279	670