The KEYW Holding Corp 8-K Other Events

	2013 Government Solutions Statements of Operations (In Thousands and Unaudited)
	Three Months Ended March 31			Three Months Ended June 30			Three Months Ended September 30			Three Months Ended December 31			Year Ended December 31
Revenue	$	75,855		$	75,809		$	71,763		$	65,482		$	288,909
Cost of Revenues, excluding amortization	53,354			52,195			48,965			42,866			197,380
Gross Profit	22,501			23,614			22,798			22,616			91,529
Operating Expense	17,037			18,718			15,193			14,360			65,308
Intangible amortization expense	6,305			5,477			5,369			5,049			22,200
Net Operating (Loss) Income	$	(841	)	$	(581	)	$	2,236		$	3,207		$	4,021
Depreciation included above	$	1,339		$	1,425		$	1,389		$	1,585		$	5,738
	2013 Commercial Cyber Solutions Statements of Operations (In Thousands and Unaudited)
	Three Months Ended March 31			Three Months Ended June 30			Three Months Ended September 30			Three Months Ended December 31			Year Ended December 31
Revenue	$	2,018		$	2,449		$	2,010		$	3,346		$	9,823
Cost of Revenues, excluding amortization	456			463			381			540			1,840
Gross Profit	1,562			1,986			1,629			2,806			7,983
Operating Expense	3,198			3,783			5,476			6,936			19,393
Intangible amortization expense	615			614			615			614			2,458
Net Operating Loss	$	(2,251	)	$	(2,411	)	$	(4,462	)	$	(4,744	)	$	(13,868	)
Depreciation included above	$	7		$	69		$	82		$	113		$	271
	2013 Consolidated Statements of Operations In Thousands and (Unaudited)
	Three Months Ended March 31			Three Months Ended June 30			Three Months Ended September 30			Three Months Ended December 31			Year Ended December 31
Revenue	$	77,873		$	78,258		$	73,773		$	68,828		$	298,732
Cost of Revenues, excluding amortization	53,810			52,658			49,346			43,406			199,220
Gross Profit	24,063			25,600			24,427			25,422			99,512
Operating Expense	20,235			22,501			20,669			21,296			84,701
Intangible amortization expense	6,920			6,091			5,984			5,663			24,658
Net Operating Loss	(3,092		)	(2,992		)	(2,226		)	(1,537		)	(9,847		)
Non-Operating Expense, net	705			868			7,321			898			9,792
Loss before taxes	(3,797		)	(3,860		)	(9,547		)	(2,435		)	(19,639		)
Income Tax Benefit	(1,535		)	(1,500		)	(4,045		)	(1,925		)	(9,005		)
Net Loss	$	(2,262	)	$	(2,360	)	$	(5,502	)	$	(510	)	$	(10,634	)