exv99w1

Exhibit 99.1

INX INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)


	Three Months Ended
	December 31,
	2007			2006
	(In thousands, except share and
	per share amounts)
Revenue:
Products	$	48,621		$	39,837
Services		7,978			5,978

Total revenue		56,599			45,815

Cost of goods and services:
Products		39,868			32,115
Services		5,189			4,391

Total cost of goods and services		45,057			36,506

Gross profit		11,542			9,309
Selling, general and administrative expenses		10,395			8,432

Operating income		1,147			877
Interest (expense)		(181	)		(72	)
Interest income		102			38
Other income (expense), net		—			16

Income from continuing operations before income taxes		1,068			859
Income tax (benefit)		(257	)		(1	)

Net income from continuing operations		1,325			860
Loss from discontinued operations, net of taxes		(14	)		(164	)

Net income	$	1,311		$	696

Net income (loss) per share:
Basic:
Net income from continuing operations	$	0.18		$	0.13
Loss from discontinued operations, net of taxes		(0.01	)		(0.02	)

Net income per share	$	0.17		$	0.11

Diluted:
Net income from continuing operations	$	0.16		$	0.11
Loss from discontinued operations, net of taxes		—			(0.02	)

Net income per share	$	0.16		$	0.09

Shares used in computing net income (loss) per share:
Basic		7,499,620			6,571,826

Diluted		8,408,437			7,500,976