Exhibit 99.1

REVLON, INC. AND SUBSIDIARIES
UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS
(dollars in millions, except per share data)

	Three Months Ended						Three Months Ended
	March 31, 2007						June 30, 2007
	As Reported			Updated			As Reported			Updated
Net sales	$	328.6		$	322.0		$	349.2		$	341.0
Cost of sales		126.2			122.7			127.8			123.5
Gross profit		202.4			199.3			221.4			217.5
Selling, general and administrative expenses		195.1			192.1			202.4			198.9
Restructuring costs and other, net		4.3			4.3			2.1			2.1
Operating income		3.0			2.9			16.9			16.5
Other expenses (income):
Interest expense		33.8			33.6			33.6			33.5
Interest income		(1.3	)		(1.3	)		(0.2	)		(0.2	)
Amortization of debt issuance costs		1.1			1.1			0.2			0.2
Foreign currency losses (gains), net		0.1			0.1			(0.6	)		(0.6	)
Miscellaneous, net		0.1			0.1			(1.0	)		(1.0	)
Other expenses, net		33.8			33.6			32.0			31.9
Loss from continuing operations before income taxes		(30.8	)		(30.7	)		(15.1	)		(15.4	)
Provision for income taxes		4.4			4.3			(3.8	)		(3.5	)
Loss from continuing operations		(35.2	)		(35.0	)		(11.3	)		(11.9	)
(Loss) income from discontinued operations, net of taxes		—			(0.2	)		—			0.6
Net loss	$	(35.2	)	$	(35.2	)	$	(11.3	)	$	(11.3	)
Basic (loss) income per common share:
Continuing operations		(0.72	)		(0.72	)		(0.22	)		(0.23	)
Discontinued operations		—			—			—			0.01
Net loss	$	(0.72	)	$	(0.72	)	$	(0.22	)	$	(0.22	)
Diluted (loss) income per common share:
Continuing operations		(0.72	)		(0.72	)		(0.22	)		(0.23	)
Discontinued operations		—			—			—			0.01
Net loss	$	(0.72	)	$	(0.72	)	$	(0.22	)	$	(0.22	)
Weighted average number of common shares outstanding:
Basic		48,635,934			48,635,934			50,946,029			50,946,029
Diluted		48,635,934			48,635,934			50,946,029			50,946,029