Exhibit 99.2

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

	Three Months Ended						Three Months Ended
	March 31, 2008						June 30, 2008
	As Reported			Updated			As Reported			Updated
Net sales	$	320.4		$	311.7		$	376.4		$	366.5
Cost of sales		117.4			113.1			130.0			124.5
Gross profit		203.0			198.6			246.4			242.0
Selling, general and administrative expenses		176.7			172.8			192.4			188.2
Restructuring costs and other, net		(6.2	)		(6.2	)		(5.4	)		(5.4	)
Operating income		32.5			32.0			59.4			59.2
Other expenses (income):
Interest expense		32.1			32.1			30.8			30.7
Interest income		(0.3	)		(0.3	)		(0.2	)		—
Amortization of debt issuance costs		1.3			1.3			1.5			1.4
Foreign currency (gains), net		(4.3	)		(4.3	)		(1.3	)		(1.2	)
Miscellaneous, net		0.1			0.1			(0.1	)		(0.1	)
Other expenses, net		28.9			28.9			30.7			30.8
Income from continuing operations before income taxes		3.6			3.1			28.7			28.4
Provision for income taxes		6.1			5.8			8.8			8.6
(Loss) income from continuing operations		(2.5	)		(2.7	)		19.9			19.8
Income from discontinued operations, net of taxes		—			0.2			—			0.1
Net (loss) income	$	(2.5	)	$	(2.5	)	$	19.9		$	19.9
Basic (loss) income per common share:
Continuing operations		(0.05	)		(0.05	)		0.39			0.39
Discontinued operations		—			—			—			—
Net (loss) income	$	(0.05	)	$	(0.05	)	$	0.39		$	0.39
Diluted (loss) income per common share:
Continuing operations		(0.05	)		(0.05	)		0.39			0.39
Discontinued operations		—			—			—			—
Net (loss) income	$	(0.05	)	$	(0.05	)	$	0.39		$	0.39
Weighted average number of common shares outstanding:
Basic		51,168,134			51,168,134			51,170,036			51,170,036
Diluted		51,168,134			51,168,134			51,232,982			51,232,982