Exhibit 99.1

TORNIER N.V. AND SUBSIDIARIES

Consolidated Statements of Comprehensive Loss

(in thousands)

unaudited

	Fiscal Year Ended
	January 1, 2012			January 2, 2011			December 27, 2009
Consolidated net loss	$	(30,456	)	$	(39,509	)	$	(55,686	)
Other Comprehensive loss:
Foreign currency translation adjustments		(10,192	)		(4,181	)		(1,178	)
Consolidated comprehensive loss	$	(40,648	)	$	(43,690	)	$	(56,864	)
Comprehensive net loss attributable to non-controlling interest		—			(695	)		(1,067	)
Comprehensive net loss attributable to Tornier	$	(40,648	)	$	(42,995	)	$	(55,797	)