Income
Balance sheet
Cash flow
Financials in millions USD. Fiscal year is February - January.
| Breakdown | TTM | 12/31/2014 | 12/31/2013 | 12/31/2012 | 12/31/2011 | 12/31/2010 |
|---|---|---|---|---|---|---|
| Revenue | 63 | 66 | 6 | 0 | 1 | 1 |
| Revenue Growth (YoY) | 9% | 1,000% | -- | -100% | 0% | -- |
| Cost of Revenue | 7 | 3 | 0 | -- | 1 | 1 |
| Gross Profit | 56 | 63 | 6 | -- | 0 | 0 |
| Selling, General & Admin | 35 | 36 | 3 | 1 | 4 | 3 |
| Research & Development | -- | -- | -- | -- | -- | -- |
| Operating Expenses | 35 | 36 | 3 | 1 | 4 | 3 |
| Other Non Operating Income (Expenses) | -- | -7 | 0 | 2 | -2 | -- |
| Pretax Income | 12 | -12 | 0 | 0 | -7 | -4 |
| Income Tax Expense | 5 | 0 | 0 | 0 | 0 | 0 |
| Net Income | 6 | -12 | 0 | -1 | -7 | -4 |
| Net Income Growth | -150% | -- | -100% | -86% | 75% | -- |
| Shares Outstanding (Diluted) | 1,400 | 268.94 | 175.72 | 71.12 | 42.83 | 32.36 |
| Shares Change (YoY) | 304% | 53% | 147% | 66% | 32% | 223% |
| EPS (Diluted) | 0 | -0.04 | 0 | -0.01 | -0.17 | -0.12 |
| EPS Growth | -112.99% | -3,631% | -110% | -93% | 40% | 56% |
| Free Cash Flow | -11 | -23 | -1 | 0 | -2 | -2 |
| Free Cash Flow Per Share | 0 | -0.08 | 0 | 0 | -0.04 | -0.06 |
| Gross Margin | 88.88% | 95.45% | 100% | -- | 0% | 0% |
| Operating Margin | 31.74% | 39.39% | 50% | 0% | -400% | -300% |
| Profit Margin | 9.52% | -18.18% | 0% | 0% | -700% | -400% |
| Free Cash Flow Margin | -17.46% | -34.84% | -16.66% | 0% | -200% | -200% |
| EBITDA | 20 | 26 | 3 | -1 | -4 | -3 |
| EBITDA Margin | 31.74% | 39.39% | 50% | 0% | -400% | -300% |
| D&A For EBITDA | 0 | 0 | 0 | 0 | 0 | 0 |
| EBIT | 20 | 26 | 3 | -1 | -4 | -3 |
| EBIT Margin | 31.74% | 39.39% | 50% | 0% | -400% | -300% |
| Effective Tax Rate | 41.66% | 0% | 0% | 0% | 0% | 0% |