Income
Balance sheet
Cash flow
Financials in millions USD. Fiscal year is February - January.
| Breakdown | TTM | 12/31/2009 | 12/31/2008 | 12/31/2007 | 12/31/2006 | 12/31/2005 |
|---|---|---|---|---|---|---|
| Revenue | 2 | 3 | 4 | 10 | 8 | 6 |
| Revenue Growth (YoY) | -- | -25% | -60% | 25% | 33% | 50% |
| Cost of Revenue | 2 | 3 | 5 | 7 | 6 | 4 |
| Gross Profit | 0 | 0 | 0 | 2 | 1 | 1 |
| Selling, General & Admin | 5 | 2 | 2 | 2 | 2 | 1 |
| Research & Development | -- | -- | -- | -- | -- | -- |
| Operating Expenses | 5 | 2 | 2 | 2 | 2 | 1 |
| Other Non Operating Income (Expenses) | 0 | -- | -- | -- | 1 | 0 |
| Pretax Income | -8 | -14 | 2 | -3 | -1 | 0 |
| Income Tax Expense | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Income | -8 | -14 | 2 | -3 | 0 | 0 |
| Net Income Growth | -57.99% | -800% | -167% | -- | -- | -100% |
| Shares Outstanding (Diluted) | 28.36 | 16.76 | 62.1 | 12.88 | 11.33 | 9.83 |
| Shares Change (YoY) | 85% | -73% | 382% | 14% | 15% | 40% |
| EPS (Diluted) | -0.29 | -0.87 | 0.04 | -0.29 | -0.07 | 0.05 |
| EPS Growth | -78% | -1,889% | -115.99% | 298% | -244% | -120% |
| Free Cash Flow | -1 | -1 | 0 | 0 | -1 | 0 |
| Free Cash Flow Per Share | -0.03 | -0.05 | 0 | 0 | -0.08 | 0 |
| Gross Margin | 0% | 0% | 0% | 20% | 12.5% | 16.66% |
| Operating Margin | -250% | -66.66% | -75% | 0% | 0% | 0% |
| Profit Margin | -400% | -466.66% | 50% | -30% | 0% | 0% |
| Free Cash Flow Margin | -50% | -33.33% | 0% | 0% | -12.5% | 0% |
| EBITDA | -5 | -2 | -3 | 0 | 0 | 0 |
| EBITDA Margin | -250% | -66.66% | -75% | 0% | 0% | 0% |
| D&A For EBITDA | 0 | 0 | 0 | 0 | 0 | 0 |
| EBIT | -5 | -2 | -3 | 0 | 0 | 0 |
| EBIT Margin | -250% | -66.66% | -75% | 0% | 0% | 0% |
| Effective Tax Rate | 0% | 0% | 0% | 0% | 0% | 0% |