Income
Balance sheet
Cash flow
Financials in millions USD. Fiscal year is February - January.
| Breakdown | TTM | 12/31/2007 | 12/31/2006 | 12/31/2005 | 12/31/2004 | 12/31/2003 |
|---|---|---|---|---|---|---|
| Revenue | 45 | 44 | 45 | 44 | 42 | 38 |
| Revenue Growth (YoY) | 2% | -2% | 2% | 5% | 11% | -- |
| Cost of Revenue | 38 | 36 | 36 | 37 | 34 | 31 |
| Gross Profit | 7 | 7 | 8 | 7 | 7 | 6 |
| Selling, General & Admin | 6 | 7 | 9 | 13 | 10 | 9 |
| Research & Development | 0 | 0 | 1 | 2 | 1 | 1 |
| Operating Expenses | 7 | 8 | 11 | 16 | 11 | 10 |
| Other Non Operating Income (Expenses) | -- | 0 | 0 | -- | -- | -- |
| Pretax Income | 0 | 0 | -3 | -9 | -6 | -22 |
| Income Tax Expense | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Income | 0 | -1 | -3 | -6 | -6 | -22 |
| Net Income Growth | -100% | -67% | -50% | 0% | -73% | 2,100% |
| Shares Outstanding (Diluted) | 33.53 | 33.53 | 33.25 | 31.89 | 24.93 | 24.28 |
| Shares Change (YoY) | 0% | 1% | 4% | 28% | 3% | 18% |
| EPS (Diluted) | 0 | -0.03 | -0.11 | -0.19 | -0.24 | -0.91 |
| EPS Growth | -112.99% | -72% | -41% | -23% | -73% | 1,240% |
| Free Cash Flow | 3 | 0 | -3 | -3 | -5 | 0 |
| Free Cash Flow Per Share | 0.08 | 0 | -0.09 | -0.09 | -0.2 | 0 |
| Gross Margin | 15.55% | 15.9% | 17.77% | 15.9% | 16.66% | 15.78% |
| Operating Margin | 0% | 0% | -4.44% | -20.45% | -9.52% | -10.52% |
| Profit Margin | 0% | -2.27% | -6.66% | -13.63% | -14.28% | -57.89% |
| Free Cash Flow Margin | 6.66% | 0% | -6.66% | -6.81% | -11.9% | 0% |
| EBITDA | 0 | 0 | -2 | -9 | -4 | -4 |
| EBITDA Margin | 0% | 0% | -4.44% | -20.45% | -9.52% | -10.52% |
| D&A For EBITDA | 0 | 0 | 0 | 0 | 0 | 0 |
| EBIT | 0 | 0 | -2 | -9 | -4 | -4 |
| EBIT Margin | 0% | 0% | -4.44% | -20.45% | -9.52% | -10.52% |
| Effective Tax Rate | 0% | 0% | 0% | 0% | 0% | 0% |