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 | 24 | 33 | 48 | 36 | 0 | 0 |
| Revenue Growth (YoY) | -27% | -31% | 33% | -- | -- | -- |
| Cost of Revenue | 20 | 23 | 35 | 18 | 0 | -- |
| Gross Profit | 3 | 9 | 13 | 17 | 0 | -- |
| Selling, General & Admin | 14 | 15 | 17 | 10 | 1 | 0 |
| Research & Development | -- | -- | -- | -- | -- | -- |
| Operating Expenses | 14 | 15 | 17 | 10 | 1 | 0 |
| Other Non Operating Income (Expenses) | 0 | -- | -- | -- | -- | -- |
| Pretax Income | -13 | -7 | -5 | 6 | -1 | 0 |
| Income Tax Expense | 1 | 1 | 0 | 1 | 0 | 0 |
| Net Income | -14 | -8 | -4 | 5 | -1 | 0 |
| Net Income Growth | 27% | 100% | -180% | -600% | -- | -- |
| Shares Outstanding (Diluted) | 26.23 | 26.17 | 26.05 | 25.69 | 24.94 | 20.73 |
| Shares Change (YoY) | 0% | 0% | 1% | 3% | 20% | 0% |
| EPS (Diluted) | -0.54 | -0.32 | -0.18 | 0.2 | -0.05 | 0 |
| EPS Growth | 21% | 81% | -191% | -462% | 2,660% | 18% |
| Free Cash Flow | -2 | -4 | -7 | -4 | 0 | 0 |
| Free Cash Flow Per Share | -0.07 | -0.15 | -0.26 | -0.15 | 0 | 0 |
| Gross Margin | 12.5% | 27.27% | 27.08% | 47.22% | 0% | -- |
| Operating Margin | -41.66% | -15.15% | -8.33% | 19.44% | 0% | 0% |
| Profit Margin | -58.33% | -24.24% | -8.33% | 13.88% | 0% | 0% |
| Free Cash Flow Margin | -8.33% | -12.12% | -14.58% | -11.11% | 0% | 0% |
| EBITDA | -10 | -5 | -4 | 7 | -1 | 0 |
| EBITDA Margin | -41.66% | -15.15% | -8.33% | 19.44% | 0% | 0% |
| D&A For EBITDA | 0 | 0 | 0 | 0 | 0 | 0 |
| EBIT | -10 | -5 | -4 | 7 | -1 | 0 |
| EBIT Margin | -41.66% | -15.15% | -8.33% | 19.44% | 0% | 0% |
| Effective Tax Rate | -7.69% | -14.28% | 0% | 16.66% | 0% | 0% |