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 |
|---|---|---|---|---|---|
| Revenue | 12 | 13 | 14 | 19 | 21 |
| Revenue Growth (YoY) | -8% | -7% | -26% | -10% | -- |
| Cost of Revenue | 10 | 11 | 12 | 13 | 13 |
| Gross Profit | 1 | 2 | 1 | 6 | 8 |
| Selling, General & Admin | 0 | 1 | 3 | 4 | 3 |
| Research & Development | -- | -- | -- | -- | -- |
| Operating Expenses | 1 | 2 | 5 | 5 | 5 |
| Other Non Operating Income (Expenses) | 0 | 0 | 0 | -- | -- |
| Pretax Income | 0 | -1 | -4 | -1 | 2 |
| Income Tax Expense | 0 | 0 | 0 | 0 | 0 |
| Net Income | 0 | -1 | -12 | -1 | 1 |
| Net Income Growth | -100% | -92% | 1,100% | -200% | -- |
| Shares Outstanding (Diluted) | 31.12 | 30.34 | 29.55 | 26.84 | 20.65 |
| Shares Change (YoY) | 3% | 3% | 10% | 30% | -- |
| EPS (Diluted) | 0 | -0.03 | -0.41 | -0.05 | 0.05 |
| EPS Growth | -99% | -92% | 647% | -199% | -- |
| Free Cash Flow | 0 | 0 | -1 | 1 | 4 |
| Free Cash Flow Per Share | 0 | 0 | -0.03 | 0.03 | 0.19 |
| Gross Margin | 8.33% | 15.38% | 7.14% | 31.57% | 38.09% |
| Operating Margin | 0% | 0% | -21.42% | 0% | 14.28% |
| Profit Margin | 0% | -7.69% | -85.71% | -5.26% | 4.76% |
| Free Cash Flow Margin | 0% | 0% | -7.14% | 5.26% | 19.04% |
| EBITDA | 1 | 1 | -2 | 1 | 5 |
| EBITDA Margin | 8.33% | 7.69% | -14.28% | 5.26% | 23.8% |
| D&A For EBITDA | 1 | 1 | 1 | 1 | 2 |
| EBIT | 0 | 0 | -3 | 0 | 3 |
| EBIT Margin | 0% | 0% | -21.42% | 0% | 14.28% |
| Effective Tax Rate | 0% | 0% | 0% | 0% | 0% |