Income
Balance sheet
Cash flow
Financials in millions USD. Fiscal year is February - January.
| Breakdown | TTM | 12/31/2010 | 12/31/2009 | 12/31/2008 | 12/31/2007 | 12/31/2006 |
|---|---|---|---|---|---|---|
| Revenue | 44 | 44 | 40 | 45 | 42 | 32 |
| Revenue Growth (YoY) | 10% | 10% | -11% | 7% | 31% | -14% |
| Cost of Revenue | 32 | 32 | 29 | 31 | 27 | 20 |
| Gross Profit | 12 | 12 | 11 | 13 | 14 | 12 |
| Selling, General & Admin | 12 | 12 | 12 | 15 | 15 | 15 |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating Expenses | 13 | 13 | 13 | 16 | 16 | 16 |
| Other Non Operating Income (Expenses) | 0 | 0 | 0 | 0 | 0 | 0 |
| Pretax Income | -1 | -1 | -9 | -10 | -3 | -3 |
| Income Tax Expense | 0 | 0 | -1 | 0 | 0 | 0 |
| Net Income | -1 | -1 | -8 | -13 | -4 | -4 |
| Net Income Growth | -88% | -88% | -38% | 225% | 0% | 0% |
| Shares Outstanding (Diluted) | 7.84 | 7.84 | 8.03 | 10.7 | 11.48 | 9.97 |
| Shares Change (YoY) | 0% | -2% | -25% | -7% | 15% | 37% |
| EPS (Diluted) | -0.17 | -0.17 | -1.05 | -1.27 | -0.39 | -0.48 |
| EPS Growth | -84% | -84% | -17% | 225.99% | -19% | -22% |
| Free Cash Flow | -2 | -2 | 0 | -3 | 0 | -1 |
| Free Cash Flow Per Share | -0.25 | -0.25 | 0 | -0.28 | 0 | -0.1 |
| Gross Margin | 27.27% | 27.27% | 27.5% | 28.88% | 33.33% | 37.5% |
| Operating Margin | -2.27% | -2.27% | -2.5% | -4.44% | -2.38% | -9.37% |
| Profit Margin | -2.27% | -2.27% | -20% | -28.88% | -9.52% | -12.5% |
| Free Cash Flow Margin | -4.54% | -4.54% | 0% | -6.66% | 0% | -3.12% |
| EBITDA | 1 | 1 | 1 | 1 | 2 | -2 |
| EBITDA Margin | 2.27% | 2.27% | 2.5% | 2.22% | 4.76% | -6.25% |
| D&A For EBITDA | 2 | 2 | 2 | 3 | 3 | 1 |
| EBIT | -1 | -1 | -1 | -2 | -1 | -3 |
| EBIT Margin | -2.27% | -2.27% | -2.5% | -4.44% | -2.38% | -9.37% |
| Effective Tax Rate | 0% | 0% | 11.11% | 0% | 0% | 0% |