Income
Balance sheet
Cash flow
Financials in millions USD. Fiscal year is February - January.
| Breakdown | TTM | 02/02/2008 | 02/03/2007 | 01/28/2006 | 01/29/2005 | 01/31/2004 |
|---|---|---|---|---|---|---|
| Revenue | 259 | 280 | 321 | 397 | 441 | 521 |
| Revenue Growth (YoY) | -10% | -13% | -19% | -10% | -15% | -9% |
| Cost of Revenue | 205 | 225 | 234 | 258 | 299 | 373 |
| Gross Profit | 53 | 54 | 87 | 139 | 141 | 147 |
| Selling, General & Admin | 92 | 99 | 109 | 112 | 129 | 150 |
| Research & Development | -- | -- | -- | -- | -- | -- |
| Operating Expenses | 121 | 110 | 121 | 126 | 159 | 173 |
| Other Non Operating Income (Expenses) | -- | -- | -- | -- | -- | -- |
| Pretax Income | -69 | -77 | -37 | 9 | -25 | -36 |
| Income Tax Expense | 0 | 0 | -4 | -3 | -2 | -3 |
| Net Income | -99 | -96 | -33 | 12 | -23 | -33 |
| Net Income Growth | 111% | 191% | -375% | -152% | -30% | -59% |
| Shares Outstanding (Diluted) | 39.35 | 39.27 | 39.15 | 40.76 | 31.27 | 20.52 |
| Shares Change (YoY) | 0% | 0% | -4% | 30% | 52% | 2% |
| EPS (Diluted) | -2.52 | -2.46 | -0.84 | 0.29 | -0.75 | -1.63 |
| EPS Growth | 107% | 192% | -382% | -139% | -54% | -59% |
| Free Cash Flow | -21 | -33 | -25 | 0 | 6 | 10 |
| Free Cash Flow Per Share | -0.53 | -0.84 | -0.63 | 0 | 0.19 | 0.48 |
| Gross Margin | 20.46% | 19.28% | 27.1% | 35.01% | 31.97% | 28.21% |
| Operating Margin | -26.25% | -20% | -10.59% | 3.02% | -4.08% | -4.79% |
| Profit Margin | -38.22% | -34.28% | -10.28% | 3.02% | -5.21% | -6.33% |
| Free Cash Flow Margin | -8.1% | -11.78% | -7.78% | 0% | 1.36% | 1.91% |
| EBITDA | -58 | -45 | -22 | 26 | 12 | -3 |
| EBITDA Margin | -22.39% | -16.07% | -6.85% | 6.54% | 2.72% | -0.57% |
| D&A For EBITDA | 10 | 11 | 12 | 14 | 30 | 22 |
| EBIT | -68 | -56 | -34 | 12 | -18 | -25 |
| EBIT Margin | -26.25% | -20% | -10.59% | 3.02% | -4.08% | -4.79% |
| Effective Tax Rate | 0% | 0% | 10.81% | -33.33% | 8% | 8.33% |