Income
Balance sheet
Cash flow
Financials in millions USD. Fiscal year is February - January.
| Breakdown | TTM | 12/31/2005 | 12/31/2004 | 12/31/2003 | 12/31/2002 | 12/31/2001 |
|---|---|---|---|---|---|---|
| Revenue | 2 | 2 | 1 | 1 | 2 | 2 |
| Revenue Growth (YoY) | 100% | 100% | 0% | -50% | 0% | 100% |
| Cost of Revenue | 0 | 0 | 0 | 0 | 1 | 1 |
| Gross Profit | 1 | 1 | 0 | 0 | 0 | 0 |
| Selling, General & Admin | 2 | 2 | 1 | 1 | 1 | 1 |
| Research & Development | -- | -- | -- | -- | -- | -- |
| Operating Expenses | 3 | 2 | 1 | 1 | 1 | 1 |
| Other Non Operating Income (Expenses) | -- | -- | -- | -- | -- | -- |
| Pretax Income | -2 | -1 | -1 | 0 | 0 | -1 |
| Income Tax Expense | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Income | -2 | -1 | -1 | 0 | 0 | -1 |
| Net Income Growth | 100% | 0% | -- | -- | -100% | 0% |
| Shares Outstanding (Diluted) | 156.47 | 142.41 | 105.74 | 81.1 | 59.9 | 16.28 |
| Shares Change (YoY) | 9% | 35% | 30% | 35% | 268% | 115.99% |
| EPS (Diluted) | -0.01 | -0.01 | -0.01 | -0.01 | 0 | -0.08 |
| EPS Growth | 28% | 27% | -4% | 50% | -91% | -47% |
| Free Cash Flow | 0 | 0 | 0 | 0 | 0 | 0 |
| Free Cash Flow Per Share | 0 | 0 | 0 | 0 | 0 | 0 |
| Gross Margin | 50% | 50% | 0% | 0% | 0% | 0% |
| Operating Margin | -50% | 0% | 0% | 0% | 0% | -50% |
| Profit Margin | -100% | -50% | -100% | 0% | 0% | -50% |
| Free Cash Flow Margin | 0% | 0% | 0% | 0% | 0% | 0% |
| EBITDA | -1 | 0 | 0 | 0 | 0 | -1 |
| EBITDA Margin | -50% | 0% | 0% | 0% | 0% | -50% |
| D&A For EBITDA | 0 | 0 | 0 | 0 | 0 | 0 |
| EBIT | -1 | 0 | 0 | 0 | 0 | -1 |
| EBIT Margin | -50% | 0% | 0% | 0% | 0% | -50% |
| Effective Tax Rate | 0% | 0% | 0% | 0% | 0% | 0% |