Income
Balance sheet
Cash flow
Financials in millions USD. Fiscal year is February - January.
| Breakdown | TTM | 12/31/2008 | 12/31/2007 | 12/31/2006 | 12/31/2005 | 12/31/2004 |
|---|---|---|---|---|---|---|
| Revenue | 97 | 142 | 110 | 24 | 0 | 0 |
| Revenue Growth (YoY) | -25% | 28.99% | 358% | -- | -- | -100% |
| Cost of Revenue | 84 | 115 | 92 | 19 | 0 | 0 |
| Gross Profit | 13 | 26 | 17 | 4 | 0 | 0 |
| Selling, General & Admin | 11 | 14 | 11 | 11 | 0 | 2 |
| Research & Development | -- | -- | -- | -- | -- | 0 |
| Operating Expenses | 11 | 14 | 11 | 11 | 0 | 2 |
| Other Non Operating Income (Expenses) | 0 | 0 | 0 | 0 | 0 | 0 |
| Pretax Income | -2 | 10 | 3 | -7 | 0 | 0 |
| Income Tax Expense | 39 | -30 | 0 | 0 | 0 | 0 |
| Net Income | -41 | 41 | 3 | -7 | 0 | 0 |
| Net Income Growth | -204.99% | 1,267% | -143% | -- | -- | -100% |
| Shares Outstanding (Diluted) | 8.42 | 9.62 | 9.52 | 6.51 | 6.68 | 5.71 |
| Shares Change (YoY) | -12% | 1% | 46% | -3% | 17% | 3% |
| EPS (Diluted) | -4.97 | 4.3 | 0.32 | -1.19 | 0.03 | -0.01 |
| EPS Growth | -222% | 1,231% | -127% | -3,939% | -390% | -99% |
| Free Cash Flow | 11 | 8 | 0 | 0 | 0 | 0 |
| Free Cash Flow Per Share | 1.3 | 0.83 | 0 | 0 | 0 | 0 |
| Gross Margin | 13.4% | 18.3% | 15.45% | 16.66% | 0% | 0% |
| Operating Margin | 1.03% | 8.45% | 5.45% | -29.16% | 0% | 0% |
| Profit Margin | -42.26% | 28.87% | 2.72% | -29.16% | 0% | 0% |
| Free Cash Flow Margin | 11.34% | 5.63% | 0% | 0% | 0% | 0% |
| EBITDA | 3 | 14 | 7 | -7 | 0 | -1 |
| EBITDA Margin | 3.09% | 9.85% | 6.36% | -29.16% | 0% | 0% |
| D&A For EBITDA | 2 | 2 | 1 | 0 | 0 | 0 |
| EBIT | 1 | 12 | 6 | -7 | 0 | -1 |
| EBIT Margin | 1.03% | 8.45% | 5.45% | -29.16% | 0% | 0% |
| Effective Tax Rate | -1,950% | -300% | 0% | 0% | 0% | 0% |