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 | 12/31/2005 |
|---|---|---|---|---|---|---|
| Revenue | 99 | 108 | 96 | 87 | 71 | 63 |
| Revenue Growth (YoY) | 1% | 13% | 10% | 23% | 13% | 21% |
| Cost of Revenue | 87 | 98 | 86 | 80 | 66 | 59 |
| Gross Profit | 11 | 10 | 9 | 7 | 4 | 4 |
| Selling, General & Admin | 7 | 6 | 6 | 4 | 4 | 3 |
| Research & Development | -- | -- | -- | -- | -- | -- |
| Operating Expenses | 7 | 6 | 7 | 4 | 4 | 4 |
| Other Non Operating Income (Expenses) | 0 | 0 | 0 | 0 | 0 | 0 |
| Pretax Income | 1 | 2 | 0 | 1 | -1 | -1 |
| Income Tax Expense | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Income | 1 | 1 | 0 | 0 | -3 | -2 |
| Net Income Growth | 0% | -- | -- | -100% | 50% | 0% |
| Shares Outstanding (Diluted) | 18.83 | 16.2 | 11.99 | 8.97 | 5.08 | 3.82 |
| Shares Change (YoY) | 14% | 35% | 34% | 77% | 33% | 73% |
| EPS (Diluted) | 0.07 | 0.11 | 0 | -0.04 | -0.59 | -0.75 |
| EPS Growth | -17% | -- | -100% | -93% | -21% | -22% |
| Free Cash Flow | -- | -12 | 0 | 0 | -4 | -4 |
| Free Cash Flow Per Share | -- | -0.74 | 0 | 0 | -0.78 | -1.04 |
| Gross Margin | 11.11% | 9.25% | 9.37% | 8.04% | 5.63% | 6.34% |
| Operating Margin | 4.04% | 2.77% | 2.08% | 2.29% | 0% | 0% |
| Profit Margin | 1.01% | 0.92% | 0% | 0% | -4.22% | -3.17% |
| Free Cash Flow Margin | -- | -11.11% | 0% | 0% | -5.63% | -6.34% |
| EBITDA | 4 | 3 | 2 | 2 | 0 | 0 |
| EBITDA Margin | 4.04% | 2.77% | 2.08% | 2.29% | 0% | 0% |
| D&A For EBITDA | 0 | 0 | 0 | 0 | 0 | 0 |
| EBIT | 4 | 3 | 2 | 2 | 0 | 0 |
| EBIT Margin | 4.04% | 2.77% | 2.08% | 2.29% | 0% | 0% |
| Effective Tax Rate | 0% | 0% | 0% | 0% | 0% | 0% |