Income
Balance sheet
Cash flow
Financials in millions USD. Fiscal year is February - January.
| Breakdown | TTM | 12/31/2006 | 12/31/2005 | 12/31/2004 | 12/31/2003 | 12/31/2002 |
|---|---|---|---|---|---|---|
| Revenue | 8 | 8 | 8 | 10 | 12 | 12 |
| Revenue Growth (YoY) | 0% | 0% | -20% | -17% | 0% | -8% |
| Cost of Revenue | 5 | 5 | 5 | 5 | 5 | 6 |
| Gross Profit | 3 | 3 | 2 | 5 | 6 | 6 |
| Selling, General & Admin | 3 | 3 | 3 | 4 | 5 | 5 |
| Research & Development | 0 | 0 | 0 | 0 | 1 | 1 |
| Operating Expenses | 4 | 4 | 4 | 5 | 6 | 6 |
| Other Non Operating Income (Expenses) | 0 | 0 | 0 | -- | -- | 0 |
| Pretax Income | 0 | 0 | -1 | 0 | 0 | 0 |
| Income Tax Expense | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Income | 0 | 0 | -1 | 0 | 0 | 0 |
| Net Income Growth | -100% | -100% | -- | -- | -- | -100% |
| Shares Outstanding (Diluted) | 10.18 | 10.18 | 10.05 | 9.92 | 9.9 | 9.6 |
| Shares Change (YoY) | 1% | 1% | 1% | 0% | 3% | 18% |
| EPS (Diluted) | -0.04 | -0.04 | -0.16 | -0.06 | 0.05 | 0 |
| EPS Growth | -73% | -73% | 146% | -237% | 50,300% | -100% |
| Free Cash Flow | -2 | -2 | 0 | 0 | 0 | 0 |
| Free Cash Flow Per Share | -0.19 | -0.19 | 0 | 0 | 0 | 0 |
| Gross Margin | 37.5% | 37.5% | 25% | 50% | 50% | 50% |
| Operating Margin | 0% | 0% | -12.5% | 0% | 0% | 0% |
| Profit Margin | 0% | 0% | -12.5% | 0% | 0% | 0% |
| Free Cash Flow Margin | -25% | -25% | 0% | 0% | 0% | 0% |
| EBITDA | 0 | 0 | -1 | 0 | 0 | 1 |
| EBITDA Margin | 0% | 0% | -12.5% | 0% | 0% | 8.33% |
| D&A For EBITDA | 0 | 0 | 0 | 0 | 0 | 1 |
| EBIT | 0 | 0 | -1 | 0 | 0 | 0 |
| EBIT Margin | 0% | 0% | -12.5% | 0% | 0% | 0% |
| Effective Tax Rate | 0% | 0% | 0% | 0% | 0% | 0% |