Income
Balance sheet
Cash flow
Financials in millions USD. Fiscal year is February - January.
| Breakdown | TTM | 12/31/2007 | 12/31/2006 | 12/31/2005 | 12/31/2004 | 12/31/2003 |
|---|---|---|---|---|---|---|
| Revenue | 125 | 110 | 56 | 38 | 32 | 31 |
| Revenue Growth (YoY) | 30% | 96% | 47% | 19% | 3% | -37% |
| Cost of Revenue | 107 | 96 | 47 | 34 | 30 | 27 |
| Gross Profit | 17 | 14 | 9 | 3 | 2 | 3 |
| Selling, General & Admin | 12 | 9 | 7 | 4 | 6 | 4 |
| Research & Development | -- | -- | -- | -- | -- | -- |
| Operating Expenses | 13 | 9 | 7 | 2 | 6 | 4 |
| Other Non Operating Income (Expenses) | 0 | 0 | 0 | 0 | 0 | 0 |
| Pretax Income | 1 | 2 | 0 | 0 | -3 | 0 |
| Income Tax Expense | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Income | 0 | 3 | 0 | 0 | -4 | 0 |
| Net Income Growth | -100% | -- | -- | -100% | -- | -100% |
| Shares Outstanding (Diluted) | 62.73 | 53.59 | 59.78 | 48.51 | 40 | 40 |
| Shares Change (YoY) | 16% | -10% | 23% | 21% | 0% | 32% |
| EPS (Diluted) | 0 | 0.05 | 0 | -0.01 | -0.1 | -0.02 |
| EPS Growth | -97% | 1,223% | -133% | -87% | 321% | -93% |
| Free Cash Flow | -5 | -20 | -2 | 0 | 0 | 0 |
| Free Cash Flow Per Share | -0.07 | -0.37 | -0.03 | 0 | 0 | 0 |
| Gross Margin | 13.6% | 12.72% | 16.07% | 7.89% | 6.25% | 9.67% |
| Operating Margin | 3.2% | 3.63% | 1.78% | 0% | -9.37% | 0% |
| Profit Margin | 0% | 2.72% | 0% | 0% | -12.5% | 0% |
| Free Cash Flow Margin | -4% | -18.18% | -3.57% | 0% | 0% | 0% |
| EBITDA | 4 | 4 | 1 | 0 | -3 | 0 |
| EBITDA Margin | 3.2% | 3.63% | 1.78% | 0% | -9.37% | 0% |
| D&A For EBITDA | 0 | 0 | 0 | 0 | 0 | 0 |
| EBIT | 4 | 4 | 1 | 0 | -3 | 0 |
| EBIT Margin | 3.2% | 3.63% | 1.78% | 0% | -9.37% | 0% |
| Effective Tax Rate | 0% | 0% | 0% | 0% | 0% | 0% |