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 | 17 | 14 | 7 | 4 | 3 | 0 |
| Revenue Growth (YoY) | 42% | 100% | 75% | 33% | -- | -- |
| Cost of Revenue | 0 | 0 | 0 | 0 | 0 | 0 |
| Gross Profit | 17 | 14 | 7 | 4 | 3 | 0 |
| Selling, General & Admin | 8 | 5 | 4 | 2 | 1 | 0 |
| Research & Development | -- | -- | -- | -- | -- | -- |
| Operating Expenses | 10 | 6 | 5 | 4 | 5 | 0 |
| Other Non Operating Income (Expenses) | -- | 0 | 0 | 0 | 0 | -- |
| Pretax Income | 6 | 7 | 1 | 0 | -2 | 0 |
| Income Tax Expense | 2 | 2 | 0 | -1 | 0 | 0 |
| Net Income | 4 | 4 | 0 | 1 | -2 | 0 |
| Net Income Growth | 33% | -- | -100% | -150% | -- | -- |
| Shares Outstanding (Diluted) | 11.31 | 8.48 | 7.02 | 4.83 | 3.24 | 1.46 |
| Shares Change (YoY) | 44% | 21% | 45% | 49% | 121% | 7,106.99% |
| EPS (Diluted) | 0.4 | 0.57 | 0.09 | 0.25 | -0.72 | -0.25 |
| EPS Growth | -22% | 476.99% | -61% | -135% | 184% | -25% |
| Free Cash Flow | 4 | -2 | 3 | 0 | -1 | 0 |
| Free Cash Flow Per Share | 0.35 | -0.23 | 0.42 | 0 | -0.3 | 0 |
| Gross Margin | 100% | 100% | 100% | 100% | 100% | 0% |
| Operating Margin | 35.29% | 50% | 14.28% | 0% | -66.66% | 0% |
| Profit Margin | 23.52% | 28.57% | 0% | 25% | -66.66% | 0% |
| Free Cash Flow Margin | 23.52% | -14.28% | 42.85% | 0% | -33.33% | 0% |
| EBITDA | 6 | 7 | 1 | 0 | -2 | 0 |
| EBITDA Margin | 35.29% | 50% | 14.28% | 0% | -66.66% | 0% |
| D&A For EBITDA | 0 | 0 | 0 | 0 | 0 | 0 |
| EBIT | 6 | 7 | 1 | 0 | -2 | 0 |
| EBIT Margin | 35.29% | 50% | 14.28% | 0% | -66.66% | 0% |
| Effective Tax Rate | 33.33% | 28.57% | 0% | 0% | 0% | 0% |