USD 0.03
(0.0%)
Breakdown | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 |
---|---|---|---|---|---|---|
Revenue | 93.23 Million | 103.92 Million | 103.3 Million | 122.94 Million | 78.25 Million | 34.7 Million |
Cost of Revenue | 7.77 Million | 10.33 Million | 23.82 Million | 43.67 Million | 21.07 Million | 1.65 Million |
Gross Profit | 85.46 Million | 93.58 Million | 79.48 Million | 79.26 Million | 57.18 Million | 33.05 Million |
Operating Expenses | 75.99 Million | 94.42 Million | 72.27 Million | 60.1 Million | 40.88 Million | 23.86 Million |
Selling, General and Administrative Expenses | 5.11 Million | 11.3 Million | 12.65 Million | 7.72 Million | 3.97 Million | 3.76 Million |
Research and Development Expenses | - | - | - | - | - | - |
Other Expenses | - | - | - | - | - | - |
Cost and Expenses | 83.76 Million | 104.75 Million | 96.1 Million | 103.78 Million | 61.95 Million | 25.51 Million |
Operating Income | 9.36 Million | -839 Thousand | 7.2 Million | 19.16 Million | 16.3 Million | 9.18 Million |
Interest Expense | 41.77 Million | 40.01 Million | 27.48 Million | 20.46 Million | 13.99 Million | 8.02 Million |
Income Tax Expense | -7.06 Million | -7.96 Million | 946 Thousand | -3.46 Million | 928 Thousand | -589 Thousand |
Earnings before Tax | -28.5 Million | -21.13 Million | 5.18 Million | -6.53 Million | 4.16 Million | 1.16 Million |
Net Income | -21.44 Million | -9.28 Million | 16.32 Million | -2.24 Million | 4.41 Million | 9.58 Million |
Earnings Per Share Basic | -3.92 | -1.70 | 2.98 | -0.41 | 0.81 | 1.75 |
Earnings Per Share Diluted | -3.92 | -1.70 | 2.98 | -0.41 | 0.81 | 1.75 |
Weighted Average Shares Outstanding | 5.47 Million | 5.47 Million | 5.47 Million | 5.47 Million | 5.47 Million | 5.47 Million |
Weighted Average Shares Outstanding (Diluted) | 5.47 Million | 5.47 Million | 5.47 Million | 5.47 Million | 5.47 Million | 5.47 Million |
Gross Margin | 0.92 | 0.90 | 0.77 | 0.64 | 0.73 | 0.95 |
EBIT Margin | 0.44 | 0.13 | 0.09 | 0.34 | 0.37 | 0.48 |
Profit Margin | -0.23 | -0.09 | 0.16 | -0.02 | 0.06 | 0.28 |
EBITDA | 41.28 Million | 13.63 Million | 32.98 Million | 38.42 Million | 24.93 Million | 16.73 Million |
Earnings Before Tax Margin | 0.10 | -0.01 | 0.07 | 0.16 | 0.21 | 0.26 |
Breakdown | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 FY | 2008 Q4 | 2008 Q3 |
---|---|---|---|---|---|---|
Revenue | 20 Million | 20.64 Million | 21.92 Million | 93.23 Million | 23.09 Million | 24.01 Million |
Cost of Revenue | 1.29 Million | 1.39 Million | 12.35 Million | 7.77 Million | 1.32 Million | 2.63 Million |
Gross Profit | 18.71 Million | 19.24 Million | 9.57 Million | 85.46 Million | 21.76 Million | 21.38 Million |
Operating Expenses | 17.21 Million | 17.28 Million | 7.96 Million | 75.99 Million | 20.98 Million | 17.32 Million |
Selling, General and Administrative Expenses | 1.37 Million | 1.23 Million | 1.22 Million | - | 785 Thousand | 771 Thousand |
Research and Development Expenses | - | - | - | - | - | - |
Other Expenses | - | - | - | - | - | - |
Cost and Expenses | 18.51 Million | 18.68 Million | 20.31 Million | 83.76 Million | 22.3 Million | 19.95 Million |
Operating Income | 1.49 Million | 1.95 Million | 1.6 Million | 9.36 Million | 783 Thousand | 3.94 Million |
Interest Expense | 9.42 Million | 9.46 Million | 9.9 Million | 41.77 Million | 11.23 Million | 10.05 Million |
Income Tax Expense | 12 Million | 11.13 Million | 9.54 Million | -7.06 Million | 834 Thousand | -2.18 Million |
Earnings before Tax | -8.01 Million | -7.52 Million | 476 Thousand | -28.5 Million | -7.04 Million | -5.89 Million |
Net Income | -10.43 Million | -9.07 Million | 735 Thousand | -21.44 Million | -8.13 Million | -3.77 Million |
Earnings Per Share Basic | -1.90 | -1.66 | 0.13 | - | - | -0.69 |
Earnings Per Share Diluted | -1.90 | -1.66 | 0.13 | - | - | -0.69 |
Weighted Average Shares Outstanding | 5.47 Million | 5.47 Million | 5.47 Million | 5.47 Million | - | 5.47 Million |
Weighted Average Shares Outstanding (Diluted) | 5.47 Million | 5.47 Million | 5.47 Million | 5.47 Million | - | 5.47 Million |
Gross Margin | 0.94 | 0.93 | 0.44 | 0.92 | 0.94 | 0.89 |
EBIT Margin | 0.39 | 0.41 | 0.38 | - | 0.51 | 0.45 |
Profit Margin | -0.52 | -0.44 | 0.03 | -0.23 | -0.35 | -0.16 |
EBITDA | 7.74 Million | 8.4 Million | 8.23 Million | - | 11.79 Million | 10.8 Million |
Earnings Before Tax Margin | 0.07 | 0.09 | 0.07 | 0.10 | 0.03 | 0.16 |
IFBIND
063080
SUPER-R
ZOG
TMG
NXGPY