| Metric | Q2 2009 | Q1 2009 | Q2 2008 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $7M | $2M | — | 200.9% | — |
| Op. Income | $2M | -$4M | — | 151.9% | — |
| Gross Margin | 29.0% | -103.1% | — | 132.1pp | — |
| Net Margin | 1326.9% | 1780.2% | — | -453.2pp | — |
| EPS (Diluted) | $3.87 | $1.72 | — | 125.0% | — |
| Item | Amount |
|---|---|
| REVENUE | $7M |
| Cost of Revenue | $5M |
| GROSS PROFIT | $2M |
| R&D Expenses | $0 |
| Selling & Marketing | $90.0K |
| General & Administrative | $70.0K |
| SG&A Expenses | $160.0K |
| Other Expenses | $0 |
| Operating Expenses | $160.0K |
| Cost & Expenses | $5M |
| OPERATING INCOME | $2M |
| Interest Income | $0 |
| Interest Expense | $89M |
| Other Income/Expenses | $89M |
| INCOME BEFORE TAX | $91M |
| Income Tax Expense | $340.0K |
| Net Income from Continuing Ops | $91M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $91M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $91M |
| D&A | $178M |
| EBIT | $180M |
| EBITDA | $180M |
| EPS | $4 |
| EPS Diluted | $4 |
| Item | Amount |
|---|---|
| REVENUE | $7M |
| Cost of Revenue | $5M |
| GROSS PROFIT | $2M |
| R&D Expenses | $0 |
| Selling & Marketing | $90.0K |
| General & Administrative | $70.0K |
| SG&A Expenses | $160.0K |
| Other Expenses | $0 |
| Operating Expenses | $160.0K |
| Cost & Expenses | $5M |
| OPERATING INCOME | $2M |
| Interest Income | $0 |
| Interest Expense | $89M |
| Other Income/Expenses | $89M |
| INCOME BEFORE TAX | $91M |
| Income Tax Expense | $340.0K |
| Net Income from Continuing Ops | $91M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $91M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $91M |
| D&A | $178M |
| EBIT | $180M |
| EBITDA | $180M |
| EPS | $4 |
| EPS Diluted | $4 |
| Item | Amount |
|---|---|
| Cash & Equivalents | $0 |
| Short-Term Investments | $0 |
| Net Receivables | $3M |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $3M |
| PP&E (Net) | $0 |
| Goodwill | $0 |
| Intangible Assets | $0 |
| Long-Term Investments | $836M |
| Tax Assets | $59M |
| Other Non-Current Assets | -$895M |
| TOTAL NON-CURRENT ASSETS | $895M |
| TOTAL ASSETS | $840M |
| Account Payables | $1M |
| Short-Term Debt | $8M |
| Deferred Revenue | $0 |
| Other Current Liabilities | $81M |
| TOTAL CURRENT LIABILITIES | $90M |
| Long-Term Debt | $170M |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $0 |
| TOTAL NON-CURRENT LIABILITIES | $170M |
| TOTAL LIABILITIES | $260M |
| Common Stock | $0 |
| Additional Paid-In Capital | $0 |
| Retained Earnings | -$14M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $115M |
| Other Equity | $479M |
| TOTAL STOCKHOLDERS' EQUITY | $581M |
| Minority Interest | $0 |
| TOTAL EQUITY | $581M |
| TOTAL LIABILITIES & EQUITY | $840M |
| Total Debt | $178M |
| Net Debt | $178M |