| Metric | Q1 2008 | Q4 2007 | Q1 2007 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $50.0K | — | — | — | — |
| Op. Income | $7.4K | — | — | — | — |
| Gross Margin | 48.4% | — | — | — | — |
| Net Margin | 14.9% | — | — | — | — |
| EPS (Diluted) | $100.00 | — | — | — | — |
| Free Cash Flow | $33.0K | — | — | — | — |
| Item | Amount |
|---|---|
| REVENUE | $50.0K |
| Cost of Revenue | $25.8K |
| GROSS PROFIT | $24.2K |
| R&D Expenses | $4.1K |
| Selling & Marketing | $0 |
| General & Administrative | $12.7K |
| SG&A Expenses | $12.7K |
| Other Expenses | $0 |
| Operating Expenses | $16.8K |
| Cost & Expenses | $42.6K |
| OPERATING INCOME | $7.4K |
| Interest Income | $0 |
| Interest Expense | $0 |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $7.4K |
| Income Tax Expense | $0 |
| Net Income from Continuing Ops | $7.4K |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $7.4K |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $7.4K |
| D&A | $0 |
| EBIT | $7.4K |
| EBITDA | $7.4K |
| EPS | $100 |
| EPS Diluted | $100 |
| Item | Amount |
|---|---|
| REVENUE | $50.0K |
| Cost of Revenue | $25.8K |
| GROSS PROFIT | $24.2K |
| R&D Expenses | $4.1K |
| Selling & Marketing | $0 |
| General & Administrative | $12.7K |
| SG&A Expenses | $12.7K |
| Other Expenses | $0 |
| Operating Expenses | $16.8K |
| Cost & Expenses | $42.6K |
| OPERATING INCOME | $7.4K |
| Interest Income | $0 |
| Interest Expense | $0 |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $7.4K |
| Income Tax Expense | $0 |
| Net Income from Continuing Ops | $7.4K |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $7.4K |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $7.4K |
| D&A | $0 |
| EBIT | $7.4K |
| EBITDA | $7.4K |
| EPS | $100 |
| EPS Diluted | $100 |
| Item | Amount |
|---|---|
| Net Income | $7.4K |
| Depreciation & Amortization | $0 |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $0 |
| Change in Working Capital | $25.6K |
| OPERATING CASH FLOW | $33.0K |
| Capital Expenditure | $0 |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $0 |
| NET CASH FROM INVESTING | $0 |
| Net Debt Issuance | $0 |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | $0 |
| NET CASH FROM FINANCING | $0 |
| FREE CASH FLOW | $33.0K |
| Net Change in Cash | $33.0K |
