Overview Financials News + Filings Key Docs Charts Holdings Ownership Insiders
|
| In millions, except per share items | Dec-31-09 | Dec-31-08 | Dec-31-07 | Dec-31-06 | Dec-31-05 | Dec-31-04 | Dec-31-03 | Dec-31-02 |
| | 10-K | 10-K | 10-K | 10-K | 10-K | 10-K | 10-K | 10-K |
| Revenues: |
| United States | | | | | | 8.8 | 11.9 | 9.0 |
| International | | | | | | 0.9 | 0.0 | |
| Other | | | | | | | | 0.3 |
| Total revenues | 91.6 | 73.7 | 43.0 | 27.7 | 11.4 | 9.8 | 11.9 | 9.3 |
| Revenue growth [+] | 24.2% | 71.5% | 55.1% | 142.4% | 17.1% | -18.1% | 28.9% | 89.4% |
| United States | | | | | | -25.8% | 32.2% | 99.7% |
| International | | | | | | 2008.9% | | |
| Europe | | | | | | | | -30.6% |
| Cost of goods sold | 39.1 | 32.9 | 26.8 | 19.8 | 8.8 | 7.4 | 3.6 | 2.9 |
| Gross profit | 52.5 | 40.8 | 16.2 | 7.9 | 2.7 | 2.3 | 8.3 | 6.4 |
| Gross margin | 57.3% | 55.3% | 37.7% | 28.7% | 23.2% | 23.8% | 69.8% | 68.8% |
| Selling, general and administrative [+] | 41.0 | 29.7 | 23.9 | 19.7 | 18.3 | 13.7 | 11.4 | 11.1 |
| Sales and marketing | 17.4 | 10.9 | 8.6 | 7.7 | | | | |
| General and administrative | 23.6 | 18.7 | 15.3 | 12.0 | | | | |
| Research and development | 1.7 | 0.4 | 0.5 | 0.3 | | 4.6 | 4.8 | 4.8 |
| Other operating expenses | 12.9 | 12.2 | 3.6 | 0.5 | | 3.5 | | |
| EBITDA [+] | 0.7 | 1.8 | -8.5 | -9.6 | -13.8 | -16.1 | -5.1 | -6.9 |
| EBITDA growth | -59.3% | -121.1% | -12.3% | -29.9% | -14.3% | 217.4% | -26.5% | -41.7% |
| EBITDA margin | 0.8% | 2.4% | -19.7% | -34.8% | -120.3% | -164.4% | -42.4% | -74.3% |
| Depreciation | 3.8 | 3.3 | 3.3 | 3.0 | 1.9 | 3.4 | 2.7 | 2.7 |
| EBITA | -3.1 | -1.5 | -11.8 | -12.6 | -15.6 | -19.5 | -7.8 | -9.5 |
| EBITA margin | -3.4% | -2.0% | -27.4% | -45.5% | -136.6% | -199.5% | -65.5% | -103.0% |
| Amortization of intangibles | 0.0 | | | | | | | |
| EBIT [+] | -3.1 | -1.5 | -11.8 | -12.6 | -15.6 | -19.5 | -7.8 | -9.5 |
| EBIT growth | 109.5% | -87.4% | -6.5% | -19.3% | -19.8% | 149.7% | -18.1% | -31.7% |
| EBIT margin | -3.4% | -2.0% | -27.4% | -45.5% | -136.6% | -199.5% | -65.5% | -103.0% |
| Interest expense | 8.0 | 15.4 | 2.3 | 1.0 | 0.3 | 0.3 | | |
| Interest expense | 8.0 | 15.4 | 2.3 | 1.0 | 0.3 | 0.3 | | |
| Other income (expense), net | 3.6 | 7.3 | | 0.1 | 0.1 | 0.2 | -0.1 | 0.1 |
| Pre-tax income | -7.6 | -9.6 | -14.1 | -13.5 | -15.8 | -19.6 | -7.9 | -9.5 |
| Income taxes | -0.6 | 0.0 | -2.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Tax rate | 7.9% | | 14.8% | | 0.0% | | | |
| Earnings from continuing ops | -7.0 | -9.6 | -12.1 | -16.1 | -14.8 | -19.6 | -7.9 | -13.8 |
| Earnings from discontinued ops | 0.9 | | 3.3 | | | | | |
| Net income | -6.1 | -9.6 | -8.8 | -16.1 | -14.8 | -19.6 | -7.9 | -13.8 |
| Net margin | -6.6% | -13.1% | -20.4% | -58.2% | -129.4% | -200.6% | -65.9% | -149.4% |
| |
| Basic EPS [+] | ($0.09) | ($0.13) | ($0.17) | ($0.24) | ($0.27) | ($0.38) | ($0.21) | ($0.54) |
| Growth | -32.3% | -21.5% | -29.1% | -13.3% | -27.8% | 79.2% | -60.7% | -25.8% |
| Diluted EPS [+] | ($0.09) | ($0.13) | ($0.17) | ($0.24) | ($0.27) | ($0.38) | ($0.21) | ($0.54) |
| Growth | -32.3% | -21.5% | -29.1% | -13.3% | -27.8% | 79.2% | -60.7% | -25.8% |
| |
| Shares outstanding (basic) [+] | 77.7 | 72.9 | 71.6 | 67.9 | 54.0 | 51.6 | 37.1 | 25.6 |
| Growth | 6.5% | 1.9% | 5.5% | 25.8% | 4.6% | 39.1% | 44.8% | 27.2% |
| Shares outstanding (diluted) [+] | 77.7 | 72.9 | 71.6 | 67.9 | 54.0 | 51.6 | 37.1 | 25.6 |
| Growth | 6.5% | 1.9% | 5.5% | 25.8% | 4.6% | 39.1% | 44.8% | 27.2% |
| |
| EBIT is a non-GAAP figure that excludes all non-recurring expenses: restructuring costs, asset impairments, IPR&D writeoffs, and other unusual charges. |
|