| Period Ending: | 2005 31/12 | 2006 31/12 | 2007 31/12 | 2008 31/12 | 2009 31/12 | 2010 31/12 | 2011 31/12 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Total Revenues | aa.aa | aa.aa | 1.33 | 3.08 | 3.19 | 2.14 | 1.48 | |||||||||
Total Revenues Growth | aa.aa | aa.aa | +230.17% | +131.33% | +3.81% | -32.85% | -30.96% | |||||||||
Cost Of Revenues | aa.aa | aa.aa | 1.45 | 2.05 | 2.12 | 1.5 | 1.31 | |||||||||
Gross Profit | aa.aa | aa.aa | -0.13 | 1.03 | 1.07 | 0.64 | 0.17 | |||||||||
Gross Profit Growth | aa.aa | aa.aa | +31.52% | +921.48% | +4.07% | -40.17% | -74.08% | |||||||||
Gross Profit Margin % | aa.aa | aa.aa | -9.41% | 33.43% | 33.51% | 29.86% | 11.21% | |||||||||
Other Operating Expenses, Total | aa.aa | aa.aa | 3.43 | 5.98 | 3.39 | 4.52 | 3.39 | |||||||||
| ||||||||||||||||
Operating Income | aa.aa | aa.aa | -3.55 | -4.96 | -2.32 | -3.88 | -3.23 | |||||||||
Operating Income Growth | aa.aa | aa.aa | -81.38% | -39.54% | +53.22% | -67.49% | +16.86% | |||||||||
EBIT Margin % | aa.aa | aa.aa | -267.14% | -161.14% | -72.62% | -181.12% | -218.11% | |||||||||
Net Interest Expenses | aa.aa | aa.aa | -0.55 | -2.24 | -2.94 | -2.23 | -0.69 | |||||||||
Net Interest Expenses Growth | aa.aa | aa.aa | -576.39% | -311.07% | -31.03% | +24.29% | +68.88% | |||||||||
Interest Expense, Total | aa.aa | aa.aa | -0.55 | -2.24 | -2.94 | -2.23 | -0.69 | |||||||||
Interest And Investment Income | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Other Non Operating Expenses, Total | aa.aa | aa.aa | - | - | - | - | - | |||||||||
EBT, Excl. Unusual Items | aa.aa | aa.aa | -4.1 | -7.2 | -5.26 | -6.11 | -3.92 | |||||||||
Gain (Loss) On Sale Of Assets | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Other Unusual Items, Total | aa.aa | aa.aa | - | -0.12 | 0.09 | -0.31 | -0.07 | |||||||||
EBT, Incl. Unusual Items | aa.aa | aa.aa | -4.1 | -7.32 | -5.17 | -6.41 | -3.99 | |||||||||
EBT, Incl. Unusual Items Growth | aa.aa | aa.aa | -100.97% | -78.74% | +29.4% | -24.08% | +37.82% | |||||||||
EBT, Incl. Unusual Items Margin | aa.aa | aa.aa | -308.19% | -238.12% | -161.94% | -299.21% | -269.47% | |||||||||
Income Tax Expense | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Net Income to Company | aa.aa | aa.aa | -4.1 | -7.32 | -5.17 | -6.41 | -3.99 | |||||||||
Minority Interest | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Net Income | aa.aa | aa.aa | -4.1 | -7.32 | -5.17 | -6.41 | -3.99 | |||||||||
Net Income Growth | aa.aa | aa.aa | -100.97% | -78.74% | +29.4% | -24.08% | +37.82% | |||||||||
Net Income Margin % | aa.aa | aa.aa | -308.19% | -238.12% | -161.94% | -299.21% | -269.47% | |||||||||
Preferred Dividend and Other Adjustments | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Net Income to Common Excl. Extra Items | aa.aa | aa.aa | -4.1 | -7.32 | -5.17 | -6.41 | -3.99 | |||||||||
Basic EPS - Continuing Operations | aa.aa | aa.aa | -0.19 | -0.29 | -0.15 | -0.12 | -0.06 | |||||||||
Basic EPS - Continuing Operations Growth | aa.aa | aa.aa | -15.91% | -52.72% | +47.7% | +20.98% | +50.44% | |||||||||
Diluted EPS - Continuing Operations | aa.aa | aa.aa | -0.19 | -0.29 | -0.15 | -0.12 | -0.06 | |||||||||
Diluted EPS - Continuing Operations Growth | aa.aa | aa.aa | -15.91% | -52.72% | +47.7% | +20.98% | +50.44% | |||||||||
Basic Weighted Average Shares Outstanding | aa.aa | aa.aa | 21.89 | 25.61 | 34.57 | 54.28 | 68.1 | |||||||||
Diluted Weighted Average Shares Outstanding | aa.aa | aa.aa | 21.89 | 25.61 | 34.57 | 54.28 | 68.1 | |||||||||
Dividend Per Share | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Dividend Per Share Growth | aa.aa | aa.aa | - | - | - | - | - | |||||||||
EBITDA | aa.aa | aa.aa | -3.01 | -4.2 | -1.6 | -3.55 | -3.1 | |||||||||
EBITDA Growth | aa.aa | aa.aa | -66.21% | -39.65% | +61.83% | -121.1% | +12.57% | |||||||||
EBITDA Margin % | aa.aa | aa.aa | -226.32% | -136.63% | -50.24% | -165.41% | -209.47% | |||||||||
EBIT | aa.aa | aa.aa | -3.55 | -4.96 | -2.32 | -3.88 | -3.23 | |||||||||