ASPT

Haber, Inc. ASPT

Finances

2007 2006 2005 2004 2003 2002 2001 2000 1999 1998 1997 1996 1995
Revenue 0.000 -100.00 % 45.000 K 0.000 0.000 -100.00 % 105.000 K 0.000 -100.00 % 11.520 K 0.000 0.000 -100.00 % 14.891 K 0.000 0.000 0.000
Net income -1.072 M -21.90 % -879.179 K -19.26 % -737.177 K 26.14 % -998.017 K -503.46 % -165.383 K 63.09 % -448.128 K -132.69 % -192.583 K 80.32 % -978.458 K 23.54 % -1.280 M -279.50 % -337.220 K 6.26 % -359.728 K 0.00 % -359.728 K 10.40 % -401.483 K
Income before tax 0.000 -100.00 % 874.422 K 0.000 0.000 0.000 0.000 -100.00 % 434.891 K -60.48 % 1.100 M -14.40 % 1.286 M 0.000 -100.00 % 223.098 K 24.38 % 179.374 K -45.81 % 331.013 K
Income before tax ratio 0.00 -100.00 % 19.43 0.00 0.00 0.00 0.00 -100.00 % 37.75 0.00 0.00 0.00 0.00 0.00 0.00
EBITDA -1.203 M -34.80 % -892.612 K -13.18 % -788.641 K 21.45 % -1.004 M -311.93 % -243.741 K 44.88 % -442.214 K -44.18 % -306.709 K -8.27 % -283.280 K 77.91 % -1.283 M -283.89 % -334.100 K -54.23 % -216.618 K -27.83 % -169.455 K 47.68 % -323.868 K
Net income ratio 0.00 100.00 % -19.54 0.00 0.00 100.00 % -1.58 0.00 100.00 % -16.72 0.00 0.00 100.00 % -22.65 0.00 0.00 0.00
Ratio EBITDA 0.00 100.00 % -19.84 0.00 0.00 100.00 % -2.32 0.00 100.00 % -26.62 0.00 0.00 100.00 % -22.44 0.00 0.00 0.00
Gross profit ratio 0.00 -100.00 % 1.00 0.00 0.00 -100.00 % 1.00 0.00 -100.00 % 0.83 0.00 0.00 100.00 % -6.05 0.00 0.00 0.00
Weighted average shs out dil 144.099 M 0.00 % 144.099 M 36.83 % 105.311 M 5.52 % 99.802 M 20.69 % 82.692 M -13.37 % 95.451 M 8.10 % 88.297 M 5.78 % 83.472 M 19.32 % 69.955 M 40.47 % 49.799 M 24.22 % 40.088 M 0.00 % 40.088 M 0.00 % 40.088 M
Weighted average shs out 144.099 M 0.00 % 144.099 M 36.83 % 105.311 M 5.52 % 99.802 M 20.69 % 82.692 M -13.37 % 95.451 M 8.10 % 88.297 M 5.78 % 83.472 M 19.32 % 69.955 M 40.47 % 49.799 M 24.22 % 40.088 M 0.00 % 40.088 M 0.00 % 40.088 M
EPS diluted -0.01 -21.31 % -0.01 12.86 % -0.01 30.00 % -0.01 -400.00 % 0.00 57.45 % 0.00 -113.64 % 0.00 81.20 % -0.01 36.07 % -0.02 -169.12 % -0.01 24.44 % -0.01 0.00 % -0.01 10.00 % -0.01
Earnings per share -0.01 -21.31 % -0.01 12.86 % -0.01 30.00 % -0.01 -400.00 % 0.00 57.45 % 0.00 -113.64 % 0.00 81.20 % -0.01 36.07 % -0.02 -169.12 % -0.01 24.44 % -0.01 0.00 % -0.01 10.00 % -0.01
Gross profit 0.000 -100.00 % 45.000 K 0.000 0.000 -100.00 % 105.000 K 5 350.00 % -2.000 K -121.01 % 9.520 K 0.000 0.000 100.00 % -90.122 K -106.12 % -43.724 K 0.000 0.000
Income tax expense -170.232 K -323.01 % -40.243 K -102.64 % 1.526 M -23.79 % 2.002 M 389.36 % 409.124 K 20 556.20 % -2.000 K 98.35 % -120.904 K -98.23 % -60.991 K -1 845.49 % -3.135 K -265.87 % 1.890 K -97.03 % 63.630 K -40.73 % 107.354 K 186.25 % 37.504 K
Cost of revenue 0.000 0.000 0.000 0.000 0.000 -100.00 % 2.000 K 0.00 % 2.000 K 0.000 0.000 -100.00 % 105.013 K 140.17 % 43.724 K 0.000 0.000
General and administrative expenses 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Selling and marketing expenses 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other expenses 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Operating expenses 1.242 M 28.78 % 964.422 K 22.29 % 788.641 K -21.45 % 1.004 M 187.91 % 348.741 K -22.18 % 448.128 K 38.74 % 323.007 K -68.93 % 1.039 M -18.97 % 1.283 M 423.18 % 245.208 K -2.84 % 252.374 K 0.00 % 252.374 K -30.66 % 363.979 K
Cost and expenses 1.242 M 28.78 % 964.422 K 22.29 % 788.641 K -21.45 % 1.004 M 187.91 % 348.741 K -22.52 % 450.128 K 38.50 % 325.007 K -68.73 % 1.039 M -18.97 % 1.283 M 266.30 % 350.221 K 18.28 % 296.098 K 17.33 % 252.374 K -30.66 % 363.979 K
Research and development expenses 488.036 K 25.97 % 387.420 K 0.48 % 385.581 K -12.86 % 442.495 K 423.53 % 84.522 K 20.85 % 69.940 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Selling general and administrative expenses 753.915 K 30.66 % 577.002 K 43.16 % 403.060 K -28.22 % 561.559 K 112.54 % 264.219 K -30.14 % 378.188 K 17.08 % 323.007 K -68.93 % 1.039 M -18.97 % 1.283 M 423.18 % 245.208 K -13.85 % 284.628 K 0.000 0.000
Interest income 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 747.000 0.000 0.000 0.000
Interest expense 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 500.000 0.000 0.000 -100.00 % 2.637 K 25.57 % 2.100 K 0.00 % 2.100 K -53.72 % 4.538 K
Depreciation and amortization 38.679 K 44.27 % 26.810 K 101.70 % -1.577 M 21.45 % -2.008 M -311.93 % -487.482 K -8 342.85 % 5.914 K 23.78 % 4.778 K -99.36 % 749.437 K 24 463.65 % 3.051 K 148.05 % 1.230 K -81.02 % 6.480 K -34.67 % 9.919 K 38.82 % 7.145 K
Operating income 1.242 M 35.08 % 919.422 K 16.58 % 788.641 K -21.45 % 1.004 M 311.93 % 243.741 K -45.85 % 450.128 K 43.59 % 313.487 K -69.84 % 1.039 M -18.97 % 1.283 M 282.57 % 335.330 K 13.25 % 296.098 K 17.33 % 252.374 K -30.66 % 363.979 K
Operating income ratio 0.00 -100.00 % 20.43 0.00 0.00 -100.00 % 2.32 0.00 -100.00 % 27.21 0.00 0.00 -100.00 % 22.52 0.00 0.00 0.00
Total other income expenses net -5.333 K 99.42 % -919.422 K 0.000 0.000 100.00 % -243.741 K 0.000 -100.00 % 120.904 K 4.90 % 115.256 K 4 085.04 % 2.754 K 100.82 % -335.330 K -359.36 % -73.000 K 0.00 % -73.000 K -121.44 % -32.966 K
2007 2006 2005 2004 2003 2002 2001 2000 1999 1998 1997 1996 1995
2007 2006 2005 2004 2003 2002 2001 2000 1999 1998 1997 1996 1995
Net debt 114.039 K -64.14 % 318.056 K 744.50 % -49.349 K 1.45 % -50.077 K 81.39 % -269.105 K -226.54 % 212.668 K 2 209.80 % -10.080 K 60.30 % -25.392 K 64.14 % -70.799 K -1 059.12 % -6.108 K 2.74 % -6.280 K 51.17 % -12.860 K -327.45 % 5.654 K
Total investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total debt 383.756 K 11.50 % 344.168 K 0.000 0.000 0.000 -100.00 % 213.434 K 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 5.078 K
Accumulated other comprehensive income loss 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Retained earnings -27.353 M -4.08 % -26.281 M 0.000 0.000 0.000 100.00 % -23.501 M -1.73 % -23.102 M -0.84 % -22.910 M -4.46 % -21.931 M -6.20 % -20.651 M -1.66 % -20.314 M -1.51 % -20.013 M -1.83 % -19.653 M
Common stock 1.673 M 14.65 % 1.459 M 0.000 0.000 0.000 -100.00 % 1.008 M 10.97 % 908.063 K 5.85 % 857.875 K 11.90 % 766.676 K 44.10 % 532.044 K 14.47 % 464.808 K 8.90 % 426.840 K 57.78 % 270.524 K
Total equity 222.934 K 195.44 % -233.584 K -90.50 % -122.619 K 25.20 % -163.933 K -1 490.68 % 11.788 K 103.75 % -314.678 K -25.37 % -250.997 K 3.70 % -260.629 K -63.01 % -159.881 K 38.76 % -261.091 K -41.21 % -184.900 K 25.74 % -248.997 K 51.02 % -508.351 K
Other non current liabilities 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Long term debt 383.756 K 11.50 % 344.168 K 0.000 0.000 0.000 -100.00 % 213.434 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total non current liabilities 383.756 K 11.50 % 344.168 K 0.000 0.000 0.000 -100.00 % 213.434 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other current liabilities 339.958 K 6.36 % 319.626 K 0.000 0.000 0.000 -100.00 % 136.182 K 279.84 % 35.852 K -84.48 % 230.962 K 19.77 % 192.840 K -24.61 % 255.778 K 31.24 % 194.892 K -9.55 % 215.474 K -53.47 % 463.121 K
Deferred revenue 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 105.938 K
Short term debt 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 5.654 K
Total current liabilities 374.011 K 3.56 % 361.138 K 0.000 0.000 0.000 -100.00 % 186.765 K -34.62 % 285.656 K -10.71 % 319.917 K 24.27 % 257.446 K -20.21 % 322.661 K 32.38 % 243.743 K -21.76 % 311.518 K -45.01 % 566.501 K
Total liabilities 757.767 K 7.44 % 705.306 K 0.000 0.000 0.000 -100.00 % 400.199 K 40.10 % 285.656 K -10.71 % 319.917 K 24.27 % 257.446 K -20.21 % 322.661 K 32.38 % 243.743 K -21.76 % 311.518 K -45.01 % 566.501 K
Other non current assets 543.386 K 2 616.93 % 20.000 K 0.000 0.000 0.000 -100.00 % 13.677 K 725.91 % 1.656 K -60.52 % 4.195 K -18.53 % 5.149 K -86.08 % 37.003 K 2.06 % 36.256 K 0.000 0.000
Long term investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Intangible assets 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
GoodWill 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Goodwill and intangible assets 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 28.055 K -5.50 % 29.687 K
Property plant equipment net 119.203 K -70.35 % 402.000 K 0.000 0.000 0.000 -100.00 % 9.109 K -20.26 % 11.423 K -29.49 % 16.201 K 64.19 % 9.867 K 47.07 % 6.709 K 55.77 % 4.307 K -56.41 % 9.880 K -44.05 % 17.659 K
Total non current assets 662.589 K 57.01 % 422.000 K 0.000 0.000 0.000 -100.00 % 22.786 K 74.22 % 13.079 K -35.87 % 20.396 K 35.83 % 15.016 K -65.65 % 43.712 K 7.76 % 40.563 K 6.93 % 37.935 K -19.88 % 47.346 K
Other current assets 28.000 K 770.92 % 3.215 K 0.000 0.000 0.000 -100.00 % 2.857 K 0.000 -100.00 % 4.500 K 0.000 0.000 0.000 0.000 0.000
Short term investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
cash and cash equivalents 269.717 K 932.92 % 26.112 K -47.09 % 49.349 K -1.45 % 50.077 K -81.39 % 269.105 K 35 031.20 % 766.000 -92.40 % 10.080 K -60.30 % 25.392 K -64.14 % 70.799 K 1 059.12 % 6.108 K -2.74 % 6.280 K -51.17 % 12.860 K 2 332.64 % -576.000
Cash and short term investments 269.717 K 932.92 % 26.112 K -47.09 % 49.349 K -1.45 % 50.077 K -81.39 % 269.105 K 35 031.20 % 766.000 -92.40 % 10.080 K -60.30 % 25.392 K -64.14 % 70.799 K 1 059.12 % 6.108 K -2.74 % 6.280 K -51.17 % 12.860 K 2 332.64 % -576.000
Total current assets 318.112 K 539.78 % 49.722 K 0.76 % 49.349 K -1.45 % 50.077 K -81.39 % 269.105 K 328.96 % 62.735 K 190.71 % 21.580 K -44.51 % 38.892 K -52.89 % 82.549 K 362.25 % 17.858 K -2.31 % 18.280 K -25.65 % 24.586 K 127.56 % 10.804 K
Inventory 20.395 K 0.00 % 20.395 K 0.000 0.000 0.000 -100.00 % 59.112 K 744.46 % 7.000 K -22.22 % 9.000 K -23.40 % 11.750 K 0.00 % 11.750 K -2.08 % 12.000 K 2.34 % 11.726 K 8.53 % 10.804 K
Net receivables 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Tax assets 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other assets 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Account payables 29.053 K -5.03 % 30.591 K 0.000 0.000 0.000 -100.00 % 28.032 K -28.24 % 39.062 K -55.02 % 86.835 K 38.39 % 62.746 K 21.41 % 51.682 K 18.11 % 43.759 K -26.94 % 59.896 K 10.55 % 54.178 K
Tax payables 5.000 K -54.22 % 10.921 K 0.000 0.000 0.000 -100.00 % 22.551 K 26.98 % 17.759 K 737.69 % 2.120 K 13.98 % 1.860 K -87.76 % 15.201 K 198.53 % 5.092 K -85.91 % 36.148 K -16.99 % 43.548 K
Deferred revenue non current 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Minority interest 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Capital lease obligations 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 576.000
Preferred stock 1.412 M 0.00 % 1.412 M 0.000 0.000 0.000 -100.00 % 1.452 M -0.14 % 1.454 M 0.00 % 1.454 M -0.55 % 1.462 M -0.07 % 1.463 M 0.00 % 1.463 M 0.00 % 1.463 M 0.00 % 1.463 M
Other total stockholders equity 23.934 M 3.27 % 23.176 M 19 001.19 % -122.619 K 25.20 % -163.933 K -1 490.68 % 11.788 K -99.94 % 20.727 M 0.91 % 20.540 M 0.82 % 20.373 M 4.25 % 19.542 M 6.24 % 18.395 M 1.06 % 18.201 M 1.83 % 17.874 M 2.66 % 17.411 M
Deferred tax liabilities non current 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other liabilities 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total assets 980.701 K 107.90 % 471.722 K 156.01 % 184.259 K 3.55 % 177.942 K -48.50 % 345.539 K 304.04 % 85.521 K 146.75 % 34.659 K -41.54 % 59.288 K -39.23 % 97.565 K 58.46 % 61.570 K 4.63 % 58.843 K -5.88 % 62.521 K 7.52 % 58.150 K
2007 2006 2005 2004 2003 2002 2001 2000 1999 1998 1997 1996 1995
2007 2006 2002 2001 2000 1999 1998 1997 1996 1995
Deferred income tax 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Stock based compensation 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Change in working capital -945.000 -100.41 % 233.198 K 642.13 % 31.423 K 188.28 % -35.594 K -157.48 % 61.929 K 274.01 % -35.590 K -180.30 % 44.319 K 184.84 % -52.240 K -226.66 % -15.992 K 18.22 % -19.555 K
Accounts receivables 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Inventory 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Accounts payables 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other working capital 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other non cash items 634.594 K 549.91 % 97.643 K -67.63 % 301.639 K 125.63 % 133.690 K 1 885.89 % 6.732 K -99.37 % 1.068 M 442.83 % 196.826 K -49.59 % 390.423 K 286.41 % 101.039 K 100.68 % 50.349 K
Net cash provided by operating activities -576.006 K -10.45 % -521.528 K -377.80 % -109.152 K -21.67 % -89.709 K 44.06 % -160.360 K 34.24 % -243.840 K -157.09 % -94.845 K -318.95 % 43.319 K 116.36 % -264.762 K 27.17 % -363.544 K
Investments in property plant and equipment -415.653 K -23.56 % -336.400 K -9 244.44 % -3.600 K 0.000 100.00 % -9.700 K -56.22 % -6.209 K -70.95 % -3.632 K 0.000 100.00 % -1.119 K 86.31 % -8.175 K
Acquisitions net 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Purchases of investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Sales maturities of investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other investing activites 313.000 K 581.54 % -65.000 K -2 312.39 % 2.938 K 131.83 % -9.229 K -1 067.40 % 954.000 -97.00 % 31.764 K 4 352.21 % -747.000 91.80 % -9.109 K -1 590.83 % 611.000 0.000
Net cash used for investing activites -102.653 K 74.43 % -401.400 K -60 534.44 % -662.000 92.83 % -9.229 K -5.52 % -8.746 K -134.22 % 25.555 K 683.58 % -4.379 K 51.93 % -9.109 K -1 693.11 % -508.000 93.79 % -8.175 K
Debt repayment -10.967 K 30.94 % -15.880 K 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -5.078 K -0.14 % -5.071 K
Common stock issued 804.410 K 475.75 % 139.716 K 311.90 % 33.920 K -50.50 % 68.525 K -45.14 % 124.906 K -55.81 % 282.651 K 320.39 % 67.236 K 77.09 % 37.968 K -82.63 % 218.540 K 179.12 % 78.295 K
Common stock repurchased -10.000 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Dividends paid 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other financing activites 138.821 K -82.11 % 775.855 K 1 065.30 % 66.580 K 1 897.60 % 3.333 K 376.14 % -1.207 K -471.38 % 325.000 -98.98 % 31.816 K 140.40 % -78.758 K -221.79 % 64.668 K -78.34 % 298.495 K
Net cash used provided by financing activities 922.264 K 2.51 % 899.691 K 795.21 % 100.500 K 46.66 % 68.525 K -45.14 % 124.906 K -55.86 % 282.976 K 185.68 % 99.052 K 342.83 % -40.790 K -114.67 % 278.130 K -25.18 % 371.719 K
Effect of forex changes on cash 0.000 0.000 0.000 -100.00 % 15.101 K 1 351.12 % -1.207 K 0.000 0.000 0.000 0.000 0.000
Net change in cash 243.605 K 1 148.35 % -23.237 K -149.48 % -9.314 K 39.17 % -15.312 K 66.28 % -45.407 K -170.19 % 64.691 K 45 657.04 % -142.000 97.84 % -6.580 K -151.17 % 12.860 K 0.000
Cash at beginning of period 26.112 K -47.09 % 49.349 K 389.57 % 10.080 K -60.30 % 25.392 K -64.14 % 70.799 K 1 059.12 % 6.108 K -2.27 % 6.250 K -51.40 % 12.860 K 0.000 0.000
Cash at end of period 269.717 K 932.92 % 26.112 K 3 308.88 % 766.000 -92.40 % 10.080 K -60.30 % 25.392 K -64.14 % 70.799 K 1 059.12 % 6.108 K -2.74 % 6.280 K -51.17 % 12.860 K 0.000
Operating cash flow -576.006 K -10.45 % -521.528 K -377.80 % -109.152 K -21.67 % -89.709 K 44.06 % -160.360 K 34.24 % -243.840 K -157.09 % -94.845 K -318.95 % 43.319 K 116.36 % -264.762 K 27.17 % -363.544 K
Capital expenditure -415.653 K -23.56 % -336.400 K -9 244.44 % -3.600 K 0.000 100.00 % -9.700 K -56.22 % -6.209 K -70.95 % -3.632 K 0.000 100.00 % -1.119 K 86.31 % -8.175 K
Free CashFlow -991.659 K -15.59 % -857.928 K -660.90 % -112.752 K -25.69 % -89.709 K 47.25 % -170.060 K 31.99 % -250.049 K -153.92 % -98.477 K -327.33 % 43.319 K 116.29 % -265.881 K 28.47 % -371.719 K
2007 2006 2002 2001 2000 1999 1998 1997 1996 1995
2003-05-31 2003-02-28 2002-11-30 2002-08-31 2002-05-31 2002-02-28 2001-11-30 2001-08-31 2001-05-31 2001-02-28 2000-11-30 2000-08-31
Revenue 105.000 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 11.520 K 0.000 0.000 0.000
Net income 2.864 K 949.85 % -337.000 99.42 % -57.805 K 47.50 % -110.105 K 31.07 % -159.731 K -505.09 % -26.398 K 87.22 % -206.585 K -272.80 % -55.414 K -29.39 % -42.826 K 59.38 % -105.435 K -5 983.96 % -1.733 K 96.24 % -46.055 K
Income before tax 0.000 -100.00 % 157.053 K 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 18.318 K -82.94 % 107.403 K -59.33 % 264.115 K 0.000
Income before tax ratio 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -100.00 % 1.59 0.00 0.00 0.00
EBITDA 2.864 K 101.82 % -157.053 K -171.69 % -57.805 K 47.50 % -110.105 K 31.92 % -161.731 K -512.66 % -26.398 K 87.22 % -206.585 K -272.80 % -55.414 K -85.82 % -29.822 K 72.23 % -107.403 K 59.33 % -264.115 K -473.48 % -46.055 K
Net income ratio 0.03 0.00 0.00 0.00 0.00 0.00 0.00 0.00 100.00 % -3.72 0.00 0.00 0.00
Ratio EBITDA 0.03 0.00 0.00 0.00 0.00 0.00 0.00 0.00 100.00 % -2.59 0.00 0.00 0.00
Gross profit ratio 1.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -100.00 % 0.83 0.00 0.00 0.00
Weighted average shs out dil 108.846 M 2.69 % 105.990 M 0.51 % 105.457 M 2.73 % 102.652 M 1.87 % 100.771 M 4.69 % 96.255 M 3.87 % 92.672 M 1.91 % 90.940 M 0.15 % 90.806 M 2.26 % 88.800 M 2.06 % 87.011 M 1.46 % 85.757 M
Weighted average shs out 108.846 M 2.69 % 105.990 M 0.51 % 105.457 M 2.73 % 102.652 M 2.41 % 100.238 M 4.14 % 96.255 M 3.87 % 92.672 M 1.91 % 90.940 M 0.96 % 90.074 M 1.44 % 88.800 M 2.06 % 87.011 M 1.46 % 85.757 M
EPS diluted 0.00 927.56 % 0.00 99.36 % 0.00 54.55 % 0.00 31.25 % 0.00 -433.33 % 0.00 86.36 % 0.00 -266.67 % 0.00 -20.00 % 0.00 58.33 % 0.00 -5 925.00 % 0.00 96.02 % 0.00
Earnings per share 0.00 927.56 % 0.00 99.36 % 0.00 54.55 % 0.00 31.25 % 0.00 -433.33 % 0.00 86.36 % 0.00 -266.67 % 0.00 -20.00 % 0.00 58.33 % 0.00 -5 925.00 % 0.00 96.02 % 0.00
Gross profit 105.000 K 0.000 0.000 0.000 100.00 % -2.000 K 0.000 0.000 0.000 -100.00 % 9.520 K 0.000 0.000 0.000
Income tax expense -5.728 K -103.64 % 157.390 K 36.14 % 115.610 K -47.50 % 220.210 K -31.50 % 321.462 K 508.88 % 52.796 K -87.22 % 413.170 K 272.80 % 110.828 K 81.26 % 61.144 K -71.27 % 212.838 K -19.94 % 265.848 K 188.62 % 92.110 K
Cost of revenue 0.000 0.000 0.000 0.000 -100.00 % 2.000 K 0.000 0.000 0.000 -100.00 % 2.000 K 0.000 0.000 0.000
General and administrative expenses 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Selling and marketing expenses 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other expenses 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Operating expenses 102.136 K 29.79 % 78.695 K 36.14 % 57.805 K -47.50 % 110.105 K -31.07 % 159.731 K 505.09 % 26.398 K -87.22 % 206.585 K 272.80 % 55.414 K 40.85 % 39.342 K -63.03 % 106.419 K -18.88 % 131.191 K 184.86 % 46.055 K
Cost and expenses 102.136 K 29.79 % 78.695 K 36.14 % 57.805 K -47.50 % 110.105 K -31.92 % 161.731 K 512.66 % 26.398 K -87.22 % 206.585 K 272.80 % 55.414 K 34.04 % 41.342 K -61.15 % 106.419 K -18.88 % 131.191 K 184.86 % 46.055 K
Research and development expenses 56.611 K 517.89 % 9.162 K -33.05 % 13.684 K 170.17 % 5.065 K 108.64 % -58.650 K -28 028.57 % 210.000 -99.82 % 117.005 K 928.62 % 11.375 K 0.000 0.000 0.000 0.000
Selling general and administrative expenses 45.525 K -34.53 % 69.533 K 57.60 % 44.121 K -58.00 % 105.040 K -51.90 % 218.381 K 733.90 % 26.188 K -70.77 % 89.580 K 103.41 % 44.039 K 11.94 % 39.342 K -63.03 % 106.419 K -18.88 % 131.191 K 184.86 % 46.055 K
Interest income 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Interest expense 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 500.000 0.000 0.000 0.000
Depreciation and amortization 5.728 K 102.43 % -235.748 K -103.92 % -115.610 K 47.50 % -220.210 K 31.92 % -323.462 K -512.66 % -52.796 K 87.22 % -413.170 K -272.80 % -110.828 K -130.22 % -48.140 K 77.49 % -213.822 K 45.91 % -395.306 K -329.17 % -92.110 K
Operating income -2.864 K -103.64 % 78.695 K 36.14 % 57.805 K -47.50 % 110.105 K -31.92 % 161.731 K 512.66 % 26.398 K -87.22 % 206.585 K 272.80 % 55.414 K 85.82 % 29.822 K -71.98 % 106.419 K -18.88 % 131.191 K 184.86 % 46.055 K
Operating income ratio -0.03 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -100.00 % 2.59 0.00 0.00 0.00
Total other income expenses net 0.000 -100.00 % 78.358 K 235.56 % -57.805 K 47.50 % -110.105 K 31.92 % -161.731 K -512.66 % -26.398 K 87.22 % -206.585 K -272.80 % -55.414 K -381.69 % -11.504 K 89.19 % -106.419 K -180.06 % 132.924 K 388.62 % -46.055 K
2003-05-31 2003-02-28 2002-11-30 2002-08-31 2002-05-31 2002-02-28 2001-11-30 2001-08-31 2001-05-31 2001-02-28 2000-11-30 2000-08-31
2003-05-31 2003-02-28 2002-11-30 2002-08-31 2002-05-31 2002-02-28 2001-11-30 2001-08-31 2001-05-31
Net debt -269.105 K -960.35 % -25.379 K -130.12 % 84.260 K -65.96 % 247.504 K 16.38 % 212.668 K -12.78 % 243.833 K 6.00 % 230.024 K 8.94 % 211.138 K 2 194.62 % -10.080 K
Total investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total debt 0.000 -100.00 % 207.032 K -20.99 % 262.032 K 0.00 % 262.032 K 22.77 % 213.434 K -14.43 % 249.434 K 8.05 % 230.854 K 8.97 % 211.855 K 0.000
Accumulated other comprehensive income loss 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Retained earnings 0.000 0.000 0.000 0.000 100.00 % -23.501 M 0.000 0.000 0.000 100.00 % -23.102 M
Common stock 0.000 -100.00 % 1.088 M 1.18 % 1.076 M 4.63 % 1.028 M 2.03 % 1.008 M 4.58 % 963.545 K 0.21 % 961.545 K 5.66 % 910.063 K 0.22 % 908.063 K
Total equity 11.788 K 104.03 % -292.856 K 8.58 % -320.328 K 11.64 % -362.523 K -15.20 % -314.678 K -14.99 % -273.648 K -8.95 % -251.171 K -11.99 % -224.273 K 10.65 % -250.997 K
Other non current liabilities 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Long term debt 0.000 -100.00 % 207.032 K -20.99 % 262.032 K 0.00 % 262.032 K 22.77 % 213.434 K -14.43 % 249.434 K 8.05 % 230.854 K 8.97 % 211.855 K 0.000
Total non current liabilities 0.000 -100.00 % 207.032 K -20.99 % 262.032 K 0.00 % 262.032 K 22.77 % 213.434 K -14.43 % 249.434 K 8.05 % 230.854 K 8.97 % 211.855 K 0.000
Other current liabilities 0.000 -100.00 % 350.788 K 34.87 % 260.088 K 78.40 % 145.788 K 7.05 % 136.182 K 208.52 % 44.140 K 11.35 % 39.640 K 7.60 % 36.840 K 2.76 % 35.852 K
Deferred revenue 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Short term debt 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total current liabilities 0.000 -100.00 % 391.184 K 27.61 % 306.540 K 63.53 % 187.448 K 0.37 % 186.765 K 88.23 % 99.222 K 2.52 % 96.783 K 2.46 % 94.462 K -66.93 % 285.656 K
Total liabilities 0.000 -100.00 % 598.216 K 5.21 % 568.572 K 26.50 % 449.480 K 12.31 % 400.199 K 14.78 % 348.656 K 6.42 % 327.637 K 6.96 % 306.317 K 7.23 % 285.656 K
Other non current assets 0.000 -100.00 % 5.072 K 173.28 % 1.856 K 12.08 % 1.656 K -87.89 % 13.677 K 68.44 % 8.120 K -36.91 % 12.870 K -24.66 % 17.083 K 931.58 % 1.656 K
Long term investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Intangible assets 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
GoodWill 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Goodwill and intangible assets 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Property plant equipment net 0.000 -100.00 % 8.765 K -7.78 % 9.504 K 7.95 % 8.804 K -3.35 % 9.109 K 30.37 % 6.987 K -17.47 % 8.466 K -14.86 % 9.944 K -12.95 % 11.423 K
Total non current assets 0.000 -100.00 % 13.837 K 21.80 % 11.360 K 8.60 % 10.460 K -54.09 % 22.786 K 50.83 % 15.107 K -29.19 % 21.336 K -21.06 % 27.027 K 106.64 % 13.079 K
Other current assets 0.000 0.000 0.000 -100.00 % 2.857 K 0.00 % 2.857 K 0.000 0.000 0.000 0.000
Short term investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
cash and cash equivalents 269.105 K 15.79 % 232.411 K 30.74 % 177.772 K 1 123.65 % 14.528 K 1 796.61 % 766.000 -86.32 % 5.601 K 574.82 % 830.000 15.76 % 717.000 -92.89 % 10.080 K
Cash and short term investments 269.105 K 15.79 % 232.411 K 30.74 % 177.772 K 1 123.65 % 14.528 K 1 796.61 % 766.000 -86.32 % 5.601 K 574.82 % 830.000 15.76 % 717.000 -92.89 % 10.080 K
Total current assets 269.105 K -7.69 % 291.523 K 23.07 % 236.884 K 209.66 % 76.497 K 21.94 % 62.735 K 4.73 % 59.901 K 8.65 % 55.130 K 0.21 % 55.017 K 154.94 % 21.580 K
Inventory 0.000 -100.00 % 59.112 K 0.00 % 59.112 K 0.00 % 59.112 K 0.00 % 59.112 K 8.86 % 54.300 K 0.00 % 54.300 K 0.00 % 54.300 K 675.71 % 7.000 K
Net receivables 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Tax assets 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other assets 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Account payables 0.000 -100.00 % 17.853 K -25.33 % 23.909 K 25.06 % 19.118 K -31.80 % 28.032 K -9.45 % 30.959 K -11.45 % 34.963 K -9.34 % 38.567 K -1.27 % 39.062 K
Tax payables 0.000 -100.00 % 22.543 K 0.00 % 22.543 K 0.00 % 22.542 K -0.04 % 22.551 K -6.52 % 24.123 K 8.76 % 22.180 K 16.40 % 19.055 K 7.30 % 17.759 K
Deferred revenue non current 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Minority interest 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Capital lease obligations 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Preferred stock 0.000 -100.00 % 1.452 M 0.00 % 1.452 M 0.00 % 1.452 M 0.00 % 1.452 M -0.14 % 1.454 M 0.00 % 1.454 M 0.00 % 1.454 M 0.00 % 1.454 M
Other total stockholders equity 11.788 K 100.42 % -2.833 M 0.52 % -2.848 M -0.19 % -2.843 M -113.72 % 20.727 M 870.15 % -2.691 M -0.92 % -2.667 M -3.03 % -2.588 M -112.60 % 20.540 M
Deferred tax liabilities non current 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other liabilities 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total assets 345.539 K 13.16 % 305.360 K 23.01 % 248.244 K 185.48 % 86.957 K 1.68 % 85.521 K 14.02 % 75.008 K -1.91 % 76.466 K -6.80 % 82.044 K 136.72 % 34.659 K
2003-05-31 2003-02-28 2002-11-30 2002-08-31 2002-05-31 2002-02-28 2001-11-30 2001-08-31 2001-05-31
2003-02-28 2002-11-30 2002-08-31 2002-05-31 2002-02-28 2001-11-30 2001-08-31 2001-05-31 2000-11-30 2000-08-31
Deferred income tax 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Stock based compensation 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Change in working capital 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Accounts receivables 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Inventory 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Accounts payables 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other working capital 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other non cash items 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Net cash provided by operating activities 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Investments in property plant and equipment 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Acquisitions net 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Purchases of investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Sales maturities of investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other investing activites 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Net cash used for investing activites 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Debt repayment 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Common stock issued 8.430 K -91.57 % 100.000 K 400.00 % 20.000 K 0.00 % 20.000 K 410.20 % 3.920 K 30.67 % 3.000 K -57.14 % 7.000 K -81.83 % 38.525 K 285.25 % 10.000 K -50.00 % 20.000 K
Common stock repurchased 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Dividends paid 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other financing activites 0.000 0.000 0.000 -100.00 % 19.000 K 2.26 % 18.580 K -2.21 % 19.000 K 90.00 % 10.000 K 307.38 % -4.822 K -124.57 % 19.626 K 60.16 % 12.254 K
Net cash used provided by financing activities 8.430 K -91.57 % 100.000 K 400.00 % 20.000 K -48.72 % 39.000 K 73.33 % 22.500 K 2.27 % 22.000 K 29.41 % 17.000 K -49.56 % 33.703 K 13.76 % 29.626 K -8.15 % 32.254 K
Effect of forex changes on cash 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Net change in cash 8.430 K -91.57 % 100.000 K 626.64 % 13.762 K -64.71 % 39.000 K 73.33 % 22.500 K 2.27 % 22.000 K 334.97 % -9.363 K -127.78 % 33.703 K 13.76 % 29.626 K 309.67 % -14.130 K
Cash at beginning of period 0.000 -100.00 % 14.528 K 1 796.61 % 766.000 0.000 0.000 -100.00 % 717.000 -92.89 % 10.080 K 0.000 -100.00 % 11.262 K -55.65 % 25.392 K
Cash at end of period 8.430 K -92.64 % 114.528 K 688.33 % 14.528 K -62.75 % 39.000 K 73.33 % 22.500 K -0.96 % 22.717 K 3 068.34 % 717.000 -97.87 % 33.703 K -17.57 % 40.888 K 263.06 % 11.262 K
Operating cash flow 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Capital expenditure 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Free CashFlow 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
2003 2002 2002 2002 2002 2001 2001 2001 2000 2000
Date Form 10K
2007
2006
2005
2004
2003
2002
2001
2000
1999
1998
1997
1996
1995