ZST Digital Networks, Inc. (ZSTN) [Rocket]

In millions, except per share items	Dec-31-10	Dec-31-09	Dec-31-08	Dec-31-07	Dec-31-06
	10-K/A	10-K/A	10-K	10-K	S-1
Total revenues	134.6	100.4	55,430.8	28,717.3	5,650.2
Revenue growth	34.0%	-99.8%	93.0%	408.2%
Cost of goods sold	0.0	0.0	45,594.2	23,221.4	4,477.7
Gross profit	134.6	100.4	9,836.6	5,495.9	1,172.6
Gross margin	100.0%	100.0%	17.7%	19.1%	20.8%
Selling, general and administrative [+]			1,173.3	764.2	249.7
Sales and marketing			146.5	2.6	19.4
General and administrative	0.0	0.0	1,026.9	761.6	230.3
Research and development				88.9	0.0
Other operating expenses	134.6	100.4	11.3	-2.7	42.0
EBITDA					880.8
EBITDA margin	0.0%	0.0%			15.6%
Depreciation and amortization					0.0
EBIT [+]	0.0	0.0	8,652.0	4,645.5	880.8
EBIT growth		-100.0%	86.2%	427.4%
EBIT margin	0.0%	0.0%	15.6%	16.2%	15.6%
Non-recurring items			-11.3	-0.3
Interest expense, net [+]			400.1	262.9	11.1
Interest expense			409.8	266.4	11.6
Interest income			9.8	3.5	0.5
Other income (expense), net [+]			-22.2	0.0	83.6
Gain (loss) on sale of assets					-48.2
Pre-tax income	0.0	0.0	8,241.0	4,382.9	953.3
Income taxes	0.0	0.0	2,132.6	1,515.5	314.6
Tax rate			25.9%	34.6%	33.0%
Net income	0.0	0.0	6,108.5	2,867.4	638.7
Net margin	0.0%	0.0%	11.0%	10.0%	11.3%

Basic EPS [+]			$0.00	$0.00	$0.04
Growth				-100.0%
Diluted EPS [+]			$0.00	$0.00	$0.04
Growth				-100.0%

Shares outstanding (basic) [+]			5,896.7	5,896.7	14,515.0
Growth			0.0%	-59.4%
Shares outstanding (diluted) [+]			5,896.7	5,896.7	14,515.0
Growth			0.0%	-59.4%

EBIT is a non-GAAP figure that excludes all non-recurring expenses: restructuring costs, asset impairments, IPR&D writeoffs, and other unusual charges.