Data Domain, Inc. (DDUP) [Rocket]

In millions, except per share items	Dec-31-08	Dec-31-07	Dec-31-06	Dec-31-05	Dec-31-04
	10-K	10-K	10-K	10-K	S-1/A
Revenues:
Product	232.7	108.9	36.9	3.8
Support and services	41.3	14.4	2.9	0.1
Other		0.3	6.7	4.2
Total revenues [+]	274.1	123.6	46.4	8.1	0.8
Products	232.7	108.9	36.9	3.8
Technology services	41.3	14.4	2.9	0.1
Revenue growth [+]	121.7%	166.2%	471.8%	942.5%
Product	113.8%	195.2%	859.0%
Support and services	186.3%	397.7%	3309.4%
Cost of goods sold [+]	76.2	35.9	14.5	5.2	1.4
Cost of product sales	61.1	30.6	11.1	3.2	0.9
Cost of technology services	15.0	5.2	1.9	0.9	0.3
Gross profit	197.9	87.7	31.9	3.0	-0.6
Gross margin	72.2%	71.0%	68.7%	36.3%	-82.8%
Selling, general and administrative [+]	140.1	71.4	23.1	10.5	4.9
Sales and marketing	115.8	60.4	20.3	9.5	4.2
General and administrative	24.2	11.0	2.8	1.0	0.7
Research and development	41.0	23.5	10.4	6.5	4.5
Other operating expenses			2.9
EBITDA [+]	23.3	-5.3	-3.6	-13.4	-9.8
EBITDA growth	-539.4%	49.2%	-73.5%	36.7%
EBITDA margin	8.5%	-4.3%	-7.7%	-165.3%	-1261.1%
Depreciation and amortization	6.5	1.9	1.0	0.6	0.2
EBIT [+]	16.8	-7.2	-4.5	-14.0	-10.0
EBIT growth	-333.8%	58.4%	-67.7%	40.1%
EBIT margin	6.1%	-5.8%	-9.8%	-172.8%	-1285.6%
Interest income	6.3	3.9	0.5	0.3	0.2
Interest income	6.3	3.9	0.5	0.3	0.2
Other income (expense), net	-1.5	0.1	0.2	0.0
Pre-tax income	21.6	-3.2	-3.8	-13.8	-9.8
Income taxes	0.0	0.5	0.2	0.0	0.0
Tax rate	0.0%
Net income	21.6	-3.7	-4.0	-13.8	-9.8
Net margin	7.9%	-3.0%	-8.7%	-169.7%	-1261.6%

Basic EPS [+]	$0.37	($0.12)	($0.56)	($2.38)	($2.10)
Growth	-418.8%	-79.4%	-76.2%	12.9%
Diluted EPS [+]	$0.33	($0.12)	($0.56)	($2.38)	($2.10)
Growth	-382.2%	-79.4%	-76.2%	12.9%

Shares outstanding (basic) [+]	58.3	31.5	7.1	5.8	4.7
Growth	85.0%	341.7%	22.9%	24.2%
Shares outstanding (diluted) [+]	65.8	31.5	7.1	5.8	4.7
Growth	109.1%	341.7%	22.9%	24.2%

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