| In millions, except per share items | Dec-31-07 | Apr-16-07 | Dec-31-06 | Apr-16-06 |
| | 10-K/A | 10-K | 10-K/A | 10-K |
| Revenues: |
| Service revenue - See World Satellites, Inc. | 4.4 | | 4.8 | |
| Product sales - FTS Wireless, Inc. | 2.6 | | 1.8 | |
| Domain Revenue-Elysium Internet, Inc. | 0.0 | | 0.0 | |
| Total revenues | 7.0 | 6.7 | 6.7 | 1.3 |
| Revenue growth [+] | 5.2% | 409.5% | | |
| Service revenue - See World Satellites, Inc. | -9.0% | | | |
| Product sales - FTS Wireless, Inc. | 40.0% | | | |
| Cost of goods sold | 3.0 | 2.4 | 2.4 | 1.1 |
| Gross profit | 4.0 | 4.3 | 4.3 | 0.2 |
| Gross margin | 56.7% | 64.5% | 64.5% | 15.3% |
| Selling, general and administrative [+] | 4.6 | 4.1 | 4.1 | 1.8 |
| General and administrative | 4.6 | | 4.1 | |
| EBITDA [+] | -0.2 | 0.6 | 0.6 | -1.5 |
| EBITDA growth | -127.9% | -140.7% | | |
| EBITDA margin | -2.5% | 9.3% | 9.3% | -116.8% |
| Depreciation and amortization | 0.5 | 0.4 | 0.4 | 0.0 |
| EBIT [+] | -0.6 | 0.2 | 0.2 | -1.6 |
| EBIT growth | -379.7% | -114.3% | | |
| EBIT margin | -8.9% | 3.3% | 3.3% | -119.6% |
| Interest expense | 0.3 | 0.4 | 0.4 | 0.4 |
| Interest expense | 0.3 | 0.4 | 0.4 | 0.4 |
| Other income (expense), net | 0.9 | 0.2 | 0.2 | 2.0 |
| Pre-tax income | 0.0 | 0.0 | 0.0 | 0.0 |
| Income taxes | 0.0 | 0.0 | 0.0 | 0.0 |
| Net income | 0.0 | 0.0 | 0.0 | 0.0 |
| Net margin | 0.0% | 0.0% | 0.0% | 0.0% |
| |
| Basic EPS | $0.00 | $0.00 | $0.00 | $0.00 |
| Diluted EPS | $0.00 | $0.00 | $0.00 | $0.00 |
| |
| Shares outstanding (basic) [+] | 158.2 | 124.9 | 124.9 | 56.0 |
| Growth | 26.7% | 123.0% | | |
| Shares outstanding (diluted) [+] | 158.2 | 124.9 | 124.9 | 56.0 |
| Growth | 26.7% | 123.0% | | |
| |
| EBIT is a non-GAAP figure that excludes all non-recurring expenses: restructuring costs, asset impairments, IPR&D writeoffs, and other unusual charges. |