Overview Financials News + Filings IR Vault Key Docs Charts Ownership Insiders
|
| In millions, except per share items | Dec-31-15 | Dec-31-14 | Dec-31-13 | Dec-31-12 | Dec-31-11 | Dec-31-10 | Dec-31-09 | Dec-31-08 |
| | 10-K/A | 10-K/A | 10-K | 10-K | 10-K | 10-K | 10-K | 10-K |
| Revenues: |
| Subscriber | 0.1 | 0.1 | 0.2 | 0.2 | 0.3 | 0.4 | | |
| License fees and other | | | | | | | | 0.2 |
| Other | 0.1 | 2.4 | 0.4 | 0.6 | 1.1 | 0.5 | | 0.3 |
| Total revenues [+] | 0.2 | 2.6 | 0.6 | 0.8 | 1.4 | 1.0 | 0.6 | 0.5 |
| Licensing | 0.0 | 2.4 | 0.1 | 0.1 | 0.5 | 0.3 | | |
| Products | 0.0 | 0.0 | 0.3 | 0.5 | 0.5 | 0.2 | | |
| Subscription | 0.1 | 0.1 | 0.2 | 0.2 | 0.3 | 0.4 | | 0.3 |
| Other | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | | |
| Revenue growth [+] | -92.6% | 339.2% | -27.0% | -43.3% | 45.9% | 57.1% | 37.2% | -98.7% |
| Subscriber | -25.4% | -24.0% | 9.7% | -48.2% | -30.2% | | | |
| Cost of goods sold | 0.2 | 0.4 | 0.3 | 0.6 | 0.6 | 0.7 | 0.5 | 0.4 |
| Gross profit | 0.0 | 2.2 | 0.3 | 0.2 | 0.8 | 0.3 | 0.2 | 0.0 |
| Gross margin | -21.6% | 85.3% | 55.3% | 26.8% | 57.1% | 31.8% | 26.3% | 9.2% |
| Selling, general and administrative [+] | 3.5 | 5.5 | 7.3 | 5.4 | 6.9 | 7.0 | 6.8 | 3.0 |
| Sales and marketing | 0.6 | 1.3 | 2.0 | 2.1 | 2.4 | 2.7 | 1.4 | 0.9 |
| General and administrative | 2.9 | 4.2 | 5.3 | 3.4 | 4.5 | 4.3 | 5.4 | 2.1 |
| Research and development | | 0.1 | 0.1 | 0.2 | 0.3 | 0.3 | 0.3 | 0.1 |
| EBITDA [+] | -3.3 | -3.1 | -6.8 | -5.2 | -6.2 | -6.9 | | -3.0 |
| EBITDA growth | 4.9% | -54.4% | 32.0% | -16.5% | -9.8% | -1.2% | 133.6% | -93.0% |
| EBITDA margin | -1708.4% | -120.8% | -1162.4% | -643.2% | -436.2% | -705.6% | -1122.3% | -659.1% |
| Depreciation | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.1 | | 0.1 |
| EBITA | -3.3 | -3.1 | -6.8 | -5.2 | -6.4 | -7.0 | -6.9 | -3.1 |
| EBITA margin | -1715.9% | -121.3% | -1165.1% | -644.2% | -451.1% | -717.3% | -1122.3% | -692.1% |
| Amortization of intangibles | 0.3 | 0.3 | 0.2 | 0.3 | | | | |
| EBIT [+] | -3.5 | -3.4 | -7.1 | -5.4 | -6.4 | -7.0 | -6.9 | -3.1 |
| EBIT growth | 3.4% | -51.6% | 29.8% | -15.0% | -8.2% | 0.4% | 122.5% | -93.2% |
| EBIT margin | -1848.1% | -132.6% | -1202.9% | -676.5% | -451.1% | -717.3% | -1122.3% | -692.1% |
| Asset impairment | 1.0 | | | | | | | |
| Interest expense | 0.2 | 0.4 | 0.6 | 0.5 | 2.4 | 5.1 | | |
| Interest expense | 0.2 | 0.4 | 0.6 | 0.5 | 2.4 | 5.1 | | |
| Other income (expense), net [+] | 0.8 | 1.7 | 0.0 | | 0.0 | -5.9 | -3.3 | -0.4 |
| Other | -0.8 | -1.7 | 0.0 | | | | | |
| Pre-tax income | -3.0 | -2.2 | -7.6 | -5.9 | -8.9 | -17.9 | -10.3 | -3.5 |
| Income taxes | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Tax rate | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Net income | -3.0 | -2.2 | -7.6 | -5.9 | -8.9 | -17.9 | -10.3 | -3.6 |
| Net margin | -1565.3% | -84.5% | -1300.6% | -733.8% | -625.8% | -1839.7% | -1662.6% | -788.3% |
| |
| Basic EPS [+] | ($0.02) | ($0.01) | ($0.01) | ($0.01) | ($0.03) | ($0.08) | ($0.08) | ($0.06) |
| Growth | 15.7% | 16.9% | -9.1% | -54.9% | -63.2% | 7.4% | 33.2% | -95.4% |
| Diluted EPS [+] | ($0.02) | ($0.01) | ($0.01) | ($0.01) | ($0.03) | ($0.08) | ($0.08) | ($0.06) |
| Growth | 15.7% | 16.9% | -9.1% | -54.9% | -63.2% | 7.4% | 33.2% | -95.4% |
| |
| Shares outstanding (basic) [+] | 175.8 | 148.1 | 606.5 | 425.9 | 288.9 | 214.3 | 132.3 | 60.9 |
| Growth | 18.7% | -75.6% | 42.4% | 47.4% | 34.8% | 61.9% | 117.2% | 181284.9% |
| Shares outstanding (diluted) [+] | 175.8 | 148.1 | 606.5 | 425.9 | 288.9 | 214.3 | 132.3 | 60.9 |
| Growth | 18.7% | -75.6% | 42.4% | 47.4% | 34.8% | 61.9% | 117.2% | 181284.9% |
| |
| EBIT is a non-GAAP figure that excludes all non-recurring expenses: restructuring costs, asset impairments, IPR&D writeoffs, and other unusual charges. |
|