Record Not Found Please inform us and try later.
|
|
|
|
|
|
|
Major Stock Holders
(Prior To
Offering) |
Name |
Class A |
|
David N. Strohm |
0 |
33.30 |
0 |
0 |
0 |
0 |
|
Eric C.W. Dunn |
0 |
9.20 |
0 |
0 |
0 |
0 |
|
Greylock Equity Limited Partnership |
0 |
31.80 |
0 |
0 |
0 |
0 |
|
Lars Dalgaard |
0 |
11.50 |
0 |
0 |
0 |
0 |
|
TPG Ventures, L.P |
0 |
19.80 |
0 |
0 |
0 |
0 |
|
|
|
|
Major Stock Holders
(After Offering) |
Name |
Common Stock |
Class A |
Class B |
Class C |
Class L |
ADS |
|
David N. Strohm |
0 |
26.60 |
0 |
0 |
0 |
0 |
|
Eric C.W. Dunn |
0 |
7.30 |
0 |
0 |
0 |
0 |
|
Greylock Equity Limited Partnership |
0 |
25.40 |
0 |
0 |
0 |
0 |
|
Lars Dalgaard |
0 |
9.30 |
0 |
0 |
0 |
0 |
|
TPG Ventures, L.P |
0 |
15.80 |
0 |
0 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income Data (Thousand $ Except EPS) |
| Year |
Revenues |
Costs |
Oper Income |
Taxes |
Net Income |
EPS |
| 2004
|
10,217 |
11,125 |
-5,181 |
-81 |
-5,293 |
-5.38 |
| 2005
|
13,028 |
26,284 |
-20,891 |
-9 |
-20,820 |
-14.29 |
| 2006
|
32,570 |
50,422 |
-32,253 |
-42 |
-32,046 |
-13.39 |
| 2007
|
44,139 |
73,903 |
-46,977 |
-120 |
-49,463 |
-12.00 |
|
|
|
Balance Sheet Data
(Thousand $) |
Year |
Cash |
Acct Recv. |
Inventory |
Total Cur Assets |
Total Cur Liability |
PPE |
Total Assets |
LT Debt |
SH Equity |
|
2005 |
7,702 |
9,432 |
0.00 |
18,973 |
23,263 |
1,442 |
21,752 |
0.00 |
-33,089 |
|
2006 |
26,172 |
22,804 |
0.00 |
52,546 |
57,633 |
3,082 |
60,744 |
9,711 |
-64,095 |
|
2007 |
15,558 |
23,408 |
0.00 |
44,108 |
83,766 |
5,585 |
57,036 |
19,890 |
-110,054 |
|
|
|
| Cash
Flow Summary
(Thousand $) |
Year |
Net Cash-Ops |
Net Cash-Inv |
Net Cash-Fin |
Net Change |
|
2004 |
-2,485 |
-392 |
4,961 |
2,084 |
|
2005 |
-5,945 |
-1,365 |
8,360 |
1,050 |
|
2006 |
-13,811 |
-2,741 |
35,013 |
18,470 |
|
2007 |
-16,213 |
-4,932 |
10,504 |
-10,614 |
|
|
| |
|
| |
|
|