Forum Mobile, Inc.
FRMB · OTC
12/31/2005 | 12/31/2004 | 12/31/2003 | 12/31/2002 | |
|---|---|---|---|---|
| Market Cap | $2,005 | $617 | $87 | $119 |
| - Cash | $1,302 | $162 | $0 | $7 |
| + Debt | $13,300 | $524 | $1,167 | $1,417 |
| Enterprise Value | $14,003 | $979 | $1,253 | $1,529 |
| Revenue | $27,841 | $0 | $0 | $7,497 |
| % Growth | – | – | -100% | – |
| Gross Profit | $5,540 | $0 | $0 | $2,591 |
| % Margin | 19.9% | – | – | 34.6% |
| EBITDA | -$4,668 | -$1,080 | -$894 | -$438 |
| % Margin | -16.8% | – | – | -5.8% |
| Net Income | -$7,387 | -$1,762 | -$1,627 | -$2,180 |
| % Margin | -26.5% | – | – | -29.1% |
| EPS Diluted | -14 | -9.5 | -75 | -100.5 |
| % Growth | -47.4% | 87.3% | 25.4% | – |
| Operating Cash Flow | -$2,589 | -$766 | -$276 | -$215 |
| Capital Expenditures | -$6,753 | $0 | $0 | -$27 |
| Free Cash Flow | -$9,342 | -$766 | -$276 | -$215 |