NKLR Financials: %{var1} AI Analysis

Breakdown	TTM	12/31/2010	12/31/2009	12/31/2008	12/31/2007
Revenue	171	134	100	55	28
Revenue Growth (YoY)	45%	34%	82%	96%	--
Cost of Revenue	127	99	83	45	23
Gross Profit	43	34	17	9	5
Selling, General & Admin	5	4	2	1	0
Research & Development	0	0	0	0	0
Operating Expenses	5	4	2	1	0
Other Non Operating Income (Expenses)	0	0	0	0	0
Pretax Income	38	30	14	8	4
Income Tax Expense	9	7	4	2	1
Net Income	28	22	10	6	2
Net Income Growth	75%	120%	67%	200%	--
Shares Outstanding (Diluted)	11.54	11.65	8.77	5.89	5.89
Shares Change (YoY)	-1%	33%	49%	0%	--
EPS (Diluted)	2.44	1.89	1.15	1.03	0.48
EPS Growth	72%	64%	12%	112.99%	--
Free Cash Flow	17	8	-9	3	-7
Free Cash Flow Per Share	--	--	--	--	--
Gross Margin	25.14%	25.37%	17%	16.36%	17.85%
Operating Margin	22.22%	21.64%	14%	14.54%	14.28%
Profit Margin	16.37%	16.41%	10%	10.9%	7.14%
Free Cash Flow Margin	9.94%	5.97%	-9%	5.45%	-25%
EBITDA	38	29	14	8	4
EBITDA Margin	22.22%	21.64%	14%	14.54%	14.28%
D&A For EBITDA	0	0	0	0	0
EBIT	38	29	14	8	4
EBIT Margin	22.22%	21.64%	14%	14.54%	14.28%
Effective Tax Rate	23.68%	23.33%	28.57%	25%	25%

undefined (NKLR) Financial