Hide

FocusBar

Subscribe to Premium Member
Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) 29.6 
EBITDA Growth (%) -27.9 
Free Cash Flow Growth (%)
Book Value Growth (%) -45.8 

*12-month growth rate is calculated with the per share revenue (EBITDA, FCF, earnings) of the last 12 months over the per share revenue (EBITDA, FCF, earnings) over the previous 12 months. 5-year and 10-year growth rates are calculated with least-square regression based on the 5-year and 10-year numbers.
   Trendline:
Export: Download financial data to Excel Download financial data to CSV  Print This Table Print helpSee this page for the explanation of the data and charts * All numbers are in millions except for per share data
Per Share DataAnnualsQuarterly
Fiscal Period
Jul09 Jul10 Jul11 Jul12 TTM Jan12 Apr12 Jul12 Oct12 Jan13
   
Revenue per Share ($)
--
--
4.00
5.59
4.25
2.15
0.95
1.10
1.03
1.17
EBITDA per Share
--
--
0.21
0.64
0.31
0.24
0.09
0.10
0.02
0.10
Free Cashflow per Share
--
--
0.58
0.28
0.36
0.56
0.15
0.25
-0.34
0.30
Earnings per Share ($)
--
--
0.82
0.25
0.21
0.06
0.05
0.06
0.01
0.09
Book Value per Share
--
--
0.42
4.43
3.36
6.20
3.11
3.00
3.16
3.36
Month End Stock Price
--
--
--
25.66
33.12
18.03
27.22
25.66
30.64
33.12
RatiosAnnualsQuarterly
Fiscal Period
Jul09 Jul10 Jul11 Jul12 Latest Q. Jan12 Apr12 Jul12 Oct12 Jan13
   
Return on Equity %
--
--
196
8.30
10.80
9.20
6.80
7.60
0.80
10.80
Return on Assets %
-20.00
25.80
28.10
5.30
7.60
6.00
4.40
4.80
0.80
7.60
Debt to Equity
--
--
--
--
--
--
--
--
--
--
   
Gross Margin %
50.80
61.70
60.40
60.60
56.50
62.40
57.90
59.70
56.50
56.50
Operating Margin %
-12.40
12.40
4.00
10.20
7.00
9.70
8.50
7.80
-0.10
7.00
Net Margin %
-12.90
10.70
20.60
6.60
7.60
6.70
5.50
5.20
0.70
7.60
   
Days Sales Outstanding
89.70
41.40
49.30
50.80
52.70
57.10
56.60
43.50
54.80
52.70
   
Debt to Revenue
--
--
--
--
--
--
--
--
--
--
COGS to Revenue
0.49
0.38
0.40
0.39
0.43
0.38
0.42
0.40
0.44
0.43
Interest Exp. to Revenue %
--
--
--
--
0.18
--
--
--
--
0.18
   
Asset Turnover
1.55
2.41
1.36
0.82
0.25
0.23
0.21
0.24
0.24
0.25
Buyback Ratio
0.60
-5.10
-2.60
-977
-44.90
-3,390
-683
-39.20
-708
-44.90
Income StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Jul09 Jul10 Jul11 Jul12 TTM Jan12 Apr12 Jul12 Oct12 Jan13
   
Revenue
84.75
145
172
232
260
55.10
57.00
67.59
63.30
72.19
Cost of Goods Sold
41.66
55.47
68.34
91.41
110
20.74
23.97
27.21
27.56
31.39
Gross Profit
43.09
89.22
104
141
150
34.36
33.02
40.38
35.74
40.80
   
Selling, General, &Admin. Expense
31.21
42.93
62.48
66.59
76.83
16.84
15.19
20.76
21.04
19.83
Research &Development
22.36
28.27
34.77
50.46
57.99
12.16
12.99
14.36
14.76
15.89
Earnings Before DDA
-9.17
19.39
9.10
26.52
18.73
6.04
5.63
6.04
1.04
6.03
   
Depreciation, Depletion and Amortization
1.31
1.38
2.23
2.92
3.60
0.69
0.78
0.77
1.10
0.95
   
Operating Income
-10.47
18.01
6.87
23.60
15.13
5.36
4.84
5.27
-0.06
5.08
Interest Income/Expense
--
--
--
--
0.13
--
--
--
--
0.13
Net Income
-10.97
15.52
35.56
15.20
12.65
3.69
3.15
3.55
0.45
5.50
   
Earnings per Share ($)
--
--
0.82
0.25
0.21
0.06
0.05
0.06
0.01
0.09
Total Shares Outstanding
--
--
43.12
41.51
61.71
25.61
60.13
61.25
61.19
61.71
Balance SheetAnnuals (USD $) View: Quarterly
Fiscal Period
Jul09 Jul10 Jul11 Jul12 Latest Q. Jan12 Apr12 Jul12 Oct12 Jan13
   
Cash and cash equivalents
27.59
37.41
59.63
206
166
170
202
206
185
166
Accounts Receivable
20.84
16.42
23.28
32.31
41.78
34.60
35.47
32.31
38.13
41.78
Other Current Assets
2.58
3.43
11.94
24.43
22.23
11.00
10.51
24.43
22.76
22.23
Total Current Assets
51.00
57.26
94.84
262
230
215
248
262
246
230
   
Property, Plant and Equipment
1.90
2.76
4.46
11.92
11.61
4.26
5.61
11.92
11.54
11.61
Other Long Term Assets
1.84
0.03
27.24
9.86
47.22
25.36
22.63
9.86
9.85
47.22
Total Assets
54.74
60.06
127
284
289
245
276
284
268
289
   
Accounts Payable
17.09
21.04
23.82
36.28
25.19
20.67
23.55
36.28
21.21
25.19
Current Portion of Long-Term Debt
--
--
--
--
--
--
--
--
--
--
Other Current Liabilities
47.43
41.61
58.48
56.90
48.89
50.18
58.14
56.90
45.49
48.89
Total Current Liabilities
64.53
62.65
82.30
93.19
74.08
70.85
81.68
93.19
66.70
74.08
   
Long-Term Debt
--
--
--
--
--
--
--
--
--
--
Other Long-Term Liabilities
34.86
22.56
26.09
7.10
7.57
15.23
7.34
7.10
7.42
7.57
Total Liabilities
99.39
85.20
108
100
81.65
86.08
89.02
100
74.12
81.65
   
Common Stock
0.00
0.00
0.00
0.01
0.01
0.01
0.01
0.01
0.01
0.01
Preferred Stock
36.50
36.50
36.50
--
--
--
--
--
--
--
Retained Earnings
-89.45
-73.93
-38.37
-23.17
-17.22
-29.87
-26.72
-23.17
-22.72
-17.22
Additional Paid-In Capital
8.48
12.62
20.23
208
225
189
214
208
217
225
Total Equity
-44.65
-25.15
18.15
184
207
159
187
184
194
207
Cashflow StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Jul09 Jul10 Jul11 Jul12 TTM Jan12 Apr12 Jul12 Oct12 Jan13
   
Net Income
-10.97
15.52
35.56
15.20
12.65
3.69
3.15
3.55
0.45
5.50
Depreciation, Depletion and Amortization
1.31
1.38
2.23
2.92
3.60
0.69
0.78
0.77
1.10
0.95
Cash Flow from Others
21.04
-7.36
-10.10
-1.02
16.23
10.44
6.32
14.79
-17.83
12.94
Cash Flow from Operations
11.38
9.53
27.69
17.09
32.47
14.82
10.25
19.11
-16.28
19.39
   
Investment for Property, Plant & Equipement
-1.17
-2.24
-2.78
-5.62
-10.48
-0.51
-1.12
-3.50
-4.81
-1.05
Cash Flow from Investing
-1.02
-1.04
-8.31
-3.30
-106
-0.51
1.21
-3.50
-3.21
-101
   
Net Issuance of Stock
0.07
0.79
0.93
148
28.54
125
21.52
1.39
3.16
2.47
Net Issuance of Debt
--
--
--
--
--
--
--
--
--
--
Other Financing
--
--
--
-15.45
-22.77
-0.72
-0.89
-12.86
-4.05
-4.96
Cash Flow from Financing
0.07
0.79
0.93
133
5.77
124
20.63
-11.47
-0.89
-2.49
   
Net Change in Cash
9.89
9.83
22.21
146
-68.17
138
32.22
3.87
-20.25
-84.01
   
Free Cash Flow
10.21
7.30
24.91
11.48
22.00
14.31
9.13
15.61
-21.09
18.34
Valuation Ratios (Daily)AnnualsQuarterly
Fiscal Period
Jul09 Jul10 Jul11 Jul12 Latest Q. Jan12 Apr12 Jul12 Oct12 Jan13
   
PE Ratio(ttm) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Price to Tangible Book Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Price-to-Free-Cash-Flow ratio Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
PS Ratio Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
EV-to-Revenue Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
EV-to-EBITDA Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
EV-to-EBIT Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Earnings Yield (Joel Greenblatt) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Valuation and QualityAnnualsQuarterly
Fiscal Period
Jul09 Jul10 Jul11 Jul12 Latest Q. Jan12 Apr12 Jul12 Oct12 Jan13
   
Market Cap Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Enterprise Value Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Month End Stock Price Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Net Cash (per share) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Net Current Asset Value (per share) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Median PS (per share) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Graham Number (per share) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Altman Z-Score Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Download financial data to Excel Download financial data to CSV
Switch to Another Stock:



GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)
Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names
Free 7-day Trial
FEEDBACK