Hide

FocusBar

Subscribe to Premium Member
Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) -42.5 
EBITDA Growth (%) -58.1 
Free Cash Flow Growth (%) -50.8 
Book Value Growth (%) -80.9 

*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
Sep09 Sep10 Sep11 Sep12 TTM Dec11 Mar12 Jun12 Sep12 Dec12
   
Revenue per Share ($)
--
--
--
12.21
16.23
--
11.35
1.63
1.65
1.60
EBITDA per Share
--
--
--
2.77
4.16
--
3.04
0.39
0.41
0.32
Free Cashflow per Share
--
--
--
0.79
1.09
--
0.69
0.09
0.15
0.16
Earnings per Share ($)
--
--
--
-0.15
-7.23
--
-8.02
0.29
0.38
0.13
Book Value per Share
--
--
--
8.06
4.44
--
24.25
3.82
4.41
4.44
Month End Stock Price
--
--
--
12.70
14.97
--
20.74
18.50
12.70
14.97
RatiosAnnualsQuarterly
Fiscal Period
Sep09 Sep10 Sep11 Sep12 Latest Q. Dec11 Mar12 Jun12 Sep12 Dec12
   
Return on Equity %
11.20
15.30
--
-0.50
11.60
131
-129
30.00
34.00
11.60
Return on Assets %
2.70
4.10
-0.50
-0.40
9.20
44.40
-88.80
21.60
25.20
9.20
Return on Capital - Joel Greenblatt %
-39.50
32.50
66.40
54.80
44.00
166
84.40
67.20
56.40
44.00
Debt to Equity
0.81
0.70
--
--
--
--
--
--
--
--
   
Gross Margin %
24.90
36.00
42.50
44.60
43.00
43.00
47.20
45.90
42.30
43.00
Operating Margin %
-20.90
6.90
14.80
18.70
15.70
11.60
23.20
20.00
19.50
15.70
Net Margin %
4.10
2.60
-0.30
-0.30
8.10
30.20
-69.10
17.60
22.70
8.10
   
Days Sales Outstanding
154
63.80
54.40
71.40
65.80
51.90
57.00
59.70
72.20
65.80
Days Inventory
198
99.30
107
125
125
115
111
116
122
125
Inventory Turnover
1.80
3.70
3.40
2.90
0.70
0.80
0.80
0.80
0.70
0.70
   
Debt to Revenue
0.29
0.12
--
--
--
--
--
--
--
--
COGS to Revenue
0.75
0.64
0.58
0.55
0.57
0.57
0.53
0.54
0.58
0.57
Inventory to Revenue
0.41
0.17
0.17
0.19
0.78
0.72
0.64
0.69
0.77
0.78
Interest Exp. to Revenue %
-1.65
-0.89
-0.50
-0.23
-0.30
-0.25
-0.26
-0.21
-0.20
-0.30
   
Asset Turnover
0.67
1.58
1.47
1.13
0.28
0.37
0.32
0.31
0.28
0.28
Buyback Ratio
-597
--
--
9,663
--
--
--
--
--
--
Income StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Sep09 Sep10 Sep11 Sep12 TTM Dec11 Mar12 Jun12 Sep12 Dec12
   
Revenue
103
260
310
302
304
73.04
77.48
77.13
74.56
75.01
Cost of Goods Sold
77.17
167
178
167
168
41.62
40.93
41.72
43.03
42.75
Gross Profit
25.55
93.74
132
135
136
31.42
36.55
35.40
31.53
32.27
   
Selling, General, &Admin. Expense
25.60
45.86
48.10
44.75
44.34
11.28
11.04
10.71
11.73
10.87
Research &Development
13.55
25.80
36.12
35.82
35.75
9.89
8.77
9.19
7.96
9.82
Earnings Before DDA
-15.31
28.99
56.34
68.62
72.66
11.17
20.79
18.29
18.37
15.21
   
Depreciation, Depletion and Amortization
6.20
11.13
10.41
12.23
13.01
2.68
2.81
2.89
3.86
3.46
   
Operating Income
-21.51
17.85
45.93
56.39
59.65
8.49
17.98
15.40
14.51
11.75
Interest Income/Expense
-1.70
-2.32
-1.56
-0.70
-0.74
-0.18
-0.20
-0.16
-0.15
-0.23
Net Income
4.17
6.83
-1.02
-1.02
-16.95
22.04
-53.56
13.55
16.96
6.11
   
Preferred dividends
3.56
6.30
80.45
2.62
1.24
21.29
1.20
0.04
--
--
Earnings per Share ($)
--
--
--
-0.15
-7.23
--
-8.02
0.29
0.38
0.13
Total Shares Outstanding
--
--
--
24.76
46.87
--
6.83
47.26
45.23
46.87
Balance SheetAnnuals (USD $) View: Quarterly
Fiscal Period
Sep09 Sep10 Sep11 Sep12 Latest Q. Dec11 Mar12 Jun12 Sep12 Dec12
   
Cash and cash equivalents
15.36
23.95
45.67
84.53
92.57
33.11
74.74
77.63
84.53
92.57
Accounts Receivable
43.25
45.52
46.21
59.12
54.28
41.62
48.49
50.59
59.12
54.28
Inventory
41.75
45.29
52.48
57.46
58.63
52.70
49.79
53.03
57.46
58.63
Other Current Assets
1.87
5.36
12.18
11.92
11.21
12.14
12.13
13.88
11.92
11.21
Total Current Assets
102
120
157
213
217
140
185
195
213
217
   
Property, Plant and Equipment
23.28
21.11
25.36
30.21
29.55
28.56
29.57
30.93
30.21
29.55
Intangible Assets
23.25
20.56
26.07
22.77
21.98
25.43
24.79
24.15
22.77
21.98
Other Long Term Assets
4.56
3.05
3.30
2.06
1.99
4.66
2.25
2.13
2.06
1.99
Total Assets
153
165
211
268
270
198
242
252
268
270
   
Accounts Payable
37.53
41.11
38.59
40.76
38.61
98.76
40.51
39.13
40.76
38.61
Current Portion of Long-Term Debt
0.19
0.77
--
--
--
--
--
--
--
--
Other Current Liabilities
18.19
21.28
28.52
14.97
8.47
15.75
14.04
17.40
14.97
8.47
Total Current Liabilities
55.91
63.17
67.11
55.73
47.08
115
54.55
56.54
55.73
47.08
   
Long-Term Debt
30.00
30.66
--
--
--
--
--
--
--
--
Other Long-Term Liabilities
30.21
26.36
289
12.89
14.91
16.23
21.57
15.15
12.89
14.91
Total Liabilities
116
120
356
68.62
62.00
131
76.13
71.68
68.62
62.00
   
Common Stock
--
--
0.00
--
--
0.04
--
--
--
--
Preferred Stock
0.02
0.12
--
--
--
--
--
--
--
--
Retained Earnings
-32.95
-26.11
-145
-148
-142
-123
-178
-165
-148
-142
Additional Paid-In Capital
70.16
70.82
--
348
351
191
344
346
348
351
Treasury Stock
--
--
--
-0.69
-0.76
-0.03
-0.33
-0.55
-0.69
-0.76
Total Equity
37.19
44.66
-145
199
208
67.47
166
181
199
208
Cashflow StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Sep09 Sep10 Sep11 Sep12 TTM Dec11 Mar12 Jun12 Sep12 Dec12
   
Net Income
4.19
7.03
-1.02
-1.02
-16.95
22.04
--
--
-23.06
6.11
Depreciation, Depletion and Amortization
6.20
11.13
10.41
12.23
13.01
2.68
2.81
2.89
3.86
3.46
Cash Flow from Others
0.34
2.57
23.42
24.14
40.08
-16.47
7.09
5.24
28.28
-0.53
Cash Flow from Operations
10.72
20.74
32.81
35.35
36.14
8.26
9.90
8.12
9.08
9.04
   
Investment for Property, Plant & Equipement
-2.62
-5.88
-9.78
-15.68
-12.76
-4.50
-5.16
-3.85
-2.17
-1.58
Cash Flow from Acquisitions
-21.59
--
-1.81
--
--
--
--
--
--
--
Cash Flow from Investing
-24.20
-5.88
-8.55
-15.68
-12.76
-4.50
-5.16
-3.85
-2.17
-1.58
   
Net Issuance of Stock
25.00
--
--
97.49
97.41
--
97.85
-0.22
-0.14
-0.08
Net Issuance of Preferred Stock
--
--
119
-60.00
-60.00
--
-60.00
--
--
--
Net Issuance of Debt
0.12
-5.44
-31.43
--
--
--
--
--
--
--
Cash Flow for Dividends
--
--
-79.14
-0.64
-0.64
--
-0.20
-0.27
-0.16
--
Other Financing
--
-0.82
-10.66
-17.67
-0.70
-16.31
-0.75
-0.90
0.29
0.66
Cash Flow from Financing
25.12
-6.26
-2.55
19.19
36.08
-16.31
36.90
-1.39
-0.01
0.58
   
Net Change in Cash
11.64
8.59
21.72
38.86
59.47
-12.56
41.64
2.89
6.90
8.05
   
Free Cash Flow
8.11
14.85
23.03
19.68
23.38
3.75
4.74
4.28
6.91
7.46
Valuation Ratios (Daily)AnnualsQuarterly
Fiscal Period
Sep09 Sep10 Sep11 Sep12 Latest Q. Dec11 Mar12 Jun12 Sep12 Dec12
   
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
Sep09 Sep10 Sep11 Sep12 Latest Q. Dec11 Mar12 Jun12 Sep12 Dec12
   
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