Hide

FocusBar

Subscribe to Premium Member
Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) 14.3  5.6  26.8 
EBITDA Growth (%) 23.1  8.5  20.3 
Free Cash Flow Growth (%) 42.4  18  39.6 
Book Value Growth (%) 16.8  4.6  13 

*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
Dec02 Dec03 Sep05 Sep06 Sep07 Sep08 Sep09 Sep10 Sep11 Sep12 TTM Mar12 Jun12 Sep12 Dec12 Mar13
   
Revenue per Share ($)
1.46
1.73
2.12
2.37
3.41
4.14
3.75
3.89
4.17
5.15
5.73
1.21
1.35
1.47
1.48
1.43
EBITDA per Share
0.27
0.11
0.18
0.29
0.50
0.63
0.76
0.66
0.71
0.98
0.95
0.23
0.27
0.30
0.18
0.20
Free Cashflow per Share
0.14
0.03
0.11
0.24
0.49
0.68
0.68
0.89
1.00
1.28
1.41
0.27
0.40
0.41
0.35
0.25
Earnings per Share ($)
0.09
-0.07
-0.05
-0.14
-0.08
-0.14
-0.05
-0.07
0.12
0.65
0.47
--
0.25
0.37
-0.07
-0.08
Book Value per Share
1.58
3.81
4.66
3.49
4.95
6.77
7.88
7.98
7.88
8.49
8.76
7.75
8.12
8.56
8.89
8.76
Month End Stock Price
5.20
5.32
5.33
8.17
19.31
12.19
14.96
15.64
20.34
24.89
20.18
25.58
23.82
24.89
22.32
20.18
RatiosAnnualsQuarterly
Fiscal Period
Dec02 Dec03 Sep05 Sep06 Sep07 Sep08 Sep09 Sep10 Sep11 Sep12 Latest Q. Mar12 Jun12 Sep12 Dec12 Mar13
   
Return on Equity %
5.30
-1.80
-1.10
-4.00
-1.60
-2.10
-0.60
-0.80
1.50
7.60
-3.60
--
12.00
17.20
-3.20
-3.60
Return on Assets %
4.40
-1.40
-0.70
-1.90
-0.60
-1.10
-0.30
-0.50
0.90
3.60
-1.60
--
6.40
8.00
-1.60
-1.60
Return on Capital - Joel Greenblatt %
161
-67.30
--
--
170
--
--
448
--
123
37.60
--
1,162
181
16.80
37.60
Debt to Equity
0.03
0.00
0.05
0.61
1.03
0.63
0.45
0.37
0.35
0.78
0.85
0.56
0.54
0.78
0.84
0.85
   
Gross Margin %
84.60
80.70
70.30
68.80
67.10
63.70
62.20
63.40
62.10
63.40
57.60
64.00
63.40
63.40
60.50
57.60
Operating Margin %
6.20
-4.80
0.90
2.20
6.50
3.80
6.10
2.90
4.00
7.60
2.80
7.90
8.70
9.90
1.30
2.80
Net Margin %
5.90
-4.10
-2.30
-5.90
-2.30
-3.50
-1.30
-1.70
2.90
12.50
-5.70
0.20
18.40
25.10
-4.80
-5.70
   
Days Sales Outstanding
58.80
114
109
123
127
91.60
80.20
73.40
77.70
84.30
75.20
73.80
70.40
74.00
75.30
75.20
Days Inventory
27.60
6.00
1.70
20.50
14.80
8.30
8.70
--
8.30
6.90
--
--
--
6.00
--
--
Inventory Turnover
13.20
61.20
221
17.80
24.70
44.10
42.20
--
44.00
53.20
--
--
--
15.10
--
--
   
Debt to Revenue
0.03
0.01
0.12
0.91
1.51
1.04
0.94
0.77
0.65
1.28
5.19
3.60
3.27
4.51
5.05
5.19
COGS to Revenue
0.15
0.19
0.30
0.31
0.33
0.36
0.38
0.37
0.38
0.37
0.42
0.36
0.37
0.37
0.39
0.42
Inventory to Revenue
0.01
0.00
0.00
0.02
0.01
0.01
0.01
--
0.01
0.01
--
--
--
0.02
--
--
Interest Exp. to Revenue %
-0.01
-0.24
-0.17
-3.68
-5.07
-5.43
-3.85
-3.55
-2.54
-5.03
-7.42
-4.95
-4.62
-5.69
-7.26
-7.42
   
Asset Turnover
0.74
0.34
0.31
0.32
0.28
0.31
0.27
0.30
0.32
0.29
0.07
0.08
0.09
0.08
0.08
0.07
Buyback Ratio
-131
180
1,479
135
203
1,137
1,765
219
-95.90
-13.40
43.20
--
--
-4.30
8.60
43.20
Income StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec02 Dec03 Sep05 Sep06 Sep07 Sep08 Sep09 Sep10 Sep11 Sep12 TTM Mar12 Jun12 Sep12 Dec12 Mar13
   
Revenue
107
135
232
389
602
868
950
1,119
1,319
1,652
1,814
390
432
469
462
451
Cost of Goods Sold
16.42
26.13
69.07
121
198
316
360
409
500
605
703
141
158
171
183
191
Gross Profit
90.20
109
163
267
404
553
591
710
819
1,047
1,111
250
274
297
280
260
   
Selling, General, &Admin. Expense
43.77
65.27
111
184
261
337
331
388
454
533
576
126
136
149
162
128
Research &Development
27.63
33.95
38.95
59.40
80.02
115
119
152
179
225
261
53.99
56.08
63.31
68.72
72.55
Earnings Before DDA
19.76
8.79
20.19
46.82
88.81
132
192
190
223
313
302
75.20
86.72
94.28
56.66
64.56
   
Depreciation, Depletion and Amortization
13.16
15.26
18.15
38.45
49.83
99.00
134
157
171
187
199
44.46
49.23
47.67
50.43
52.15
   
Operating Income
6.60
-6.46
2.03
8.37
38.98
32.61
57.58
32.92
52.55
126
103
30.75
37.49
46.62
6.23
12.41
Interest Income/Expense
-0.02
-0.33
-0.40
-14.31
-30.51
-47.16
-36.54
-39.76
-33.54
-83.05
-114
-19.30
-19.93
-26.69
-33.58
-33.47
Net Income
6.33
-5.52
-5.42
-22.89
-14.02
-30.07
-12.20
-19.10
38.24
207
149
0.89
79.26
118
-22.10
-25.85
   
Earnings per Share ($)
0.09
-0.07
-0.05
-0.14
-0.08
-0.14
-0.05
-0.07
0.12
0.65
0.47
--
0.25
0.37
-0.07
-0.08
Total Shares Outstanding
72.80
78.40
110
164
176
210
254
287
316
321
315
323
321
318
313
315
Balance SheetAnnuals (USD $) View: Quarterly
Fiscal Period
Dec02 Dec03 Sep05 Sep06 Sep07 Sep08 Sep09 Sep10 Sep11 Sep12 Latest Q. Mar12 Jun12 Sep12 Dec12 Mar13
   
Cash and cash equivalents
18.85
42.58
95.81
112
187
262
527
522
478
1,130
1,005
977
540
1,130
961
1,005
Accounts Receivable
17.17
42.40
69.54
131
210
218
209
225
281
381
373
316
334
381
382
373
Inventory
1.24
0.43
0.31
6.80
8.01
7.15
8.53
--
11.35
11.38
--
--
--
11.38
--
--
Other Current Assets
3.17
9.26
9.24
13.67
16.93
28.54
51.55
94.97
84.25
179
191
84.82
106
179
220
191
Total Current Assets
40.43
94.68
175
263
422
515
796
842
855
1,701
1,569
1,378
980
1,701
1,564
1,569
   
Property, Plant and Equipment
2.85
6.98
14.33
30.70
37.62
46.49
53.47
62.08
78.22
116
133
99.63
112
116
129
133
Intangible Assets
96.88
298
551
919
1,641
2,241
2,598
2,764
3,079
3,862
4,193
3,105
3,646
3,862
4,254
4,193
Other Long Term Assets
3.53
2.73
17.31
21.68
72.72
43.64
52.51
102
82.69
120
196
124
80.43
120
153
196
Total Assets
144
402
757
1,235
2,173
2,846
3,500
3,770
4,095
5,799
6,091
4,707
4,818
5,799
6,100
6,091
   
Accounts Payable
16.86
28.60
94.53
95.25
153
143
177
230
259
328
289
247
290
328
306
289
Current Portion of Long-Term Debt
3.27
0.90
27.71
3.95
7.43
7.01
6.86
7.76
6.91
380
4.85
376
149
380
4.92
4.85
Other Current Liabilities
3.46
20.87
40.53
113
95.86
232
236
144
209
256
275
254
249
256
278
275
Total Current Liabilities
23.59
50.37
163
212
257
382
419
382
475
965
568
878
688
965
589
568
   
Long-Term Debt
--
--
0.04
350
900
894
889
851
853
1,736
2,337
1,027
1,261
1,736
2,330
2,337
Other Long-Term Liabilities
0.73
48.34
79.74
96.44
138
145
188
239
274
370
417
297
260
370
398
417
Total Liabilities
24.31
98.71
243
658
1,295
1,421
1,496
1,473
1,602
3,071
3,322
2,203
2,209
3,071
3,318
3,322
   
Common Stock
0.07
0.11
0.16
0.17
0.20
0.23
0.28
0.30
0.31
0.32
0.32
0.31
0.31
0.32
0.32
0.32
Preferred Stock
4.63
4.63
4.63
4.63
4.63
4.63
4.63
4.63
4.63
4.63
4.63
4.63
4.63
4.63
4.63
4.63
Retained Earnings
-147
-152
-167
-190
-204
-235
-247
-281
-243
-161
-209
-358
-279
-161
-183
-209
Additional Paid-In Capital
270
464
699
773
1,078
1,659
2,255
2,582
2,746
2,908
3,008
2,871
2,921
2,908
2,977
3,008
Treasury Stock
-8.03
-10.93
-11.43
-12.86
-15.42
-16.07
-16.21
-16.79
-16.79
-16.79
-16.79
-16.79
-16.79
-16.79
-16.79
-16.79
Total Equity
119
303
515
577
878
1,425
2,003
2,297
2,493
2,728
2,769
2,505
2,608
2,728
2,782
2,769
Cashflow StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec02 Dec03 Sep05 Sep06 Sep07 Sep08 Sep09 Sep10 Sep11 Sep12 TTM Mar12 Jun12 Sep12 Dec12 Mar13
   
Net Income
6.33
-5.52
-5.42
-22.89
-14.02
-30.07
-12.20
-19.10
38.24
207
159
--
--
207
-22.10
-25.85
Depreciation, Depletion and Amortization
13.16
15.26
18.15
38.45
49.83
99.00
134
157
171
187
199
44.46
49.23
47.67
50.43
52.15
Cash Flow from Others
-7.15
-4.54
3.46
32.39
70.60
127
137
158
148
78.68
140
56.07
92.26
-113
94.62
66.79
Cash Flow from Operations
12.34
5.20
16.20
47.95
106
196
259
296
357
473
499
101
141
141
123
93.09
   
Investment for Property, Plant & Equipement
-2.41
-2.90
-4.60
-8.45
-20.16
-54.20
-85.39
-41.27
-41.62
-62.91
-54.72
-12.12
-14.23
-10.90
-15.10
-14.48
Cash Flow from Acquisitions
-3.61
32.57
-61.29
-393
-564
-393
-99.12
-204
-402
-885
-1,232
-15.05
-539
-219
-446
-28.07
Cash Flow from Investing
-5.97
24.11
-44.58
-366
-578
-446
-185
-316
-426
-924
-1,291
-27.17
-548
-239
-461
-42.83
   
Net Issuance of Stock
1.28
7.04
79.74
29.21
22.70
341
205
19.84
36.67
-172
23.40
10.20
1.43
8.88
1.91
11.18
Net Issuance of Debt
-0.96
-10.51
-0.46
329
545
-7.77
-7.00
-8.46
-18.18
1,350
887
-4.87
-4.43
687
207
-1.82
Other Financing
-2.23
-1.64
-2.80
--
-25.90
-6.18
-8.45
-1.50
-12.53
-44.51
-77.71
12.53
-14.07
-10.32
-39.06
-14.26
Cash Flow from Financing
-1.92
-5.12
76.48
359
541
327
189
9.88
5.96
1,133
833
17.87
-17.06
685
170
-4.89
   
Net Change in Cash
4.53
23.73
48.72
40.65
72.00
77.21
265
-10.41
-69.41
683
38.56
93.15
-427
590
-169
44.21
   
Free Cash Flow
9.93
2.30
11.60
39.50
86.27
142
173
255
316
410
444
88.40
127
131
108
78.60
Valuation Ratios (Daily)AnnualsQuarterly
Fiscal Period
Dec02 Dec03 Sep05 Sep06 Sep07 Sep08 Sep09 Sep10 Sep11 Sep12 Latest Q. Mar12 Jun12 Sep12 Dec12 Mar13
   
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 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 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 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 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 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 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 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 Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Forward Rate of Return 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 Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Shiller PE 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 Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Valuation and QualityAnnualsQuarterly
Fiscal Period
Dec02 Dec03 Sep05 Sep06 Sep07 Sep08 Sep09 Sep10 Sep11 Sep12 Latest Q. Mar12 Jun12 Sep12 Dec12 Mar13
   
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 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 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 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 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 Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
DCF (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 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 Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Peter Lynch Fair 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 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 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 Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Piotroski F-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 Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Beneish M-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 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:



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