Hide

FocusBar

Subscribe to Premium Member
Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) 12.2  83.8  -20.7 
EBITDA Growth (%) 11.1 
Free Cash Flow Growth (%) -19.6 
Book Value Growth (%) 3.9  3.9  -5.2 

*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
Dec03 Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 TTM Dec11 Mar12 Jun12 Sep12 Dec12
   
Revenue per Share ($)
1.97
2.76
4.61
8.36
3.54
2.46
1.45
1.22
18.32
14.53
14.53
3.49
3.63
2.39
4.93
3.58
EBITDA per Share
0.22
0.43
1.19
3.35
0.17
-0.74
-1.11
-1.05
1.35
1.50
1.50
-0.24
0.39
0.06
0.51
0.54
Free Cashflow per Share
-0.13
0.09
-0.26
1.05
-1.40
-4.24
-10.87
-8.76
2.44
2.05
1.97
0.73
-0.56
-0.15
2.15
0.53
Earnings per Share ($)
--
0.09
1.11
5.26
1.74
-0.50
-0.79
-2.05
-1.39
-0.20
-0.19
-0.57
0.22
-0.44
0.04
-0.01
Book Value per Share
11.87
11.65
12.33
17.49
19.85
19.58
19.29
17.22
15.80
15.28
15.03
15.85
16.46
14.98
15.03
15.03
Month End Stock Price
10.05
16.03
23.33
32.00
33.94
12.46
11.00
9.10
7.81
8.51
8.51
7.81
9.45
9.00
9.30
8.51
RatiosAnnualsQuarterly
Fiscal Period
Dec03 Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Latest Q. Dec11 Mar12 Jun12 Sep12 Dec12
   
Return on Equity %
--
0.80
9.00
30.10
8.80
-2.60
-4.10
-11.90
-8.80
-1.30
--
-14.40
5.60
-11.60
1.20
--
Return on Assets %
--
0.40
4.90
19.80
5.80
-1.50
-1.80
-3.40
-2.50
-0.40
--
-4.00
1.60
-3.60
0.40
--
Return on Capital - Joel Greenblatt %
0.20
1.10
5.80
13.90
--
-3.80
-10.90
-8.40
0.50
1.00
3.20
-4.80
1.20
-2.40
2.40
3.20
Debt to Equity
0.55
0.63
0.53
0.38
0.40
0.43
0.57
1.57
1.34
1.13
1.13
1.34
1.27
1.32
1.19
1.13
   
Gross Margin %
29.10
29.70
40.10
48.40
25.90
1.60
-20.40
-34.90
6.10
8.00
-10.90
-33.60
16.10
1.00
14.30
-10.90
Operating Margin %
1.20
7.50
23.70
37.60
--
-38.60
-91.60
-106
1.20
2.40
7.20
-15.80
3.10
-8.60
3.80
7.20
Net Margin %
0.10
3.20
24.10
62.90
49.20
-20.40
-54.70
-168
-7.60
-1.40
-0.20
-16.50
6.20
-18.40
0.80
-0.20
   
Days Sales Outstanding
21.00
6.80
0.40
5.30
35.30
--
--
--
--
--
--
--
--
--
--
--
   
Debt to Revenue
3.30
2.66
1.43
0.79
2.26
3.37
7.52
22.09
1.16
1.18
4.73
6.10
5.75
8.28
3.63
4.73
COGS to Revenue
0.71
0.70
0.60
0.52
0.74
0.98
1.20
1.35
0.94
0.92
1.11
1.34
0.84
0.99
0.86
1.11
Interest Exp. to Revenue %
-1.31
-4.25
-0.86
-1.13
2.83
7.71
6.30
1.70
-4.87
-10.23
-8.26
--
-13.24
-15.32
-7.11
-8.26
   
Asset Turnover
0.10
0.14
0.20
0.31
0.12
0.07
0.03
0.02
0.33
0.31
0.08
0.06
0.07
0.05
0.10
0.08
Buyback Ratio
-320
-118
-7.50
--
--
--
--
--
--
112
--
--
-266
--
--
--
Income StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec03 Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 TTM Dec11 Mar12 Jun12 Sep12 Dec12
   
Revenue
14.42
20.89
35.19
64.01
27.16
18.78
10.79
9.12
137
116
116
25.99
27.50
19.37
39.87
29.00
Cost of Goods Sold
10.23
14.69
21.08
33.02
20.13
18.49
12.99
12.31
129
106
109
34.73
23.07
19.18
34.18
32.17
Gross Profit
4.19
6.20
14.11
30.98
7.03
0.30
-2.20
-3.18
8.33
9.31
7.15
-8.74
4.43
0.19
5.70
-3.17
   
Selling, General, &Admin. Expense
4.01
4.64
5.02
6.93
7.03
7.55
7.67
6.53
6.65
6.53
6.53
1.48
1.47
1.86
1.54
1.66
Earnings Before DDA
1.61
3.24
9.09
25.63
1.27
-5.61
-8.24
-7.82
10.11
11.95
11.95
-1.80
2.96
0.50
4.15
4.34
   
Depreciation, Depletion and Amortization
1.43
1.68
0.76
1.58
1.27
1.65
1.63
1.89
8.43
9.17
9.17
2.30
2.12
2.17
2.64
2.24
   
Operating Income
0.18
1.56
8.34
24.05
0.00
-7.26
-9.88
-9.71
1.68
2.78
2.78
-4.10
0.85
-1.67
1.51
2.09
Interest Income/Expense
-0.19
-0.89
-0.30
-0.72
0.77
1.45
0.68
0.16
-6.67
-11.84
-11.84
--
-3.64
-2.97
-2.84
-2.40
Net Income
0.02
0.67
8.47
40.29
13.36
-3.84
-5.90
-15.34
-10.39
-1.59
-1.59
-4.28
1.70
-3.56
0.32
-0.05
   
Earnings per Share ($)
--
0.09
1.11
5.26
1.74
-0.50
-0.79
-2.05
-1.39
-0.20
-0.19
-0.57
0.22
-0.44
0.04
-0.01
Total Shares Outstanding
7.32
7.57
7.64
7.66
7.68
7.62
7.44
7.47
7.48
7.97
8.10
7.46
7.58
8.10
8.10
8.10
Balance SheetAnnuals (USD $) View: Quarterly
Fiscal Period
Dec03 Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Latest Q. Dec11 Mar12 Jun12 Sep12 Dec12
   
Cash and cash equivalents
3.41
0.38
1.90
1.96
40.99
17.10
15.40
11.73
7.70
12.78
12.78
7.70
13.98
15.08
16.78
12.78
Accounts Receivable
0.83
0.39
0.04
0.93
2.63
--
--
--
--
--
--
--
--
--
--
--
Other Current Assets
0.19
0.04
13.08
4.84
1.48
0.01
8.30
--
--
17.66
17.66
--
--
--
--
17.66
Total Current Assets
4.44
0.81
15.02
7.73
45.09
17.10
23.69
11.73
7.70
30.44
30.44
7.70
13.98
15.08
16.78
30.44
   
Property, Plant and Equipment
114
147
153
180
171
200
102
143
375
270
270
375
284
283
272
270
Other Long Term Assets
24.26
4.93
5.89
16.31
12.56
35.04
203
300
38.79
78.19
78.19
38.79
106
104
97.40
78.19
Total Assets
142
153
174
204
228
253
329
455
422
379
379
422
404
403
386
379
   
Accounts Payable
4.79
3.73
10.02
12.28
11.95
9.79
19.65
27.98
18.98
22.45
22.45
18.98
11.80
11.31
13.44
22.45
Current Portion of Long-Term Debt
0.43
1.53
0.17
0.31
0.24
--
12.10
--
--
--
--
--
--
--
--
--
Other Current Liabilities
--
0.00
12.04
--
--
1.30
0.00
--
--
--
--
--
--
--
--
--
Total Current Liabilities
5.22
5.26
22.22
12.59
12.19
11.09
31.75
27.98
18.98
22.45
22.45
18.98
11.80
11.31
13.44
22.45
   
Long-Term Debt
47.11
54.12
50.14
50.36
61.26
63.35
69.00
202
158
137
137
158
158
160
145
137
Other Long-Term Liabilities
3.28
5.29
7.36
7.05
2.51
28.87
84.36
97.14
126
97.96
97.96
126
109
110
106
97.96
Total Liabilities
55.61
64.67
79.72
70.00
75.96
103
185
327
303
257
257
303
279
281
264
257
   
Common Stock
0.07
0.07
0.07
0.08
0.08
0.08
0.08
0.08
0.08
0.09
0.09
0.08
0.09
0.09
0.09
0.09
Retained Earnings
-92.09
-91.42
-82.94
-42.66
-29.30
-30.10
-36.00
-51.34
-61.72
-63.31
-63.31
-61.72
-60.02
-63.58
-63.26
-63.31
Additional Paid-In Capital
180
181
182
189
196
197
197
198
198
203
203
198
203
203
203
203
Treasury Stock
-0.50
-0.76
-4.40
-12.35
-14.28
-17.44
-17.94
-17.97
-18.35
-18.39
-18.39
-18.35
-18.39
-18.39
-18.39
-18.39
Total Equity
86.82
88.20
94.17
134
152
149
143
129
118
122
122
118
125
121
122
122
Cashflow StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec03 Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 TTM Dec11 Mar12 Jun12 Sep12 Dec12
   
Net Income
0.02
0.67
8.47
40.29
13.36
-3.84
-6.23
-17.71
-5.23
-4.31
-4.31
-6.48
1.81
-4.62
-1.60
0.10
Depreciation, Depletion and Amortization
1.43
1.68
0.76
1.58
1.27
1.65
1.63
1.89
8.43
9.17
9.17
2.30
2.12
2.17
2.64
2.24
Cash Flow from Others
6.60
7.65
28.55
2.45
11.04
-14.61
-37.02
-43.41
32.71
16.44
16.44
11.63
-5.81
1.89
16.99
3.36
Cash Flow from Operations
8.05
10.00
37.78
44.32
25.66
-16.79
-41.62
-59.24
35.90
21.29
21.29
7.46
-1.88
-0.56
18.03
5.70
   
Investment for Property, Plant & Equipement
-9.00
-9.34
-39.73
-36.28
-36.42
-15.55
-39.27
-6.15
-17.66
-5.00
-5.00
-2.05
-2.35
-0.62
-0.62
-1.41
Cash Flow from Acquisitions
--
--
--
--
--
2.37
--
--
-0.50
--
-0.19
--
-0.19
--
--
--
Cash Flow from Investing
-8.80
-21.69
-39.61
-41.93
-22.94
-29.20
-25.29
-75.91
-18.16
0.52
0.52
-2.05
3.16
-0.62
-0.62
-1.41
   
Net Issuance of Stock
0.06
0.55
-2.70
-3.00
-1.45
-2.53
-0.53
--
-0.31
4.82
4.82
-0.31
4.82
--
--
--
Net Issuance of Debt
2.74
8.11
6.27
0.37
33.50
-0.99
16.25
119
-30.75
-21.56
-21.56
-6.04
-0.51
2.26
-15.71
-7.60
Cash Flow for Dividends
--
--
--
--
--
--
--
--
10.09
--
0.34
1.51
0.34
--
--
--
Other Financing
-0.00
-0.00
-0.21
0.30
4.48
25.74
49.48
12.17
-0.42
-0.37
-0.71
-0.08
-0.03
0.01
--
-0.69
Cash Flow from Financing
2.80
8.66
3.36
-2.33
36.52
22.21
65.20
131
-21.39
-17.11
-17.11
-4.92
4.61
2.28
-15.71
-8.29
   
Net Change in Cash
2.05
-3.03
1.53
0.05
39.25
-23.78
-1.70
-3.67
-3.65
4.70
4.70
0.49
5.89
1.10
1.71
-4.00
   
Free Cash Flow
-0.94
0.66
-1.95
8.04
-10.76
-32.34
-80.88
-65.39
18.24
16.30
16.30
5.41
-4.24
-1.18
17.41
4.29
Valuation Ratios (Daily)AnnualsQuarterly
Fiscal Period
Dec03 Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Latest Q. Dec11 Mar12 Jun12 Sep12 Dec12
   
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
Dec03 Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 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 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:

STRS Quarterly/Annuals Reports




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