Hide

FocusBar

Subscribe to Premium Member
Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) 41.1 
EBITDA Growth (%) 50.7 
Free Cash Flow Growth (%)
Book Value Growth (%) 8.5 

*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
Dec09 Dec10 Dec11 Dec12 TTM Mar12 Jun12 Sep12 Dec12 Mar13
   
Revenue per Share ($)
0.66
1.56
1.67
2.36
2.47
0.43
0.37
0.71
0.85
0.54
EBITDA per Share
-0.01
0.36
0.54
1.05
1.07
0.20
0.15
0.32
0.38
0.22
Free Cashflow per Share
-0.47
-0.03
-0.30
-3.11
-3.86
-0.22
-0.68
-0.59
-1.62
-0.97
Earnings per Share ($)
0.13
0.41
0.40
0.52
0.50
0.13
0.07
0.15
0.18
0.10
Book Value per Share
3.41
6.22
6.21
6.81
6.90
6.36
6.46
6.60
6.82
6.90
Month End Stock Price
15.08
26.31
30.28
30.13
16.46
32.53
28.38
39.06
30.13
16.46
RatiosAnnualsQuarterly
Fiscal Period
Dec09 Dec10 Dec11 Dec12 Latest Q. Mar12 Jun12 Sep12 Dec12 Mar13
   
Return on Equity %
3.80
6.50
6.50
7.70
5.60
8.40
4.00
8.80
10.40
5.60
Return on Assets %
3.30
6.00
5.60
3.90
2.80
7.20
2.40
4.40
5.20
2.80
Return on Capital - Joel Greenblatt %
-3.30
13.50
16.90
13.20
7.20
18.40
10.80
23.20
18.00
7.20
Debt to Equity
0.03
0.01
0.08
0.85
0.92
0.09
0.80
0.84
0.85
0.92
   
Gross Margin %
59.70
63.60
63.10
52.30
45.90
56.30
50.90
44.10
60.80
45.90
Operating Margin %
-9.00
18.00
27.50
37.70
33.50
40.60
34.70
39.90
35.70
33.50
Net Margin %
19.60
26.10
24.10
22.20
17.90
30.80
18.20
20.70
21.00
17.90
   
Days Sales Outstanding
--
--
--
103
64.90
--
--
31.80
71.60
64.90
Days Inventory
142
76.40
603
573
694
223
324
356
485
694
Inventory Turnover
2.60
4.80
0.60
0.60
0.10
0.40
0.30
0.30
0.20
0.10
   
Debt to Revenue
0.14
0.03
0.29
2.45
11.82
1.32
13.96
7.80
6.84
11.82
COGS to Revenue
0.40
0.36
0.37
0.44
0.52
0.44
0.49
0.51
0.36
0.52
Inventory to Revenue
0.16
0.08
0.61
0.69
3.98
1.07
1.75
2.01
1.94
3.98
Interest Exp. to Revenue %
-2.27
0.11
-0.16
-7.93
-10.17
-1.22
-9.26
-11.71
-7.58
-10.17
   
Asset Turnover
0.17
0.23
0.23
0.17
0.04
0.06
0.03
0.06
0.06
0.04
Buyback Ratio
-1,389
-818
-2.20
-1.00
-2.90
-1.10
-0.20
-2.40
--
-2.90
Income StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec09 Dec10 Dec11 Dec12 TTM Mar12 Jun12 Sep12 Dec12 Mar13
   
Revenue
43.20
131
152
215
225
39.23
33.67
64.83
76.84
49.19
Cost of Goods Sold
17.41
47.65
56.05
94.90
103
17.14
16.54
33.29
27.93
25.65
Gross Profit
25.79
83.28
95.98
112
115
22.09
17.13
28.57
46.73
22.56
   
Selling, General, &Admin. Expense
12.36
30.28
19.04
16.27
17.16
5.02
4.09
2.57
4.59
5.91
Earnings Before DDA
-0.77
30.51
48.77
95.46
97.88
17.91
13.80
29.62
34.14
20.33
   
Depreciation, Depletion and Amortization
3.13
6.97
6.98
14.59
16.44
2.00
2.10
3.76
6.74
3.85
   
Operating Income
-3.90
23.54
41.78
80.87
81.44
15.91
11.70
25.86
27.41
16.48
Interest Income/Expense
-0.98
0.15
-0.24
-17.01
-21.53
-0.48
-3.12
-7.59
-5.82
-5.00
Net Income
8.45
34.13
36.71
47.73
44.48
12.07
6.14
13.40
16.12
8.82
   
Earnings per Share ($)
0.13
0.41
0.40
0.52
0.50
0.13
0.07
0.15
0.18
0.10
Total Shares Outstanding
65.44
84.09
90.93
91.03
91.58
91.07
91.09
91.31
90.91
91.58
Balance SheetAnnuals (USD $) View: Quarterly
Fiscal Period
Dec09 Dec10 Dec11 Dec12 Latest Q. Mar12 Jun12 Sep12 Dec12 Mar13
   
Cash and cash equivalents
91.58
338
275
347
243
240
577
503
347
243
Accounts Receivable
--
--
--
60.48
35.11
--
--
22.64
60.48
35.11
Inventory
6.77
9.98
92.54
149
196
42.05
58.96
130
149
196
Other Current Assets
42.43
61.42
8.48
12.08
9.23
78.92
73.05
13.32
12.08
9.23
Total Current Assets
141
409
376
569
483
361
709
669
569
483
   
Property, Plant and Equipment
81.60
120
176
464
733
247
319
339
464
733
Intangible Assets
--
--
55.45
96.41
--
--
--
85.03
96.41
--
Other Long Term Assets
30.04
37.65
49.43
109
105
63.25
86.80
88.68
109
105
Total Assets
252
567
657
1,238
1,321
671
1,115
1,182
1,238
1,321
   
Accounts Payable
12.41
16.66
29.48
72.81
75.03
20.78
23.94
58.13
72.81
75.03
Current Portion of Long-Term Debt
1.30
3.22
10.31
28.61
35.55
12.27
17.69
22.81
28.61
35.55
Other Current Liabilities
1.98
0.46
0.34
0.41
5.05
0.95
0.34
1.13
0.41
5.05
Total Current Liabilities
15.69
20.34
40.13
102
116
34.01
41.96
82.07
102
116
   
Long-Term Debt
4.70
--
34.25
497
546
39.54
452
483
497
546
Other Long-Term Liabilities
8.85
24.26
17.71
19.34
27.49
18.60
31.99
13.64
19.34
27.49
Total Liabilities
29.25
44.60
92.08
618
689
92.14
526
579
618
689
   
Common Stock
0.07
0.09
0.09
0.09
0.09
0.09
0.09
0.09
0.09
0.09
Retained Earnings
-94.82
-60.69
-23.98
23.75
32.57
-11.91
-5.77
7.63
23.75
32.57
Additional Paid-In Capital
318
583
589
602
603
591
598
601
602
603
Total Equity
223
523
565
620
632
579
589
603
620
632
Cashflow StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec09 Dec10 Dec11 Dec12 TTM Mar12 Jun12 Sep12 Dec12 Mar13
   
Net Income
8.45
34.13
36.71
47.73
44.48
12.07
6.14
13.40
16.12
8.82
Depreciation, Depletion and Amortization
3.13
6.97
6.98
14.59
16.44
2.00
2.10
3.76
6.74
3.85
Cash Flow from Others
-35.40
-16.81
-26.27
-83.43
-78.58
-11.70
-20.53
-3.38
-47.83
-6.84
Cash Flow from Operations
-23.82
24.30
17.42
-21.11
-17.66
2.37
-12.28
13.78
-24.98
5.82
   
Investment for Property, Plant & Equipement
-6.66
-27.21
-44.32
-262
-334
-22.66
-49.90
-67.31
-122
-94.44
Cash Flow from Investing
-11.10
-37.85
-85.26
-275
-344
-34.59
-41.04
-76.67
-123
-103
   
Net Issuance of Stock
112
279
0.82
0.46
0.59
0.13
0.01
0.32
--
0.25
Net Issuance of Debt
-2.21
-1.55
3.88
384
381
-2.79
397
-4.68
-5.76
-5.99
Other Financing
--
-17.89
0.32
-16.14
-16.70
--
-7.09
-6.98
-2.07
-0.56
Cash Flow from Financing
110
260
5.02
368
365
-2.66
390
-11.34
-7.83
-6.29
   
Net Change in Cash
75.07
246
-62.83
72.05
2.99
-34.88
337
-74.23
-156
-104
   
Free Cash Flow
-30.48
-2.91
-26.90
-283
-352
-20.29
-62.18
-53.53
-147
-88.62
Valuation Ratios (Daily)AnnualsQuarterly
Fiscal Period
Dec09 Dec10 Dec11 Dec12 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
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
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
Dec09 Dec10 Dec11 Dec12 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
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
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
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
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