Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) 21.20  24.20  73.60 
EBITDA Growth (%) 27.80  33.40  62.20 
EBIT Growth (%) 29.00  33.30  54.60 
Free Cash Flow Growth (%) 0.00  0.00  -255.30 
Book Value Growth (%) 26.30  16.40  22.90 

*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:
Embed
Video Video Tutorial
Also traded in: Hongkong, China, Germany
Export:Download financial data to ExcelDownload financial data to CSV Add to batch download listDownload 15-Y Financial PrintPrint This Table helpSee this page for the explanation of the data and charts * All numbers are in millions except for per share data
* Preliminary data is from the companies’ press releases. 10-Q/K data is not available yet. Preliminary data is not used in the calculation of Ratios, Scores, or Rankings.
Per Share DataAnnualsAdd to batch download listDownload 15Y FinancialQuarterly
Fiscal Period
Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 TTM Sep13 Dec13 Mar14 Jun14 Sep14
   
Revenue per Share ($)
0.80
0.98
0.99
1.25
2.27
2.16
2.58
4.07
4.92
5.38
7.93
1.05
3.44
1.40
1.52
1.57
EBITDA per Share ($)
0.26
0.36
0.34
0.48
0.72
0.84
1.13
1.90
2.50
2.75
3.92
0.54
1.64
0.76
0.85
0.67
EBIT per Share ($)
0.23
0.32
0.30
0.45
0.67
0.80
1.08
1.84
2.42
2.64
3.57
0.54
1.36
0.76
0.78
0.67
Earnings per Share (diluted) ($)
0.15
0.18
0.21
0.31
0.51
0.62
0.83
1.38
1.79
1.96
2.68
0.39
1.03
0.57
0.58
0.51
eps without NRI ($)
0.15
0.18
0.21
0.31
0.51
0.62
0.83
1.38
1.79
1.96
2.68
0.40
1.03
0.57
0.58
0.51
Free Cashflow per Share ($)
-1.36
0.79
2.28
-0.76
3.50
2.68
1.57
4.65
-1.39
-2.32
-3.24
1.71
-6.97
2.15
2.28
-0.70
Dividends Per Share
--
--
--
--
--
--
--
--
--
0.34
0.27
0.17
--
--
0.10
--
Book Value Per Share ($)
0.96
1.01
1.31
3.02
3.48
4.83
4.88
6.37
7.69
9.56
11.18
9.11
9.56
10.04
10.84
11.18
Tangible Book per share ($)
0.96
1.00
1.30
3.01
3.47
4.81
4.81
6.13
7.45
9.30
10.93
8.87
9.30
9.79
10.59
10.93
Month End Stock Price ($)
--
--
--
--
--
--
--
7.18
9.73
9.17
11.91
10.16
9.17
8.12
9.01
9.06
RatiosAnnualsAdd to batch download listDownload 15Y FinancialQuarterly
Fiscal Period
Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 TTM Sep13 Dec13 Mar14 Jun14 Sep14
   
Return on Equity %
18.07
19.11
21.97
18.53
15.68
17.08
18.52
24.39
25.88
23.71
21.65
22.15
18.57
24.61
23.70
19.82
Return on Assets %
0.51
0.54
0.59
0.79
0.83
0.98
1.09
1.41
1.39
1.33
1.33
1.24
1.10
1.55
1.50
1.23
Return on Capital - Joel Greenblatt %
1.01
1.07
1.05
1.56
1.53
1.80
2.09
2.93
2.98
2.69
2.56
2.42
2.10
3.02
2.95
2.33
Debt to Equity
29.85
34.45
35.59
16.05
18.04
14.73
15.76
15.09
17.04
14.23
14.17
15.38
14.23
13.47
13.94
14.17
   
Gross Margin %
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Operating Margin %
28.18
32.68
30.06
36.36
29.73
37.10
42.02
45.27
49.20
49.02
46.92
50.78
39.49
54.35
51.20
42.64
Net Margin %
20.20
20.84
21.54
25.04
22.52
28.78
32.10
33.90
36.43
36.48
35.20
37.45
29.97
40.59
38.04
32.22
   
Total Equity to Total Asset
0.03
0.03
0.03
0.06
0.05
0.06
0.06
0.06
0.05
0.06
0.06
0.06
0.06
0.06
0.06
0.06
LT Debt to Total Asset
0.01
0.01
0.03
0.04
0.03
0.02
0.01
0.01
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.03
   
Asset Turnover
0.03
0.03
0.03
0.03
0.04
0.03
0.03
0.04
0.04
0.04
0.04
0.01
0.01
0.01
0.01
0.01
Dividend Payout Ratio
--
--
--
--
--
--
--
--
--
0.17
0.10
0.43
--
--
0.17
--
   
Income StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 TTM Sep13 Dec13 Mar14 Jun14 Sep14
   
   Interest Income
1,564
2,610
3,498
5,438
8,216
7,827
10,643
18,475
24,368
29,989
31,274
7,501
7,776
7,584
7,601
8,313
   Interest Expense
-673
-1,079
-1,431
-2,374
-3,783
-3,105
-3,745
-8,264
-11,990
-16,319
-16,671
-4,229
-4,081
-4,151
-4,005
-4,434
Net Interest Income
891
1,532
2,067
3,065
4,432
4,722
6,898
10,211
12,378
13,670
14,603
3,272
3,695
3,434
3,596
3,878
Non Interest Income
329
56
164
369
677
1,438
1,338
2,764
4,165
5,409
6,489
1,252
1,229
1,626
1,845
1,789
Revenue
1,219
1,588
2,231
3,434
5,109
6,160
8,236
12,975
16,543
19,079
21,092
4,524
4,924
5,059
5,441
5,667
   
Selling, General, & Admin. Expense
--
742
1,064
1,589
2,174
2,598
3,252
4,621
5,626
6,249
6,844
1,575
1,910
1,355
1,702
1,877
   SpecialCharges
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Credit Losses Provision
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Other Expense
876
-740
-1,061
-1,582
-2,162
-2,576
-3,226
-4,570
-5,521
-6,183
-6,772
-1,570
-1,889
-1,354
-1,661
-1,868
Operating Income
344
519
671
1,249
1,519
2,285
3,460
5,874
8,139
9,352
9,896
2,297
1,945
2,750
2,785
2,417
Operating Margin %
28.18
32.68
30.06
36.36
29.73
37.10
42.02
45.27
49.20
49.02
46.92
50.78
39.49
54.35
51.20
42.64
   
Other Income (Minority Interest)
--
--
--
--
-1
-1
-16
-82
-120
-165
-140
-40
-34
-41
-43
-21
Pre-Tax Income
346
519
670
1,250
1,530
2,293
3,455
5,856
8,126
9,409
9,969
2,302
1,987
2,762
2,784
2,436
Tax Provision
-100
-188
-189
-390
-379
-520
-795
-1,376
-1,980
-2,283
-2,405
-567
-477
-668
-672
-589
Tax Rate %
28.86
36.25
28.24
31.23
24.74
22.66
23.02
23.49
24.37
24.27
24.12
24.65
24.00
24.17
24.13
24.16
Net Income (Continuing Operations)
246
331
480
860
1,152
1,773
2,660
4,481
6,146
7,126
7,564
1,734
1,510
2,094
2,112
1,847
Net Income (Discontinued Operations)
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Net Income
246
331
480
860
1,150
1,773
2,644
4,398
6,026
6,960
7,425
1,694
1,476
2,053
2,069
1,826
Net Margin %
20.20
20.84
21.54
25.04
22.52
28.78
32.10
33.90
36.43
36.48
35.20
37.45
29.97
40.59
38.04
32.22
   
Preferred dividends
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
EPS (Basic)
0.15
0.18
0.21
0.31
0.51
0.62
0.83
1.38
1.79
2.04
2.92
0.41
1.18
0.61
0.60
0.54
EPS (Diluted)
0.15
0.18
0.21
0.31
0.51
0.62
0.83
1.38
1.79
1.96
2.68
0.39
1.03
0.57
0.58
0.51
Shares Outstanding (Diluted)
--
--
2,250.6
2,745.2
2,252.9
2,848.0
3,196.5
3,190.9
3,363.9
3,547.8
3,615.5
4,290.6
1,432.7
3,621.7
3,581.1
3,615.5
   
Depreciation, Depletion and Amortization
47
59
86
82
99
106
161
204
276
398
394
-177
398
--
251
-255
EBITDA
391
578
757
1,331
1,618
2,391
3,622
6,077
8,415
9,750
10,545
2,297
2,343
2,750
3,037
2,417
Balance SheetAnnuals (USD $) View: Quarterly
Fiscal Period
Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Latest Q. Sep13 Dec13 Mar14 Jun14 Sep14
   
Cash and cash equivalents
6,549
8,348
14,928
16,148
29,111
42,165
58,992
89,027
105,339
86,053
87,815
90,554
86,053
83,145
89,326
87,815
Money Market Investments
-6,549
-8,348
-14,928
-16,148
-29,111
-42,165
-58,992
-89,027
-105,339
-86,053
-87,815
-90,554
-86,053
-83,145
-89,326
-87,815
Net Loan
30,525
46,670
59,533
80,720
99,729
133,759
157,720
186,926
219,245
259,675
279,354
252,127
259,675
270,741
282,815
279,354
Securities & Investments
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Accounts Receivable
241
206
269
509
496
620
777
1,136
1,546
2,031
2,524
1,867
2,031
2,292
2,435
2,524
Deferred Policy Acquisition Costs
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Property, Plant and Equipment
326
607
683
809
948
1,090
1,221
1,390
1,951
3,536
4,769
2,349
3,536
4,037
4,473
4,769
Intangible Assets
8
15
19
22
29
31
228
751
796
888
845
839
888
858
845
845
Other Assets
22,711
21,535
32,193
42,647
52,628
73,404
114,299
160,942
291,784
265,021
326,588
284,194
265,021
253,762
282,643
326,588
Total Assets
53,812
69,032
92,698
124,706
153,830
208,903
274,246
351,144
515,322
531,151
614,079
541,376
531,151
531,689
573,211
614,079
   
Total Deposits
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Accounts Payable
440
476
641
1,081
1,529
1,893
2,806
4,512
5,881
6,675
7,636
7,043
6,675
6,515
7,145
7,636
Current Portion of Long-Term Debt
45,800
64,726
85,023
104,640
136,858
186,571
243,481
303,125
433,786
447,937
518,138
462,184
447,937
442,194
478,263
518,138
Long-Term Debt
744
899
2,828
4,663
4,960
3,377
3,165
4,888
12,028
15,141
21,151
14,996
15,141
18,165
18,791
21,151
Debt to Equity
29.85
34.45
35.59
16.05
18.04
14.73
15.76
15.09
17.04
14.23
14.17
15.38
14.23
13.47
13.94
14.17
Other liabilities
5,269
1,026
1,737
7,511
2,621
4,169
9,138
18,203
37,463
28,847
29,102
26,130
28,847
30,628
33,351
29,102
Total Liabilities
52,252
67,127
90,230
117,895
145,969
196,010
258,591
330,729
489,158
498,600
576,026
510,353
498,600
497,501
537,549
576,026
   
Common Stock
626
899
1,300
1,965
2,746
3,260
4,017
4,208
4,551
4,670
5,546
4,635
4,670
4,595
5,463
5,546
Preferred Stock
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Retained Earnings
242
196
233
642
877
1,831
2,990
6,182
6,035
10,541
14,931
9,320
10,541
12,425
12,912
14,931
Accumulated other comprehensive income (loss)
-0
-11
--
--
--
--
--
--
-0
-2
-1
-0
-2
1
1
-1
Additional Paid-In Capital
598
521
302
3,119
2,636
5,592
5,682
6,026
7,266
7,638
7,870
7,760
7,638
7,619
7,725
7,870
Treasury Stock
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Total Equity
1,559
1,905
2,469
6,811
7,861
12,893
15,655
20,415
26,163
32,551
38,053
31,023
32,551
34,188
35,663
38,053
Total Equity to Total Asset
0.03
0.03
0.03
0.06
0.05
0.06
0.06
0.06
0.05
0.06
0.06
0.06
0.06
0.06
0.06
0.06
Cashflow StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 TTM Sep13 Dec13 Mar14 Jun14 Sep14
   
  Net Income
246
331
480
860
1,152
1,773
2,660
4,481
6,146
7,126
11,313
--
7,126
--
4,188
--
  Cumulative Effect Of Accounting Change
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Net Foreign Currency Exchange Gain
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Net Income From Continuing Operations
246
331
480
860
1,152
1,773
2,660
4,481
6,146
7,126
11,313
--
7,126
--
4,188
--
Depreciation, Depletion and Amortization
47
59
86
82
99
106
161
204
276
398
394
-177
398
--
251
-255
  Change In Receivables
-11,290
-12,555
-12,053
-23,117
-12,286
-44,174
-55,598
-46,535
-154,913
-7,772
-42,302
--
-7,772
--
-34,530
--
  Change In Inventory
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Change In Prepaid Assets
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Change In Payables And Accrued Expense
9,270
13,345
16,447
20,154
18,934
51,245
58,324
57,437
144,773
-6,232
40,335
--
-6,232
--
46,567
--
Change In Working Capital
-2,020
790
4,394
-2,963
6,648
7,072
2,726
10,902
-10,140
-14,004
-14,185
9,497
-14,004
--
12,038
-12,219
Change In DeferredTax
-19
8
-46
-36
-177
-153
-171
-408
-277
-175
-175
288
-175
--
-11
11
Cash Flow from Discontinued Operations
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash Flow from Others
-80
246
339
154
420
-462
252
720
804
854
8,672
-1,795
-1,735
8,666
-8,273
10,013
Cash Flow from Operations
-1,824
1,435
5,253
-1,904
8,142
8,336
5,627
15,899
-3,191
-5,801
6,019
7,813
-8,390
8,666
8,193
-2,450
   
Purchase Of Property, Plant, Equipment
-255
-159
-129
-185
-246
-707
-625
-1,065
-1,492
-2,420
-2,561
-485
-1,591
-862
-14
-94
Sale Of Property, Plant, Equipment
0
-0
-0
-0
-0
-0
1
-1
3
2
-2
--
2
--
-4
--
Purchase Of Business
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Sale Of Business
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Purchase Of Investment
-4,187
-6,755
-6,487
-13,172
-14,042
-18,757
-22,828
-19,193
-25,956
-46,612
-80,700
-6,846
-17,599
-20,262
-17,616
-25,222
Sale Of Investment
2,813
6,334
4,005
6,690
16,807
14,988
19,071
17,009
21,728
35,025
57,164
5,095
17,877
8,828
13,263
17,197
Net Intangibles Purchase And Sale
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash From Discontinued Investing Activities
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash Flow from Investing
-1,352
-579
-2,606
-6,350
3,081
-3,020
-3,492
-2,185
-4,588
-12,137
-23,544
-1,655
-521
-11,823
-3,848
-7,353
   
Issuance of Stock
--
--
--
2,463
114
3,929
27
457
1,477
20
8
6
2
--
--
--
Repurchase of Stock
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Net Issuance of Preferred Stock
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Net Issuance of Debt
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash Flow for Dividends
-54
-41
-88
-117
-301
-431
-301
-566
-2,298
-2,014
-1,048
-1,428
-37
-366
-575
-71
Other Financing
699
138
1,827
1,625
3
-1,585
-245
1,571
7,046
3,278
6,024
--
--
3,235
763
2,026
Cash Flow from Financing
645
97
1,739
3,971
-184
1,913
-519
1,463
6,225
1,284
4,978
-1,423
-35
2,869
188
1,956
   
Net Change in Cash
-2,531
943
4,381
-4,310
10,984
7,242
1,574
15,130
-1,555
-16,722
-12,540
4,731
-8,954
-238
4,528
-7,877
Capital Expenditure
-255
-159
-129
-185
-246
-707
-625
-1,065
-1,492
-2,420
-2,561
-485
-1,591
-862
-14
-94
Free Cash Flow
-2,079
1,276
5,125
-2,089
7,896
7,629
5,003
14,834
-4,683
-8,222
3,458
7,328
-9,980
7,804
8,179
-2,544
Valuation Ratios (Daily)AnnualsQuarterly
Fiscal Period
Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Current Sep13 Dec13 Mar14 Jun14 Sep14
   
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
Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Current Sep13 Dec13 Mar14 Jun14 Sep14
   
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)
Projected FCF (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
Earning Power 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
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
Sloan 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
Highest 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
Lowest 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
Shares Buyback 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
YoY Rev. per Sh. Growth (%) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
YoY EPS Growth (%) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
YoY EBITDA Growth (%) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Shares Outstanding (Basic) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Shares Outstanding Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
   
Forex Rate (USD/CNY) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 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

GuruFocus has scanned the fundamental data of CMAKY and found 2 Severe Warning Signs, 3 Medium Warning Signs and Good Signs. Click here for details.

Change log: Dec. 19, 2014: Changed Income Statement format by moving 'EBITDA' and 'DDA' under 'Shares Outstanding (Diluted)'. For insurance companies, added 'Interest Expense' and 'Other Expense', as well as deleted 'Advertising' and 'Research &Development'. Dec. 18, 2014: Changed Income Statement format by moving 'EBITDA' and 'DDA' under 'Shares Outstanding (Diluted)'. For banks, moved 'SpecialCharges' under 'SGA' as a subset of 'SGA', as well as deleted 'Advertising' and 'Research &Development'. Dec. 1, 2014: Change 'Forex Rate' by using 12-01 monthly data as the Dec data. Nov. 19, 2014: Added 'Earning Power Value (per share)' below 'Graham Number (per share)'. Nov. 6, 2014: Added 'Cash Conversion Cycle' below 'Days Inventory'. Nov. 3, 2014: Added 'Days Accounts Payable' below 'Days Sales Outstanding'. Oct. 27, 2014: Added 'Shares Outstanding' below 'Shares Outstanding (Basic)'. Oct. 27, 2014: Moved 'Shares Outstanding (Basic)' below 'YoY EBITDA Growth (%)'. Oct. 16, 2014: Added 'Capital Expenditure' below 'Net Change in Cash'. Oct. 9, 2014: Added 'eps without NRI' below 'Earnings per Share (diluted)'. Oct. 9, 2014: Added 'Tangible Book per share' below 'Book Value Per Share'. Oct. 9, 2014: Added 'Sloan Ratio' below 'Beneish M-Score'. Sept. 26, 2014: Added 'DeferredTaxAndRevenue' above 'Other Current Liabilities', and remove its portion from 'Other Current Liabilities' during calculation. Sept. 26, 2014: Changed name of the field from 'DeferredTaxAndRevenue' to 'NonCurrent Deferred Liabilities'. Sept. 24, 2014: Income Statement added 'Tax Rate %' below 'Tax Provision'. Sept. 24, 2014: Balance Sheet: Added 'Debt to Equity' below 'Long Term Debt', and 'Total Equity to Total Asset' below 'Total Equity'. Sept. 24, 2014: Income Statement added 'Gross Margin %' below 'Gross Profit', 'Operating Margin %' below 'Operating Income', 'Net Margin %' below 'Net Income'. Sept. 24, 2014: Cash Flow Statement: 'Net Issuance of Stock' is seperated into two rows: 'Issuance of Stock', and 'Repurchase of Stock'. Feb. 10, 2014: added row 54 - Other operating charges, and row 106-Accumulated other comprehensive income (loss)

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