Hide

FocusBar

Subscribe to Premium Member
Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%)
EBITDA Growth (%)
Free Cash Flow Growth (%)
Book Value Growth (%) -4.2  -4.2  -30.6 

*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
Aug03 Aug04 Aug05 Aug06 Aug07 Aug08 Aug09 Aug10 Aug11 Aug12 TTM Aug11 Nov11 Feb12 May12 Aug12
   
Revenue per Share ($)
5.78
4.23
3.72
2.39
2.69
3.66
3.19
0.15
-0.14
0.38
0.38
-0.14
0.13
0.07
0.06
0.12
EBITDA per Share
2.42
0.19
-0.12
-0.11
0.38
0.64
-0.07
-0.52
-1.35
-0.52
-0.53
-1.00
-0.10
-0.19
-0.20
-0.04
Free Cashflow per Share
-0.10
0.42
0.04
-0.21
0.34
1.61
0.37
-0.43
-0.29
-0.96
-0.96
-0.18
-0.43
-0.18
-0.21
-0.14
Earnings per Share ($)
1.34
-0.11
-0.35
-0.39
0.26
0.51
-0.03
-0.54
-1.36
-0.85
-0.86
-0.45
-0.14
-0.13
-0.25
-0.34
Book Value per Share
4.16
4.26
3.95
3.59
3.72
4.07
4.63
4.31
3.05
2.12
2.11
3.04
2.68
2.68
2.30
2.11
Month End Stock Price
24.19
5.85
4.96
2.00
6.30
4.85
3.42
2.09
1.79
0.56
0.56
1.79
1.00
0.91
0.54
0.56
RatiosAnnualsQuarterly
Fiscal Period
Aug03 Aug04 Aug05 Aug06 Aug07 Aug08 Aug09 Aug10 Aug11 Aug12 Latest Q. Aug11 Nov11 Feb12 May12 Aug12
   
Return on Equity %
32.20
-2.50
-8.70
-10.90
7.00
12.60
-0.70
-12.50
-44.40
-39.60
-63.60
-58.80
-20.00
-18.40
-42.00
-63.60
Return on Assets %
23.70
-1.90
-7.10
-8.30
5.30
10.30
-0.60
-10.30
-29.00
-26.30
-42.40
-38.40
-13.60
-12.80
-27.60
-42.40
Return on Capital - Joel Greenblatt %
63.80
-3.00
-13.60
-14.50
12.40
37.00
-15.60
-50.10
--
-2,096
-626
--
-471
-1,034
-1,335
-626
Debt to Equity
0.12
0.12
0.08
0.12
0.14
0.01
0.01
0.02
0.03
0.05
0.05
0.03
0.04
0.04
0.04
0.05
   
Gross Margin %
--
52.80
47.80
49.30
50.90
48.40
40.10
-173
551
-57.90
4.90
444
-3.00
-144
-200
4.90
Operating Margin %
39.40
-2.60
-11.60
-11.00
8.60
14.00
-5.30
-364
1,002
-147
-33.90
744
-82.80
-301
-338
-33.90
Net Margin %
23.20
-2.60
-9.30
-16.50
9.70
14.00
-1.00
-368
972
-220
-271
322
-105
-186
-383
-271
   
Days Sales Outstanding
88.50
129
86.10
130
103
114
66.10
1,165
--
101
77.60
--
177
286
302
77.60
Days Inventory
--
31.70
25.90
35.00
37.90
17.30
18.70
16.20
--
17.10
21.80
--
26.30
18.30
13.60
21.80
Inventory Turnover
--
11.50
14.10
10.40
9.60
21.20
19.50
22.50
16.20
21.40
4.20
12.40
3.50
5.00
6.70
4.20
   
Debt to Revenue
0.09
0.12
0.09
0.18
0.19
0.01
0.01
0.57
-0.75
0.25
0.76
-0.75
0.84
1.54
1.55
0.76
COGS to Revenue
--
0.47
0.52
0.51
0.49
0.52
0.60
2.73
--
1.58
0.95
--
1.03
2.44
3.00
0.95
Inventory to Revenue
0.02
0.04
0.04
0.05
0.05
0.02
0.03
0.12
-0.28
0.07
0.23
-0.28
0.30
0.49
0.45
0.23
Interest Exp. to Revenue %
0.08
-0.45
-0.56
-1.09
-0.98
0.45
2.62
84.41
22.56
11.50
6.62
85.99
6.34
20.17
22.26
6.62
   
Asset Turnover
1.02
0.76
0.76
0.51
0.54
0.73
0.58
0.03
-0.03
0.12
0.04
-0.03
0.03
0.02
0.02
0.04
Buyback Ratio
-5.60
31.20
--
23.10
-13.70
-8.50
--
--
--
--
--
--
--
--
--
--
Income StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Aug03 Aug04 Aug05 Aug06 Aug07 Aug08 Aug09 Aug10 Aug11 Aug12 TTM Aug11 Nov11 Feb12 May12 Aug12
   
Revenue
89.98
62.85
55.28
35.99
42.85
60.27
49.39
2.14
-1.98
5.53
5.53
-1.98
1.85
0.97
0.92
1.80
Cost of Goods Sold
--
29.69
28.84
18.26
21.05
31.09
29.59
5.85
8.91
8.74
8.73
6.80
1.90
2.36
2.76
1.71
Gross Profit
--
33.16
26.44
17.73
21.80
29.18
19.80
-3.70
-10.89
-3.20
-3.20
-8.78
-0.06
-1.40
-1.84
0.09
   
Selling, General, &Admin. Expense
--
29.28
28.14
19.17
15.79
18.64
--
--
--
--
--
--
--
--
--
--
Earnings Before DDA
37.64
2.77
-1.81
-1.60
6.01
10.54
-1.14
-7.61
-19.17
-7.60
-7.60
-14.22
-1.38
-2.75
-2.95
-0.53
   
Depreciation, Depletion and Amortization
2.17
4.42
4.63
2.37
2.33
2.12
1.46
0.19
0.63
0.55
0.55
0.48
0.15
0.16
0.16
0.08
   
Operating Income
35.47
-1.65
-6.44
-3.97
3.68
8.43
-2.60
-7.79
-19.80
-8.15
-8.15
-14.70
-1.53
-2.91
-3.11
-0.61
Interest Income/Expense
0.07
-0.28
-0.31
-0.39
-0.42
0.27
1.29
1.81
-0.45
0.64
0.64
-1.70
0.12
0.20
0.21
0.12
Net Income
20.89
-1.61
-5.14
-5.94
4.16
8.47
-0.48
-7.88
-19.22
-12.15
-12.15
-6.36
-1.94
-1.80
-3.53
-4.88
   
Earnings per Share ($)
1.34
-0.11
-0.35
-0.39
0.26
0.51
-0.03
-0.54
-1.36
-0.85
-0.86
-0.45
-0.14
-0.13
-0.25
-0.34
Total Shares Outstanding
15.56
14.85
14.85
15.09
15.91
16.46
15.51
14.60
14.20
14.49
14.54
14.25
14.43
14.46
14.54
14.54
Balance SheetAnnuals (USD $) View: Quarterly
Fiscal Period
Aug03 Aug04 Aug05 Aug06 Aug07 Aug08 Aug09 Aug10 Aug11 Aug12 Latest Q. Aug11 Nov11 Feb12 May12 Aug12
   
Cash and cash equivalents
1.88
5.54
3.34
3.38
5.44
45.10
39.11
27.67
25.79
11.92
11.92
25.79
19.87
17.27
14.03
11.92
Accounts Receivable
21.83
22.15
13.04
12.85
12.06
18.89
8.94
6.84
3.75
1.54
1.54
3.75
3.58
3.04
3.05
1.54
Inventory
2.10
2.58
2.05
1.75
2.19
1.47
1.52
0.26
0.55
0.41
0.41
0.55
0.55
0.47
0.41
0.41
Other Current Assets
6.05
1.96
1.01
1.32
5.88
1.33
1.14
16.30
7.18
5.82
5.82
7.18
7.05
6.85
6.78
5.82
Total Current Assets
31.86
32.23
19.44
19.30
25.57
66.79
50.72
51.06
37.27
19.69
19.69
37.27
31.05
27.63
24.27
19.69
   
Property, Plant and Equipment
38.00
38.01
38.56
21.56
19.96
15.23
14.86
0.46
7.17
6.66
6.66
7.17
7.11
7.04
6.89
6.66
Intangible Assets
0.58
0.58
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Other Long Term Assets
17.69
12.32
14.45
30.41
33.37
0.23
19.69
25.05
21.79
19.84
19.84
21.79
19.13
21.93
20.06
19.84
Total Assets
88.14
83.14
72.46
71.27
78.90
82.25
85.27
76.56
66.22
46.19
46.19
66.22
57.30
56.60
51.22
46.19
   
Accounts Payable
12.39
9.66
7.32
9.86
9.79
9.73
9.77
7.92
20.78
14.04
14.04
20.78
16.38
15.67
15.59
14.04
Current Portion of Long-Term Debt
7.21
7.34
4.67
6.34
7.54
0.48
0.33
0.06
0.19
0.21
0.21
0.19
0.23
0.22
0.21
0.21
Other Current Liabilities
-0.00
0.38
0.11
0.20
0.53
4.42
-0.00
0.38
0.61
--
--
0.61
0.62
0.62
0.62
--
Total Current Liabilities
19.60
17.37
12.10
16.40
17.86
14.63
10.10
8.36
21.57
14.24
14.24
21.57
17.23
16.50
16.41
14.24
   
Long-Term Debt
0.43
0.29
0.13
--
0.75
0.25
0.34
1.16
1.28
1.16
1.16
1.28
1.32
1.27
1.21
1.16
Other Long-Term Liabilities
3.32
2.27
1.51
0.66
1.03
0.44
3.00
4.04
0.06
0.07
0.07
0.06
0.14
0.13
0.08
0.07
Total Liabilities
23.35
19.93
13.74
17.05
19.63
15.32
13.43
13.56
22.92
15.47
15.47
22.92
18.68
17.90
17.71
15.47
   
Common Stock
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.01
0.02
0.02
0.01
0.01
0.02
0.02
0.02
Retained Earnings
53.72
52.11
46.98
41.04
45.20
53.64
53.15
45.28
26.05
12.11
12.11
26.05
24.11
22.32
18.78
12.11
Additional Paid-In Capital
17.52
18.98
11.69
13.06
13.83
15.02
14.80
9.04
9.78
10.17
10.17
9.78
9.85
10.05
10.09
10.17
Treasury Stock
-5.81
-7.42
--
--
--
-2.31
-2.43
--
--
--
--
--
--
--
--
--
Total Equity
64.79
63.21
58.72
54.22
59.26
66.93
71.84
63.00
43.30
30.72
30.72
43.30
38.62
38.70
33.52
30.72
Cashflow StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Aug03 Aug04 Aug05 Aug06 Aug07 Aug08 Aug09 Aug10 Aug11 Aug12 TTM Aug11 Nov11 Feb12 May12 Aug12
   
Net Income
20.89
-1.61
-5.14
-5.94
4.16
8.44
-0.48
-7.88
-19.22
-12.15
-12.15
-6.36
-1.94
-1.80
-3.53
-4.88
Depreciation, Depletion and Amortization
2.17
4.42
4.63
2.37
2.33
2.12
1.46
0.19
0.63
0.55
0.55
0.48
0.15
0.16
0.16
0.08
Cash Flow from Others
-7.38
8.76
5.22
0.79
-0.60
17.16
6.35
1.57
14.53
-2.10
-2.09
3.37
-4.27
-0.96
0.33
2.81
Cash Flow from Operations
15.67
11.58
4.72
-2.78
5.89
27.71
7.33
-6.12
-4.07
-13.70
-13.70
-2.51
-6.06
-2.60
-3.04
-2.00
   
Investment for Property, Plant & Equipement
-17.28
-5.37
-4.08
-0.38
-0.48
-1.28
-1.53
-0.14
-0.01
-0.16
-0.16
-0.00
-0.09
-0.07
-0.00
--
Cash Flow from Investing
-22.36
-5.33
-4.04
-0.23
-4.66
21.05
-10.67
-2.62
0.04
-0.21
-0.21
1.42
-0.09
-0.07
0.01
-0.07
   
Net Issuance of Stock
-2.80
-1.11
--
1.37
0.57
-1.59
-0.78
-3.81
--
--
--
--
--
--
--
--
Net Issuance of Preferred Stock
-0.47
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Net Issuance of Debt
--
-0.01
-2.83
1.94
0.51
-7.53
-2.03
0.97
-0.12
-0.11
-0.11
-0.11
0.07
-0.06
-0.06
-0.06
Cash Flow for Dividends
--
--
--
--
--
--
--
--
--
--
0.10
--
0.10
--
--
--
Other Financing
4.26
-1.47
-0.06
-0.28
-0.31
-0.52
0.15
0.09
-0.14
0.10
--
-0.04
--
--
--
--
Cash Flow from Financing
0.99
-2.60
-2.90
3.03
0.77
-9.63
-2.66
-2.76
-0.26
-0.01
-0.01
-0.15
0.17
-0.06
-0.06
-0.06
   
Net Change in Cash
-5.70
3.65
-2.20
0.04
2.05
39.66
-5.99
-11.45
-3.35
-13.68
-13.68
-0.99
-5.75
-2.72
-3.08
-2.12
   
Free Cash Flow
-1.61
6.21
0.64
-3.16
5.41
26.43
5.79
-6.26
-4.08
-13.86
-13.85
-2.51
-6.15
-2.67
-3.05
-2.00
Valuation Ratios (Daily)AnnualsQuarterly
Fiscal Period
Aug03 Aug04 Aug05 Aug06 Aug07 Aug08 Aug09 Aug10 Aug11 Aug12 Latest Q. Aug11 Nov11 Feb12 May12 Aug12
   
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
Aug03 Aug04 Aug05 Aug06 Aug07 Aug08 Aug09 Aug10 Aug11 Aug12 Latest Q. Aug11 Nov11 Feb12 May12 Aug12
   
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:

DYII 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