Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) 31.00  9.30  5.10 
EBITDA Growth (%) 0.00  0.00  0.00 
EBIT Growth (%) 0.00  0.00  0.00 
EPS without NRI Growth (%) 0.00  0.00  0.00 
Free Cash Flow Growth (%) 0.00  0.00  0.00 
Book Value Growth (%) 30.40  11.60  14.90 

*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: Canada, USA, Germany, Switzerland
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
Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Dec14 TTM Mar14 Jun14 Sep14 Dec14 Mar15
   
Revenue per Share ($)
0.12
0.25
0.55
0.81
0.92
1.45
2.00
1.66
1.57
1.49
1.43
0.39
0.37
0.37
0.36
0.33
EBITDA per Share ($)
-0.14
0.02
0.23
0.59
0.48
0.81
1.16
0.82
-0.45
0.60
0.54
0.16
0.16
0.15
0.12
0.11
EBIT per Share ($)
-0.12
0.01
0.17
0.32
0.36
0.58
0.94
0.66
-0.63
0.36
0.30
0.10
0.10
0.09
0.07
0.04
Earnings per Share (diluted) ($)
-0.17
0.01
0.10
0.46
0.26
0.40
0.58
0.44
-0.91
0.14
0.09
0.04
0.05
0.03
0.02
-0.01
eps without NRI ($)
-0.17
0.01
0.10
0.46
0.26
0.40
0.58
0.44
-0.91
0.14
0.09
0.04
0.05
0.03
0.02
-0.01
Free Cashflow per Share ($)
-0.36
-0.35
-0.07
-0.05
0.22
0.13
0.43
-0.19
-0.18
-0.18
--
-0.02
-0.06
-0.01
-0.08
--
Dividends Per Share
--
--
--
--
--
0.05
0.11
0.15
0.12
0.02
0.02
0.01
--
0.01
--
--
Book Value Per Share ($)
0.74
1.16
1.30
2.15
4.92
5.40
5.90
8.31
7.29
7.36
7.34
7.26
7.32
7.34
7.36
7.34
Tangible Book per share ($)
0.74
1.15
1.30
2.14
4.31
4.73
5.24
7.13
6.56
6.63
6.61
6.52
6.58
6.60
6.63
6.61
Month End Stock Price ($)
4.90
5.40
5.80
7.95
14.17
18.57
13.71
12.88
5.69
6.08
4.78
5.58
7.64
6.74
6.08
--
RatiosAnnualsAdd to batch download listDownload 15Y FinancialQuarterly
Fiscal Period
Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Dec14 TTM Mar14 Jun14 Sep14 Dec14 Mar15
   
Return on Equity %
-22.75
1.06
8.38
26.37
5.97
7.89
10.25
6.65
-11.72
1.96
1.20
2.40
2.88
1.51
1.06
-0.63
Return on Assets %
-17.96
0.78
6.33
21.86
4.72
6.21
8.34
5.14
-8.62
1.40
0.86
1.72
2.06
1.08
0.76
-0.45
Return on Invested Capital %
-21.61
0.83
8.15
18.38
6.31
8.65
12.20
7.49
-10.55
2.27
1.46
2.76
3.37
1.73
1.33
-0.56
Return on Capital - Joel Greenblatt %
-22.96
1.09
13.35
18.36
8.48
11.66
17.96
10.16
-7.59
4.31
3.55
5.04
4.85
4.29
3.13
1.99
Debt to Equity
0.23
0.17
0.15
--
0.07
0.06
0.03
0.10
0.12
0.11
0.12
0.12
0.12
0.11
0.11
0.12
   
Gross Margin %
-4.68
45.86
61.48
68.08
58.99
51.15
57.52
52.81
43.86
34.55
32.82
35.56
37.24
35.33
29.90
28.28
Operating Margin %
-99.72
3.71
30.49
39.52
39.88
39.95
46.90
39.58
-39.78
24.06
20.81
26.35
27.02
24.30
18.30
12.76
Net Margin %
-145.36
3.90
18.77
56.78
28.57
27.93
28.87
26.60
-58.13
9.61
6.15
11.17
14.17
7.51
5.37
-3.46
   
Total Equity to Total Asset
0.70
0.75
0.76
0.88
0.77
0.80
0.82
0.75
0.72
0.71
0.71
0.71
0.72
0.72
0.71
0.71
LT Debt to Total Asset
0.16
0.10
--
--
0.04
0.02
--
0.07
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
   
Asset Turnover
0.12
0.20
0.34
0.39
0.17
0.22
0.29
0.19
0.15
0.15
0.14
0.04
0.04
0.04
0.04
0.03
Dividend Payout Ratio
--
--
--
--
--
0.12
0.19
0.34
--
0.13
0.10
0.23
--
0.30
--
--
   
Days Sales Outstanding
89.25
122.00
55.55
45.73
26.92
3.34
2.33
16.90
6.99
6.76
29.20
29.42
28.47
28.06
6.97
31.44
Days Accounts Payable
203.56
233.00
200.56
--
--
52.69
52.20
68.42
61.38
43.64
53.79
--
355.47
--
41.99
--
Days Inventory
69.76
172.33
234.05
286.61
268.34
130.55
131.64
138.77
134.44
122.05
144.89
119.80
479.12
122.70
112.61
116.80
Cash Conversion Cycle
-44.55
61.33
89.04
332.34
295.26
81.20
81.77
87.25
80.05
85.17
120.30
149.22
152.12
150.76
77.59
148.24
Inventory Turnover
5.23
2.12
1.56
1.27
1.36
2.80
2.77
2.63
2.71
2.99
2.52
0.76
0.19
0.74
0.81
0.78
COGS to Revenue
1.05
0.54
0.39
0.32
0.41
0.49
0.42
0.47
0.56
0.65
0.55
0.64
0.17
0.65
0.70
0.72
Inventory to Revenue
0.20
0.26
0.25
0.25
0.30
0.18
0.15
0.18
0.21
0.22
0.22
0.85
0.87
0.87
0.87
0.92
Income StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Dec14 TTM Mar14 Jun14 Sep14 Dec14 Mar15
   
Revenue
34
85
189
288
358
791
1,104
1,148
1,124
1,068
1,026
280
265
264
259
238
Cost of Goods Sold
35
46
73
92
147
386
469
541
631
699
567
180
44
170
182
171
Gross Profit
-2
39
116
196
211
405
635
606
493
369
337
100
99
93
77
67
Gross Margin %
-4.68
45.86
61.48
68.08
58.99
51.15
57.52
52.81
43.86
34.55
32.82
35.56
37.24
35.33
29.90
28.28
   
Selling, General, & Admin. Expense
15
19
27
38
33
63
81
94
90
89
88
23
25
21
19
23
Advertising
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Research & Development
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Other Operating Expense
17
17
32
44
36
25
36
58
850
23
35
3
2
8
11
14
Operating Income
-34
3
58
114
143
316
518
454
-447
257
214
74
72
64
47
30
Operating Margin %
-99.72
3.71
30.49
39.52
39.88
39.95
46.90
39.58
-39.78
24.06
20.81
26.35
27.02
24.30
18.30
12.76
   
Interest Income
4
7
9
11
2
13
--
--
--
--
--
--
--
--
--
--
Interest Expense
-0
-2
-3
-3
-1
-8
-5
-7
-34
-23
-20
-8
-8
-7
0
-5
Other Income (Expense)
-19
-5
-6
60
3
4
0
-1
-24
-6
-3
-2
1
3
-8
1
   Other Income (Minority Interest)
--
--
--
-5
-3
-17
-29
-13
-4
-4
-6
1
-2
-2
-1
-2
Pre-Tax Income
-49
4
58
181
147
325
513
446
-505
228
191
63
65
60
40
26
Tax Provision
-0
-1
-22
-12
-42
-87
-166
-128
-144
-121
-122
-32
-25
-39
-25
-33
Tax Rate %
-1.02
15.15
38.40
6.90
28.51
26.72
32.29
28.74
-28.57
53.23
63.71
51.43
38.75
64.37
62.66
124.60
Net Income (Continuing Operations)
-49
3
35
169
105
238
347
318
-650
107
69
31
40
22
15
-7
Net Income (Discontinued Operations)
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Net Income
-49
3
35
164
102
221
319
305
-653
103
63
31
38
20
14
-8
Net Margin %
-145.36
3.90
18.77
56.78
28.57
27.93
28.87
26.60
-58.13
9.61
6.15
11.17
14.17
7.51
5.37
-3.46
   
Preferred dividends
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
EPS (Basic)
-0.17
0.01
0.10
0.46
0.26
0.41
0.58
0.44
-0.91
0.14
0.09
0.04
0.05
0.03
0.02
-0.01
EPS (Diluted)
-0.17
0.01
0.10
0.46
0.26
0.40
0.58
0.44
-0.91
0.14
0.09
0.04
0.05
0.03
0.02
-0.01
Shares Outstanding (Diluted)
284.0
339.2
344.6
356.3
391.7
545.9
551.6
690.7
715.2
716.3
716.6
716.2
716.2
716.3
716.4
716.6
   
Depreciation, Depletion and Amortization
10
2
20
26
39
107
122
114
149
177
177
46
44
39
48
45
EBITDA
-39
7
81
210
186
441
641
567
-322
428
388
117
117
107
88
77
Balance SheetAnnuals (USD $) View: Quarterly
Fiscal Period
Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Dec14 Latest Q. Mar14 Jun14 Sep14 Dec14 Mar15
   
  Cash And Cash Equivalents
34
60
46
62
265
314
394
817
624
501
494
619
585
562
501
494
  Marketable Securities
--
--
2
44
14
8
3
2
4
4
9
3
5
5
4
9
Cash, Cash Equivalents, Marketable Securities
34
60
48
105
279
322
396
819
628
506
504
623
589
567
506
504
Accounts Receivable
8
28
29
36
26
7
7
53
22
20
82
90
83
81
20
82
  Inventories, Raw Materials & Components
--
--
--
43
73
85
133
137
171
159
159
--
--
--
159
--
  Inventories, Work In Process
--
30
--
44
56
62
58
84
74
64
64
--
--
--
64
--
  Inventories, Inventories Adjustments
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Inventories, Finished Goods
--
--
--
--
--
--
--
--
74
--
--
--
--
--
--
--
  Inventories, Other
8
6
58
-0
--
--
-0
-0
-74
--
214
230
234
225
--
214
Total Inventories
8
36
58
87
129
147
191
221
244
223
214
230
234
225
223
214
Other Current Assets
2
31
70
0
50
88
91
59
68
98
0
0
0
0
98
0
Total Current Assets
52
155
203
229
485
564
685
1,152
962
847
800
943
906
873
847
800
   
  Land And Improvements
--
--
--
--
--
284
342
391
329
382
382
--
--
--
382
--
  Buildings And Improvements
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Machinery, Furniture, Equipment
--
--
--
--
--
--
906
1,325
1,570
1,663
1,663
--
--
--
1,663
--
  Construction In Progress
--
30
--
--
--
140
59
134
160
144
144
--
--
--
144
--
Gross Property, Plant and Equipment
286
319
411
729
2,581
2,972
3,240
6,378
6,338
6,789
6,789
--
--
--
6,789
--
  Accumulated Depreciation
-76
-8
-33
-61
-163
-272
-392
-509
-653
-825
-825
--
--
--
-825
--
Property, Plant and Equipment
210
311
378
668
2,581
2,700
2,848
5,869
5,684
5,964
5,988
5,755
5,807
5,872
5,964
5,988
Intangible Assets
2
2
--
2
325
366
366
840
526
526
526
526
526
526
526
526
   Goodwill
2
2
--
2
325
366
366
840
526
526
526
526
526
526
526
526
Other Long Term Assets
57
58
11
6
45
55
61
68
63
56
67
58
73
76
56
67
Total Assets
321
527
592
905
3,436
3,685
3,960
7,928
7,235
7,394
7,382
7,282
7,312
7,348
7,394
7,382
   
  Accounts Payable
20
29
40
--
--
56
67
102
106
84
84
--
172
--
84
--
  Total Tax Payable
--
--
--
--
--
27
40
20
6
6
6
--
--
--
6
--
  Other Accrued Expense
--
--
--
43
157
63
61
103
99
95
169
185
--
185
95
169
Accounts Payable & Accrued Expense
20
29
40
43
157
146
168
225
211
185
169
185
172
185
185
169
Current Portion of Long-Term Debt
2
16
65
0
56
99
81
10
16
16
16
16
16
8
16
16
DeferredTaxAndRevenue
--
--
--
1
4
3
--
--
--
--
--
--
--
--
--
--
Other Current Liabilities
--
8
1
0
0
-3
--
-0
--
0
0
--
-0
-0
0
--
Total Current Liabilities
21
53
106
44
218
244
249
235
228
201
185
202
188
193
201
185
   
Long-Term Debt
51
50
0
--
135
68
--
583
585
587
588
586
586
587
587
588
Debt to Equity
0.23
0.17
0.15
--
0.07
0.06
0.03
0.10
0.12
0.11
0.12
0.12
0.12
0.11
0.11
0.12
  Capital Lease Obligation
0
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  PensionAndRetirementBenefit
--
--
--
--
--
12
20
--
--
--
--
--
--
--
--
--
  NonCurrent Deferred Liabilities
10
19
27
60
390
331
337
817
842
869
881
852
853
864
869
881
Other Long-Term Liabilities
14
9
10
10
53
69
100
364
358
464
466
445
445
448
464
466
Total Liabilities
96
131
143
114
795
724
706
1,999
2,014
2,121
2,120
2,084
2,072
2,092
2,121
2,120
   
Common Stock
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Preferred Stock
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Retained Earnings
-357
-353
-317
-154
-51
125
383
595
-143
-54
-68
-119
-81
-68
-54
-68
Accumulated other comprehensive income (loss)
--
--
0
-6
2
-2
-10
-25
-17
-18
-18
-17
-16
-17
-18
-18
Additional Paid-In Capital
582
749
766
951
2,689
2,838
2,886
5,366
5,393
5,357
5,360
5,350
5,352
5,354
5,357
5,360
Treasury Stock
--
--
--
--
--
--
-4
-7
-11
-13
-13
-17
-15
-13
-13
-13
Total Equity
225
396
449
792
2,641
2,961
3,255
5,929
5,222
5,273
5,262
5,197
5,240
5,256
5,273
5,262
Total Equity to Total Asset
0.70
0.75
0.76
0.88
0.77
0.80
0.82
0.75
0.72
0.71
0.71
0.71
0.72
0.72
0.71
0.71
Cashflow StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Dec14 TTM Mar14 Jun14 Sep14 Dec14 Mar15
   
  Net Income
-49
3
35
164
102
238
347
318
-650
107
69
31
40
22
15
-7
  Cumulative Effect Of Accounting Change
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Net Foreign Currency Exchange Gain
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Net Income From Continuing Operations
-49
3
35
164
102
238
347
318
-650
107
69
31
40
22
15
-7
Depreciation, Depletion and Amortization
10
2
20
26
39
107
122
114
149
177
177
46
44
39
48
45
  Change In Receivables
-2
-4
2
8
25
-14
-8
-48
18
-34
-1
-7
-4
-4
-19
26
  Change In Inventory
-3
-26
-17
-26
-20
-12
-13
-18
-25
13
14
9
-5
6
3
10
  Change In Prepaid Assets
-2
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Change In Payables And Accrued Expense
9
-2
16
0
39
-33
31
-86
-19
-35
-28
-28
-20
12
1
-20
Change In Working Capital
2
-32
1
-18
45
-60
10
-152
-26
-57
-15
-25
-29
13
-15
16
Change In DeferredTax
0
-1
17
-13
-3
-8
2
-14
28
28
30
9
0
13
6
12
Stock Based Compensation
--
--
--
12
9
17
20
22
19
19
18
7
5
3
3
6
Cash Flow from Discontinued Operations
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash Flow from Others
23
6
-4
-65
-0
3
11
9
836
10
9
2
3
2
2
2
Cash Flow from Operations
-14
-23
70
106
192
298
512
295
356
283
289
69
63
92
59
75
   
Purchase Of Property, Plant, Equipment
-89
-95
-94
-124
-107
-226
-273
-426
-482
-411
-405
-80
-108
-103
-120
-75
Sale Of Property, Plant, Equipment
0
2
1
26
0
24
0
1
2
0
0
0
0
-0
0
0
Purchase Of Business
--
--
--
--
--
-6
--
-15
--
-30
-30
-30
--
--
--
--
Sale Of Business
--
--
--
--
--
--
--
19
--
--
--
--
--
--
--
--
Purchase Of Investment
--
--
-2
-24
-4
-19
-19
-15
-6
-3
-9
--
-1
-1
-2
-5
Sale Of Investment
--
--
1
13
43
16
8
1
2
2
2
1
0
0
0
--
Net Intangibles Purchase And Sale
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash From Discontinued Investing Activities
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash Flow from Investing
-89
-130
-92
-38
-14
-221
-293
-296
-494
-384
-432
-72
-117
-95
-101
-120
   
Issuance of Stock
7
171
9
15
25
36
32
22
7
2
2
--
--
0
2
0
Repurchase of Stock
--
--
--
--
--
--
-6
-7
-6
-6
-2
-6
-0
--
--
-2
Net Issuance of Preferred Stock
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Net Issuance of Debt
49
15
-2
-66
--
-30
-92
530
6
0
0
-0
--
-8
8
--
Cash Flow for Dividends
--
--
--
-0
-0
-34
-69
-103
-98
-25
-25
-6
-1
-10
-8
-6
Other Financing
-56
-7
0
0
-0
--
-3
-19
2
40
-0
40
--
-0
--
-0
Cash Flow from Financing
-0
179
8
-51
25
-28
-139
424
-90
10
-25
27
-1
-18
1
-8
   
Net Change in Cash
-102
26
-14
16
204
49
79
423
-228
-91
-169
25
-55
-20
-41
-53
Capital Expenditure
-89
-95
-94
-124
-107
-226
-273
-426
-482
-411
-405
-80
-108
-103
-120
-75
Free Cash Flow
-103
-118
-25
-18
85
72
239
-131
-126
-127
-116
-11
-45
-11
-61
-0
Valuation Ratios (Daily)AnnualsQuarterly
Fiscal Period
Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Dec14 Current Mar14 Jun14 Sep14 Dec14 Mar15
   
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
PEG 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
Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Dec14 Current Mar14 Jun14 Sep14 Dec14 Mar15
   
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
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
EBITDA 5-Y 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
Download financial data to Excel Download financial data to CSV

GuruFocus has scanned the fundamental data of EGO and found 3 Severe Warning Signs, 4 Medium Warning Signs and Good Signs. Click here for details.

Change log: Apr. 7, 2015: Add 'Other Income (Minority Interest)' under 'Other Income (Expense)' as a sub-item. Mar. 24, 2015: Add 'Goodwill' under 'Intangible Assets' as a sub-item. Jan. 28, 2015: Add 'PEG Ratio' under 'PS Ratio', add 'EBITDA 5-Y Growth (%)' under 'YoY EBITDA Growth (%)'. Jan. 16, 2015: Add 'Return on Invested Capital %' under 'Return on Assets %'. Jan. 9, 2015: For cash flow statements, add 'Stock Based Compensation' under 'Change In DeferredTax'. Dec. 24, 2014: For income statement of banks, changed name from 'Other Expense' to 'Other Noninterest Expense'. Moved 'Credit Losses Provision' below 'Revenue'. 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:

cached

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)
FEEDBACK