Hide

FocusBar

Subscribe to Premium Member
Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) -83 
EBITDA Growth (%)
Free Cash Flow Growth (%)
Book Value Growth (%) -27.5 

*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
Dec08 Dec09 Dec10 Dec11 Dec12 TTM Mar12 Jun12 Sep12 Dec12 Mar13
   
Revenue per Share ($)
--
0.06
14.31
2.82
0.75
0.42
0.57
0.27
0.01
0.05
0.09
EBITDA per Share
--
-1.43
-28.21
-1.75
-2.09
-1.78
-0.67
-0.57
-0.61
-0.31
-0.29
Free Cashflow per Share
--
-1.59
-18.94
-1.82
-3.69
-3.16
-0.95
-1.30
-1.02
-0.57
-0.27
Earnings per Share ($)
--
-1.62
-37.44
-2.15
-1.86
-1.72
-0.74
-0.62
-0.31
-0.34
-0.45
Book Value per Share
--
1.25
17.29
4.02
3.00
2.14
2.95
2.40
2.85
2.49
2.14
Month End Stock Price
--
--
--
6.29
1.54
2.24
9.19
4.97
2.14
1.54
2.24
RatiosAnnualsQuarterly
Fiscal Period
Dec08 Dec09 Dec10 Dec11 Dec12 Latest Q. Mar12 Jun12 Sep12 Dec12 Mar13
   
Return on Equity %
-461
-132
-201
-52.30
-62.10
-83.60
-100.00
-103
-44.00
-54.00
-83.60
Return on Assets %
-111
-75.40
-77.70
-36.20
-38.90
-51.60
-60.40
-55.20
-27.20
-33.60
-51.60
Return on Capital - Joel Greenblatt %
-852
-1,298
-163
-181
-91.60
-67.60
-209
-115
-139
-66.80
-67.60
Debt to Equity
2.59
0.51
1.02
0.31
0.51
0.51
0.43
0.52
0.49
0.51
0.51
   
Gross Margin %
100.00
100.00
18.00
6.10
-32.90
-27.10
-0.90
-21.10
-982
-46.10
-27.10
Operating Margin %
-6,400
-2,814
-217
-69.20
-293
-364
-123
-224
-4,346
-678
-364
Net Margin %
-6,991
-3,013
-245
-74.70
-249
-519
-130
-230
-2,144
-685
-519
   
Days Sales Outstanding
--
54.80
63.00
16.60
10.40
26.60
18.50
14.60
119
33.00
26.60
Days Inventory
--
--
102
23.00
75.00
89.60
33.10
30.50
56.90
216
89.60
Inventory Turnover
--
--
3.60
15.90
4.90
1.00
2.80
3.00
1.60
0.40
1.00
   
Debt to Revenue
39.32
11.67
1.25
0.44
2.03
12.71
2.21
4.62
96.63
25.73
12.71
COGS to Revenue
--
--
0.82
0.94
1.33
1.27
1.01
1.21
10.82
1.46
1.27
Inventory to Revenue
--
--
0.23
0.06
0.27
1.25
0.37
0.41
6.76
3.46
1.25
Interest Exp. to Revenue %
-740
-209
-13.82
-5.41
-25.99
-92.46
-7.31
-6.13
-467
-113
-92.46
   
Asset Turnover
0.02
0.03
0.32
0.49
0.16
0.03
0.12
0.06
0.00
0.01
0.03
Buyback Ratio
--
--
--
238
103
--
--
--
477
40.30
--
Income StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec08 Dec09 Dec10 Dec11 Dec12 TTM Mar12 Jun12 Sep12 Dec12 Mar13
   
Revenue
0.21
0.66
16.40
64.55
24.39
13.06
14.87
7.03
0.56
1.92
3.54
Cost of Goods Sold
--
--
13.45
60.59
32.41
21.90
15.01
8.51
6.08
2.81
4.50
Gross Profit
0.21
0.66
2.95
3.96
-8.03
-8.85
-0.14
-1.48
-5.52
-0.89
-0.96
   
Selling, General, &Admin. Expense
6.07
8.70
23.64
28.89
43.98
37.80
13.13
9.54
13.51
7.81
6.95
Research &Development
7.38
10.51
14.82
19.75
19.43
19.45
4.96
4.72
5.40
4.35
4.98
Earnings Before DDA
-12.63
-17.06
-32.33
-40.09
-68.12
-62.73
-17.43
-14.90
-23.53
-12.27
-12.04
   
Depreciation, Depletion and Amortization
0.68
1.51
3.19
4.60
3.31
3.37
0.79
0.85
0.90
0.78
0.85
   
Operating Income
-13.31
-18.57
-35.51
-44.69
-71.44
-66.10
-18.22
-15.75
-24.43
-13.05
-12.89
Interest Income/Expense
-1.54
-1.38
-2.27
-3.49
-6.34
-8.51
-1.09
-0.43
-2.62
-2.18
-3.28
Net Income
-14.54
-19.89
-40.11
-48.21
-60.71
-59.78
-19.31
-16.18
-12.05
-13.18
-18.37
   
Preferred dividends
--
--
2.78
1.09
--
--
--
--
--
--
--
Earnings per Share ($)
--
-1.62
-37.44
-2.15
-1.86
-1.72
-0.74
-0.62
-0.31
-0.34
-0.45
Total Shares Outstanding
--
11.97
1.15
22.91
32.62
41.00
26.19
26.24
38.55
39.35
41.00
Balance SheetAnnuals (USD $) View: Quarterly
Fiscal Period
Dec08 Dec09 Dec10 Dec11 Dec12 Latest Q. Mar12 Jun12 Sep12 Dec12 Mar13
   
Cash and cash equivalents
9.64
21.24
15.27
94.23
66.74
54.10
73.62
38.60
92.00
66.74
54.10
Accounts Receivable
--
0.10
2.83
2.94
0.70
1.04
3.03
1.13
0.74
0.70
1.04
Inventory
--
--
3.77
3.81
6.66
4.43
5.45
2.86
3.80
6.66
4.43
Other Current Assets
0.08
0.20
2.03
1.76
1.78
1.71
2.09
1.75
1.72
1.78
1.71
Total Current Assets
9.71
21.54
23.89
103
75.88
61.28
84.20
44.33
98.26
75.88
61.28
   
Property, Plant and Equipment
3.13
4.63
23.47
28.78
77.09
78.13
42.14
69.68
76.84
77.09
78.13
Other Long Term Assets
0.25
0.21
4.25
1.52
3.14
2.80
1.64
3.48
3.27
3.14
2.80
Total Assets
13.09
26.38
51.61
133
156
142
128
117
178
156
142
   
Accounts Payable
1.64
2.52
7.90
12.44
7.24
7.78
17.12
19.74
12.65
7.24
7.78
Current Portion of Long-Term Debt
1.77
--
1.79
3.49
8.51
9.68
6.37
12.16
8.95
8.51
9.68
Other Current Liabilities
--
0.98
2.44
0.19
1.01
1.20
0.75
0.90
--
1.01
1.20
Total Current Liabilities
3.41
3.50
12.13
16.12
16.77
18.66
24.24
32.79
21.60
16.77
18.66
   
Long-Term Debt
6.41
7.70
18.65
24.75
41.00
35.35
26.51
20.28
45.35
41.00
35.35
Other Long-Term Liabilities
0.11
0.10
0.88
0.02
0.51
0.51
0.02
1.52
1.52
0.51
0.51
Total Liabilities
9.94
11.30
31.65
40.89
58.28
54.52
50.77
54.60
68.47
58.28
54.52
   
Common Stock
0.01
0.01
0.01
0.26
0.40
0.44
0.27
0.27
0.39
0.40
0.44
Preferred Stock
0.08
0.13
0.15
--
--
--
--
--
--
--
--
Retained Earnings
-23.14
-42.44
-85.33
-135
-195
-214
-154
-170
-182
-195
-214
Additional Paid-In Capital
26.20
57.38
105
227
293
301
231
233
292
293
301
Total Equity
3.16
15.08
19.96
92.14
97.83
87.70
77.21
62.90
110
97.83
87.70
Cashflow StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec08 Dec09 Dec10 Dec11 Dec12 TTM Mar12 Jun12 Sep12 Dec12 Mar13
   
Net Income
-14.54
-19.89
-40.11
-48.21
-60.71
-59.78
-19.31
-16.18
-12.05
-13.18
-18.37
Depreciation, Depletion and Amortization
0.68
1.51
3.19
4.60
3.31
3.37
0.79
0.85
0.90
0.78
0.85
Cash Flow from Others
2.12
2.28
16.03
10.00
-10.66
-3.77
1.62
7.80
-11.73
-8.35
8.52
Cash Flow from Operations
-11.74
-16.10
-20.90
-33.61
-68.06
-60.17
-16.90
-7.53
-22.89
-20.75
-9.01
   
Investment for Property, Plant & Equipement
-2.36
-2.98
-0.81
-8.02
-52.43
-46.38
-8.05
-26.46
-16.43
-1.50
-2.00
Cash Flow from Acquisitions
--
--
-24.94
--
--
--
--
--
--
--
--
Cash Flow from Investing
-2.32
-2.94
-25.70
-8.03
-53.04
-46.94
-8.09
-27.06
-16.39
-1.50
-2.00
   
Net Issuance of Stock
-0.20
-1.35
0.02
115
62.75
62.75
--
--
57.44
5.31
--
Net Issuance of Preferred Stock
13.96
32.50
31.56
--
--
--
--
--
--
--
--
Net Issuance of Debt
9.88
-0.51
12.25
8.10
36.74
30.76
4.35
-0.73
34.99
-1.86
-1.64
Other Financing
--
--
-3.20
-2.43
-5.88
-5.92
0.04
0.30
0.25
-6.46
--
Cash Flow from Financing
23.63
30.65
40.63
121
93.62
87.59
4.39
-0.44
92.67
-3.01
-1.64
   
Net Change in Cash
9.57
11.61
-5.97
78.95
-27.48
-19.52
-20.60
-35.02
53.40
-25.25
-12.64
   
Free Cash Flow
-14.10
-19.08
-21.70
-41.63
-120
-107
-24.94
-33.99
-39.32
-22.24
-11.00
Valuation Ratios (Daily)AnnualsQuarterly
Fiscal Period
Dec08 Dec09 Dec10 Dec11 Dec12 Latest Q. Mar12 Jun12 Sep12 Dec12 Mar13
   
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
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
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
Valuation and QualityAnnualsQuarterly
Fiscal Period
Dec08 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 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
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
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
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
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
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
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
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
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