Hide

FocusBar

Subscribe to Premium Member
Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) -7.6  -20.6 
EBITDA Growth (%) 10.9  -8.6 
Free Cash Flow Growth (%) 19.6 
Book Value Growth (%) 9.3  -21.2 

*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
Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 TTM Mar12 Jun12 Sep12 Dec12 Mar13
   
Revenue per Share ($)
--
--
13.24
10.87
9.26
10.51
9.08
8.70
2.59
2.61
2.41
1.47
2.21
EBITDA per Share
--
--
3.54
3.29
4.29
5.11
4.77
4.76
1.35
1.24
1.74
0.44
1.34
Free Cashflow per Share
--
--
-1.19
0.86
-3.45
2.77
2.36
2.69
0.72
0.30
0.80
0.53
1.06
Earnings per Share ($)
--
--
--
0.02
-1.44
0.15
-0.36
-0.84
0.19
0.07
0.16
-0.76
-0.31
Book Value per Share
--
--
2.19
2.21
3.70
3.10
2.88
2.60
3.30
3.39
3.59
2.87
2.60
Month End Stock Price
--
--
--
--
10.38
6.72
3.85
2.45
10.61
6.12
5.51
3.85
2.45
RatiosAnnualsQuarterly
Fiscal Period
Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Latest Q. Mar12 Jun12 Sep12 Dec12 Mar13
   
Return on Equity %
2.50
3.50
-12.90
0.70
-39.00
5.00
-12.40
-47.20
22.80
8.00
17.20
-106
-47.20
Return on Assets %
1.10
1.00
-2.40
0.10
-9.60
1.10
-2.40
-8.80
5.20
2.00
4.00
-20.80
-8.80
Return on Capital - Joel Greenblatt %
7.40
10.10
12.50
11.40
-9.70
36.60
36.30
-18.80
76.40
44.40
65.20
-41.20
-18.80
Debt to Equity
0.85
1.86
3.38
2.66
2.09
2.53
3.20
3.43
2.37
2.51
2.47
3.20
3.43
   
Gross Margin %
20.20
16.60
15.10
16.20
11.50
23.70
29.30
13.20
36.90
26.10
35.60
11.30
13.20
Operating Margin %
9.20
8.30
7.10
5.90
-4.30
11.70
12.50
-6.00
20.70
13.70
23.60
-21.70
-6.00
Net Margin %
2.30
1.10
-2.10
0.10
-15.60
1.50
-3.90
-13.80
7.20
2.60
6.40
-51.80
-13.80
   
Days Sales Outstanding
64.90
68.00
64.70
97.70
110
89.00
57.30
53.30
82.80
75.00
79.60
87.60
53.30
Days Inventory
--
--
--
--
--
--
18.10
14.10
--
--
17.60
22.00
14.10
Inventory Turnover
--
--
--
--
--
--
20.20
6.50
--
--
5.20
4.10
6.50
   
Debt to Revenue
0.77
0.58
0.56
0.54
0.84
0.75
1.02
4.03
3.01
3.26
3.68
6.22
4.03
COGS to Revenue
0.80
0.83
0.85
0.84
0.88
0.76
0.71
0.87
0.63
0.74
0.64
0.89
0.87
Inventory to Revenue
--
--
--
--
--
--
0.04
0.14
--
--
0.12
0.22
0.14
Interest Exp. to Revenue %
-4.88
-5.30
--
--
--
--
-9.34
-10.03
--
--
-9.20
-15.05
-10.03
   
Asset Turnover
0.48
0.89
1.14
0.99
0.62
0.76
0.61
0.16
0.18
0.18
0.16
0.10
0.16
Buyback Ratio
-6,185
-1,030
--
-0.40
192
-19.10
6.10
1.50
-3.20
-8.40
-3.50
0.60
1.50
Income StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 TTM Mar12 Jun12 Sep12 Dec12 Mar13
   
Revenue
83.58
226
376
313
255
385
339
326
96.11
97.37
90.21
55.29
83.41
Cost of Goods Sold
66.72
188
319
262
225
294
240
251
60.69
71.98
58.07
49.04
72.37
Gross Profit
16.86
37.44
56.81
50.63
29.38
91.49
99.20
74.82
35.42
25.40
32.14
6.25
11.04
   
Selling, General, &Admin. Expense
9.15
18.69
30.19
32.30
40.39
46.58
56.75
57.25
15.54
12.09
10.87
18.26
16.04
Earnings Before DDA
19.85
52.08
101
94.69
118
187
178
179
50.09
46.25
65.33
16.37
50.69
   
Depreciation, Depletion and Amortization
12.14
33.33
73.91
76.36
129
143
136
161
30.22
32.94
44.06
28.39
55.69
   
Operating Income
7.71
18.75
26.62
18.33
-11.01
44.91
42.45
17.57
19.88
13.31
21.28
-12.01
-5.00
Interest Income/Expense
-4.08
-11.95
--
--
--
--
-31.67
-24.99
--
--
-8.30
-8.32
-8.37
Net Income
1.90
2.44
-8.05
0.45
-39.72
5.66
-13.33
-31.80
6.93
2.55
5.81
-28.61
-11.54
   
Earnings per Share ($)
--
--
--
0.02
-1.44
0.15
-0.36
-0.84
0.19
0.07
0.16
-0.76
-0.31
Total Shares Outstanding
--
--
28.41
28.79
27.52
36.67
37.32
37.76
37.04
37.25
37.45
37.52
37.76
Balance SheetAnnuals (USD $) View: Quarterly
Fiscal Period
Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Latest Q. Mar12 Jun12 Sep12 Dec12 Mar13
   
Cash and cash equivalents
36.51
16.92
30.44
17.03
28.24
21.53
23.36
32.33
26.99
23.94
23.57
23.36
32.33
Accounts Receivable
14.85
42.05
66.66
83.73
76.46
93.95
53.24
48.89
87.45
80.25
78.89
53.24
48.89
Inventory
--
--
--
--
--
--
11.86
11.22
--
--
11.23
11.86
11.22
Other Current Assets
8.59
18.62
21.15
15.97
7.29
11.69
23.31
24.99
6.96
10.41
13.10
23.31
24.99
Total Current Assets
59.95
77.59
118
117
112
127
112
117
121
115
127
112
117
   
Property, Plant and Equipment
112
173
177
140
127
118
100
94.09
113
117
108
100
94.09
Intangible Assets
--
--
20.45
15.97
20.25
22.31
25.46
24.75
27.10
26.63
26.11
25.46
24.75
Other Long Term Assets
1.06
3.12
14.42
43.70
154
238
315
297
262
281
295
315
297
Total Assets
173
253
330
317
413
506
553
534
524
538
556
553
534
   
Accounts Payable
25.28
41.47
40.00
35.15
49.66
61.75
49.22
52.49
60.25
48.40
57.85
49.22
52.49
Current Portion of Long-Term Debt
12.27
28.90
14.76
3.75
3.34
18.67
28.61
21.65
21.04
20.20
20.15
28.61
21.65
Other Current Liabilities
5.66
6.94
11.15
43.88
47.50
39.56
22.50
20.10
43.71
38.60
22.85
22.50
20.10
Total Current Liabilities
43.21
77.31
65.91
82.78
101
120
100
94.24
125
107
101
100
94.24
   
Long-Term Debt
51.71
101
197
166
209
268
315
315
268
297
312
315
315
Other Long-Term Liabilities
2.11
4.62
4.32
3.83
1.49
4.34
29.58
26.38
8.13
7.42
9.22
29.58
26.38
Total Liabilities
97.03
183
267
253
311
393
445
435
401
412
422
445
435
   
Common Stock
0.09
0.09
0.10
0.10
0.46
0.47
0.48
0.48
0.47
0.47
0.47
0.48
0.48
Preferred Stock
0.25
0.28
0.28
0.28
--
--
--
--
--
--
--
--
--
Retained Earnings
2.73
5.17
-2.88
-2.43
-42.15
-36.48
-49.82
-61.36
-29.55
-27.01
-21.20
-49.82
-61.36
Additional Paid-In Capital
126
152
153
160
239
246
253
256
248
250
252
253
256
Treasury Stock
-53.92
-87.59
-88.21
-94.39
-95.70
-96.53
-96.53
-96.53
-96.53
-96.53
-96.53
-96.53
-96.53
Total Equity
75.61
70.05
62.61
63.93
102
114
108
98.16
122
126
135
108
98.16
Cashflow StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 TTM Mar12 Jun12 Sep12 Dec12 Mar13
   
Net Income
1.90
2.44
-8.05
0.45
-39.72
5.66
-13.33
-31.80
6.93
2.55
5.81
-28.61
-11.54
Depreciation, Depletion and Amortization
12.14
33.33
73.91
76.36
129
143
136
161
30.22
32.94
44.06
28.39
55.69
Cash Flow from Others
-14.05
-22.81
-21.72
3.59
26.37
-21.64
-4.99
-5.12
1.78
-14.60
-16.37
24.20
1.65
Cash Flow from Operations
-0.00
12.96
44.15
80.40
116
127
117
124
38.93
20.89
33.50
23.97
45.80
   
Investment for Property, Plant & Equipement
-75.00
-81.36
-78.05
-55.50
-211
-25.04
-29.37
-22.77
-12.25
-9.55
-3.60
-3.98
-5.64
Cash Flow from Acquisitions
--
--
-10.38
--
-6.72
-1.15
-0.67
-0.47
-0.25
-0.25
--
-0.17
-0.05
Cash Flow from Investing
-73.49
-83.55
-87.74
-53.28
-213
-192
-163
-157
-34.35
-50.80
-47.18
-30.28
-29.06
   
Net Issuance of Stock
63.77
-8.58
-0.62
-6.17
75.11
0.26
0.81
0.75
0.22
0.21
0.20
0.17
0.17
Net Issuance of Debt
42.41
62.99
62.95
-34.36
38.91
58.50
48.16
38.20
2.03
26.65
13.56
5.93
-7.94
Other Financing
-1.36
-3.40
-5.22
-0.00
-5.92
0.00
-1.80
-0.44
-1.36
-0.00
-0.44
0.00
-0.00
Cash Flow from Financing
105
51.01
57.11
-40.53
108
58.76
47.16
38.51
0.88
26.86
13.32
6.10
-7.77
   
Net Change in Cash
31.32
-19.59
13.52
-13.42
11.21
-6.71
1.83
5.34
5.46
-3.05
-0.37
-0.21
8.97
   
Free Cash Flow
-75.00
-68.41
-33.90
24.90
-94.90
102
87.91
101
26.68
11.34
29.90
19.99
40.16
Valuation Ratios (Daily)AnnualsQuarterly
Fiscal Period
Dec06 Dec07 Dec08 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 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
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
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
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
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
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
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
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
Valuation and QualityAnnualsQuarterly
Fiscal Period
Dec06 Dec07 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 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
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
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
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
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
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
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
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
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
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
Download financial data to Excel Download financial data to CSV
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