Hide

FocusBar

Subscribe to Premium Member
Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) 18.5  22.2  5.6 
EBITDA Growth (%) 97.3 
Free Cash Flow Growth (%)
Book Value Growth (%) 18.9  27.5  11.3 

*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
Oct03 Oct04 Oct05 Oct06 Oct07 Oct08 Oct09 Oct10 Oct11 Oct12 TTM Oct11 Jan12 Apr12 Jul12 Oct12
   
Revenue per Share ($)
5.06
7.01
8.70
9.14
10.26
13.00
13.68
15.27
25.15
26.16
26.38
7.02
8.52
5.82
6.70
5.34
EBITDA per Share
0.29
0.52
0.49
0.32
0.33
-0.62
0.76
0.82
0.28
0.73
0.73
-0.33
0.41
-0.06
0.32
0.06
Free Cashflow per Share
-0.20
0.14
-0.91
-0.09
0.27
-0.14
0.04
0.18
-0.78
1.12
1.12
-0.41
0.53
-0.20
-0.30
1.09
Earnings per Share ($)
0.16
0.22
0.25
0.13
0.17
-0.47
0.60
0.44
0.14
0.37
0.38
-0.27
0.24
-0.06
0.19
0.01
Dividends Per Share
--
--
--
--
--
--
--
0.06
0.12
0.12
0.12
0.03
0.03
0.03
0.03
0.03
Book Value per Share
0.53
0.75
2.23
2.03
2.18
1.43
2.05
2.47
3.75
3.56
3.56
3.20
3.51
3.57
3.58
3.56
Month End Stock Price
--
--
6.36
3.90
5.15
1.63
4.00
3.89
10.44
6.42
6.42
10.44
8.37
9.47
5.65
6.42
RatiosAnnualsQuarterly
Fiscal Period
Oct03 Oct04 Oct05 Oct06 Oct07 Oct08 Oct09 Oct10 Oct11 Oct12 Latest Q. Oct11 Jan12 Apr12 Jul12 Oct12
   
Return on Equity %
29.30
29.20
11.10
6.20
7.70
-33.10
29.60
17.70
3.70
10.50
0.80
-28.80
27.20
-6.40
20.80
0.80
Return on Assets %
8.80
8.00
7.20
3.70
4.60
-12.40
16.60
9.90
2.10
6.50
0.40
-16.40
15.20
-4.80
15.20
0.40
Return on Capital - Joel Greenblatt %
17.20
31.40
17.90
11.40
12.20
-38.00
34.10
29.60
6.40
31.00
8.00
-49.60
62.00
-11.60
38.40
8.00
Debt to Equity
1.42
1.02
0.10
0.22
0.07
0.45
0.07
0.17
0.08
0.02
0.02
0.08
0.08
0.01
0.06
0.02
   
Gross Margin %
24.00
25.30
18.50
14.80
14.40
3.40
13.40
12.60
5.80
6.90
6.50
-0.50
7.90
3.70
8.70
6.50
Operating Margin %
4.30
6.10
4.70
2.70
2.50
-5.50
4.90
4.80
0.80
2.50
0.80
-4.90
4.60
-1.40
4.50
0.80
Net Margin %
3.10
3.10
2.90
1.40
1.60
-3.60
4.40
2.90
0.60
1.40
0.10
-3.30
2.80
-1.00
2.80
0.10
   
Days Sales Outstanding
55.00
63.50
71.60
46.60
45.30
46.50
49.90
38.70
39.80
26.60
32.40
30.40
28.90
23.60
27.80
32.40
Days Inventory
42.30
39.40
48.50
24.30
33.20
26.80
27.20
41.00
35.60
25.50
31.00
25.40
20.90
30.60
25.10
31.00
Inventory Turnover
8.60
9.30
7.50
15.00
11.00
13.60
13.40
8.90
10.30
14.30
2.90
3.60
4.40
3.00
3.60
2.90
   
Debt to Revenue
0.15
0.11
0.03
0.05
0.02
0.05
0.01
0.03
0.01
0.00
0.02
0.04
0.03
0.00
0.03
0.02
COGS to Revenue
0.76
0.75
0.82
0.85
0.86
0.97
0.87
0.87
0.94
0.93
0.93
1.00
0.92
0.96
0.91
0.93
Inventory to Revenue
0.09
0.08
0.11
0.06
0.08
0.07
0.06
0.10
0.09
0.07
0.32
0.28
0.21
0.32
0.25
0.32
Interest Exp. to Revenue %
-0.68
-0.48
-0.15
-0.00
0.04
-0.14
-0.33
-0.17
-0.10
-0.09
-0.10
-0.16
-0.09
-0.10
-0.09
-0.10
   
Asset Turnover
2.88
2.57
2.51
2.70
2.82
3.39
3.76
3.45
3.78
4.54
0.93
1.24
1.37
1.23
1.38
0.93
Buyback Ratio
--
--
-543
--
--
--
--
--
-985
--
--
530
--
--
--
--
Dividend Payout Ratio
--
--
--
--
--
--
--
0.14
0.86
0.32
4.33
--
0.13
--
0.16
4.33
Income StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Oct03 Oct04 Oct05 Oct06 Oct07 Oct08 Oct09 Oct10 Oct11 Oct12 TTM Oct11 Jan12 Apr12 Jul12 Oct12
   
Revenue
20.24
28.03
41.55
51.17
57.42
71.19
74.45
83.49
147
174
174
48.02
56.60
37.09
44.48
35.49
Cost of Goods Sold
15.37
20.93
33.88
43.58
49.13
68.76
64.44
72.93
138
162
162
48.25
52.15
35.70
40.61
33.18
Gross Profit
4.87
7.10
7.67
7.60
8.29
2.42
10.01
10.56
8.55
12.01
12.02
-0.23
4.45
1.38
3.88
2.31
   
Selling, General, &Admin. Expense
3.50
5.40
5.70
6.23
6.65
6.36
6.39
6.55
7.35
7.61
7.62
2.12
1.83
1.90
1.86
2.03
Earnings Before DDA
1.17
2.07
2.34
1.80
1.84
-3.40
4.16
4.49
1.63
4.85
4.85
-2.24
2.73
-0.41
2.13
0.39
   
Depreciation, Depletion and Amortization
0.30
0.36
0.37
0.43
0.38
0.54
0.54
0.47
0.43
0.45
0.45
0.11
0.11
0.11
0.11
0.12
   
Operating Income
0.87
1.70
1.97
1.36
1.45
-3.94
3.62
4.02
1.20
4.40
4.40
-2.35
2.62
-0.52
2.02
0.28
Interest Income/Expense
-0.14
-0.13
-0.06
-0.00
0.02
-0.10
-0.24
-0.14
-0.14
-0.16
-0.16
-0.08
-0.05
-0.04
-0.04
-0.04
Net Income
0.62
0.88
1.19
0.70
0.94
-2.60
3.29
2.39
0.81
2.49
2.49
-1.59
1.58
-0.37
1.23
0.05
   
Earnings per Share ($)
0.16
0.22
0.25
0.13
0.17
-0.47
0.60
0.44
0.14
0.37
0.38
-0.27
0.24
-0.06
0.19
0.01
Total Shares Outstanding
4.00
4.00
4.78
5.60
5.60
5.48
5.44
5.47
5.84
6.64
6.64
6.84
6.64
6.37
6.64
6.64
Balance SheetAnnuals (USD $) View: Quarterly
Fiscal Period
Oct03 Oct04 Oct05 Oct06 Oct07 Oct08 Oct09 Oct10 Oct11 Oct12 Latest Q. Oct11 Jan12 Apr12 Jul12 Oct12
   
Cash and cash equivalents
0.07
0.64
0.74
1.11
0.89
0.96
1.37
1.67
4.24
7.57
7.57
4.24
7.36
2.43
1.37
7.57
Accounts Receivable
3.05
4.88
8.15
6.54
7.13
9.07
10.17
8.85
16.02
12.63
12.63
16.02
17.96
9.64
13.59
12.63
Inventory
1.78
2.26
4.50
2.90
4.47
5.05
4.80
8.19
13.48
11.30
11.30
13.48
11.98
11.99
11.20
11.30
Other Current Assets
0.54
0.81
0.60
5.18
4.49
2.58
1.23
2.45
1.94
1.62
1.62
1.94
0.83
1.13
0.83
1.62
Total Current Assets
5.44
8.59
13.99
15.73
16.98
17.66
17.57
21.17
35.68
33.13
33.13
35.68
38.13
25.19
26.99
33.13
   
Property, Plant and Equipment
1.58
2.29
2.38
2.14
2.65
2.80
1.65
1.56
1.66
1.79
1.79
1.66
1.61
1.63
1.85
1.79
Intangible Assets
--
--
--
--
--
--
--
0.77
0.76
0.75
0.75
0.76
0.76
0.76
0.75
0.75
Other Long Term Assets
0.02
0.03
0.18
1.11
0.77
0.54
0.59
0.70
0.68
2.58
2.58
0.68
0.89
2.65
2.72
2.58
Total Assets
7.04
10.91
16.55
18.98
20.40
21.00
19.80
24.19
38.78
38.25
38.25
38.78
41.39
30.22
32.31
38.25
   
Accounts Payable
1.86
4.66
4.43
4.83
6.79
9.12
7.11
7.36
14.25
13.16
13.16
14.25
15.49
6.52
6.33
13.16
Current Portion of Long-Term Debt
0.22
3.05
1.06
2.54
0.90
3.52
0.79
2.31
1.82
0.56
0.56
1.82
1.80
0.14
1.38
0.56
Other Current Liabilities
--
0.16
0.22
--
0.01
--
0.12
0.11
--
-0.00
-0.00
--
0.00
--
--
-0.00
Total Current Liabilities
2.08
7.87
5.72
7.37
7.70
12.64
8.02
9.78
16.07
13.72
13.72
16.07
17.28
6.66
7.71
13.72
   
Long-Term Debt
2.80
0.01
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Other Long-Term Liabilities
0.04
0.04
0.19
0.27
0.50
0.51
0.65
0.93
0.81
0.91
0.91
0.81
0.81
0.84
0.84
0.91
Total Liabilities
4.92
7.92
5.90
7.64
8.19
13.15
8.67
10.71
16.87
14.63
14.63
16.87
18.10
7.50
8.54
14.63
   
Common Stock
0.00
0.00
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
Retained Earnings
1.25
2.12
3.31
4.01
4.95
0.81
4.10
6.15
6.27
7.98
7.98
6.27
7.65
7.09
8.13
7.98
Additional Paid-In Capital
0.87
0.87
7.33
7.33
7.33
7.33
7.33
7.58
15.89
15.90
15.90
15.89
15.89
15.89
15.90
15.90
Treasury Stock
--
--
--
--
-0.08
-0.29
-0.30
-0.30
-0.27
-0.27
-0.27
-0.27
-0.27
-0.27
-0.27
-0.27
Total Equity
2.12
3.00
10.64
11.34
12.20
7.85
11.13
13.48
21.91
23.62
23.62
21.91
23.29
22.73
23.77
23.62
Cashflow StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Oct03 Oct04 Oct05 Oct06 Oct07 Oct08 Oct09 Oct10 Oct11 Oct12 TTM Oct11 Jan12 Apr12 Jul12 Oct12
   
Net Income
0.62
0.88
1.19
0.70
0.94
-2.60
3.29
2.39
0.85
2.58
2.58
-1.57
1.59
-0.33
1.26
0.08
Depreciation, Depletion and Amortization
0.30
0.36
0.37
0.43
0.38
0.54
0.54
0.47
0.43
0.45
0.45
0.11
0.11
0.11
0.11
0.12
Cash Flow from Others
-1.67
0.38
-5.44
-1.45
0.84
1.61
-3.42
-1.52
-5.33
5.00
4.99
-1.21
1.89
-0.92
-3.04
7.07
Cash Flow from Operations
-0.74
1.62
-3.88
-0.32
2.16
-0.44
0.41
1.34
-4.05
8.03
8.03
-2.67
3.59
-1.15
-1.68
7.26
   
Investment for Property, Plant & Equipement
-0.06
-1.04
-0.47
-0.19
-0.66
-0.34
-0.21
-0.36
-0.53
-0.57
-0.57
-0.11
-0.06
-0.13
-0.33
-0.05
Cash Flow from Acquisitions
--
--
--
--
--
--
--
-2.26
--
--
--
--
--
--
--
--
Cash Flow from Investing
-0.06
-1.06
-0.47
-0.78
-0.66
-0.35
2.73
-2.62
-0.53
-2.67
-2.67
-0.11
-0.26
-1.93
-0.43
-0.05
   
Net Issuance of Stock
--
--
6.44
--
-0.08
-0.21
-0.01
--
8.33
--
--
8.33
--
--
--
--
Net Issuance of Debt
--
0.00
-1.99
1.48
-1.65
2.63
-2.73
1.52
-0.49
-1.26
-1.26
-4.89
-0.02
-1.66
1.24
-0.82
Cash Flow for Dividends
--
--
--
--
--
-1.55
--
-0.33
-0.70
-0.78
-0.78
-0.19
-0.19
-0.19
-0.19
-0.19
Other Financing
0.84
0.00
--
-0.00
0.00
--
0.00
0.00
-0.00
0.00
-0.00
-0.00
--
-0.00
0.00
0.00
Cash Flow from Financing
0.84
0.01
4.45
1.47
-1.72
0.87
-2.74
1.18
7.15
-2.03
-2.03
3.25
-0.22
-1.85
1.05
-1.01
   
Net Change in Cash
0.03
0.57
0.09
0.38
-0.22
0.07
0.41
-0.10
2.57
3.32
3.32
0.47
3.12
-4.93
-1.06
6.20
   
Free Cash Flow
-0.81
0.58
-4.35
-0.51
1.50
-0.79
0.20
0.98
-4.58
7.46
7.46
-2.77
3.54
-1.28
-2.01
7.21
Valuation Ratios (Daily)AnnualsQuarterly
Fiscal Period
Oct03 Oct04 Oct05 Oct06 Oct07 Oct08 Oct09 Oct10 Oct11 Oct12 Latest Q. Oct11 Jan12 Apr12 Jul12 Oct12
   
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
Oct03 Oct04 Oct05 Oct06 Oct07 Oct08 Oct09 Oct10 Oct11 Oct12 Latest Q. Oct11 Jan12 Apr12 Jul12 Oct12
   
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:



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