Hide

FocusBar

Subscribe to Premium Member
Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) -10.6  -8.2  8.7 
EBITDA Growth (%) -5.1  12.2 
Free Cash Flow Growth (%)
Book Value Growth (%) -19.5  -19.5  -101.4 

*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
Dec03 Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 TTM Mar12 Jun12 Sep12 Dec12 Mar13
   
Revenue per Share ($)
1.90
1.46
1.47
2.42
2.97
0.98
0.78
1.69
0.63
0.71
0.75
0.16
0.21
0.16
0.18
0.20
EBITDA per Share
-0.86
-0.70
-1.82
-1.41
-0.09
-0.65
-0.87
-0.12
-0.96
-1.10
-1.16
-0.30
-0.21
-0.25
-0.34
-0.36
Free Cashflow per Share
-1.70
-1.34
-1.12
-1.28
1.24
-1.78
0.21
-0.93
-1.09
-1.22
-1.23
-0.32
-0.19
-0.26
-0.45
-0.33
Earnings per Share ($)
-0.84
-1.30
-2.15
-1.72
-0.36
-0.37
-1.11
-0.40
-1.19
-1.50
-1.62
-0.36
-0.30
-0.38
-0.46
-0.48
Book Value per Share
2.94
5.96
3.80
2.53
2.33
2.06
1.10
0.96
1.75
0.41
-0.02
1.42
1.15
0.83
0.41
-0.02
Month End Stock Price
13.61
20.24
16.46
15.21
6.71
5.56
9.32
12.85
5.60
7.41
11.00
7.92
8.07
10.68
7.41
11.00
RatiosAnnualsQuarterly
Fiscal Period
Dec03 Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Latest Q. Mar12 Jun12 Sep12 Dec12 Mar13
   
Return on Equity %
-28.40
-21.80
-56.60
-68.20
-15.30
-18.10
-100
-41.80
-67.70
-366
--
-101
-104
-183
-450
--
Return on Assets %
-7.60
-13.70
-21.60
-20.10
-4.50
-6.10
-17.80
-7.30
-22.10
-34.50
-49.20
-23.60
-20.40
-32.00
-42.40
-49.20
Return on Capital - Joel Greenblatt %
-53.10
-55.60
-157
-107
-60.70
-255
--
-44.30
-232
-454
-1,024
-260
-228
-418
-558
-1,024
Debt to Equity
2.40
0.43
1.34
1.93
1.58
1.24
2.28
2.56
1.16
2.91
-51.82
1.41
1.73
1.44
2.91
-51.82
   
Gross Margin %
86.20
82.70
71.50
45.80
46.00
61.10
57.00
83.90
69.40
62.50
49.30
51.50
69.60
60.70
65.50
49.30
Operating Margin %
-62.30
-64.70
-145
-73.10
-13.20
-91.60
-132
-17.80
-173
-174
-197
-211
-114
-179
-205
-197
Net Margin %
-43.90
-89.20
-147
-71.10
-12.00
-38.10
-143
-23.90
-187
-212
-239
-229
-145
-237
-250
-239
   
Days Sales Outstanding
21.10
41.00
23.70
79.00
28.90
45.20
24.40
57.60
25.20
26.10
14.40
54.80
43.70
19.30
25.00
14.40
Days Inventory
213
197
189
45.30
30.20
97.10
76.30
103
211
219
143
147
186
211
228
143
Inventory Turnover
1.70
1.90
1.90
8.10
12.10
3.80
4.80
3.50
1.70
1.70
0.60
0.60
0.50
0.40
0.40
0.60
   
Debt to Revenue
3.70
1.74
3.47
2.01
1.24
2.61
3.25
1.46
3.21
1.68
5.90
12.75
9.63
7.46
6.46
5.90
COGS to Revenue
0.14
0.17
0.29
0.54
0.54
0.39
0.43
0.16
0.31
0.37
0.51
0.49
0.30
0.39
0.34
0.51
Inventory to Revenue
0.08
0.09
0.15
0.07
0.05
0.10
0.09
0.05
0.18
0.23
0.80
0.79
0.62
0.91
0.86
0.80
Interest Exp. to Revenue %
-11.80
-16.75
-0.84
1.47
1.31
-2.99
-11.80
-6.05
-11.16
-38.47
-42.92
-20.62
-30.83
-57.47
-45.63
-42.92
   
Asset Turnover
0.17
0.15
0.15
0.28
0.38
0.16
0.13
0.31
0.12
0.16
0.05
0.03
0.04
0.03
0.04
0.05
Buyback Ratio
5.50
207
22.90
14.40
11.50
1.10
4.70
23.40
167
2.40
2.20
1.20
2.50
4.20
1.80
2.20
Income StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec03 Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 TTM Mar12 Jun12 Sep12 Dec12 Mar13
   
Revenue
106
114
126
218
273
90.19
71.93
159
71.48
81.19
86.25
17.95
23.68
18.41
21.15
23.00
Cost of Goods Sold
14.68
19.80
36.00
118
148
35.04
30.95
25.67
21.89
30.43
33.38
8.71
7.20
7.23
7.29
11.66
Gross Profit
91.58
94.47
90.28
99.63
126
55.15
40.98
133
49.59
50.76
52.86
9.24
16.48
11.18
13.86
11.34
   
Selling, General, &Admin. Expense
22.02
30.97
43.85
78.32
56.34
51.50
41.01
40.99
46.76
41.61
42.33
10.41
10.27
10.07
10.86
11.13
Research &Development
132
134
152
149
154
154
95.11
108
127
149
159
35.09
33.20
34.02
46.37
45.62
Earnings Before DDA
-47.77
-54.76
-156
-127
-7.99
-60.16
-80.25
-11.70
-109
-127
-134
-34.45
-23.52
-29.26
-39.47
-41.78
   
Depreciation, Depletion and Amortization
18.42
19.19
26.23
32.64
28.15
22.49
14.88
16.55
14.95
14.51
14.66
3.48
3.47
3.64
3.91
3.63
   
Operating Income
-66.19
-73.94
-183
-159
-36.15
-82.65
-95.13
-28.26
-124
-141
-149
-37.93
-26.99
-32.90
-43.38
-45.40
Interest Income/Expense
-12.54
-19.15
-1.06
3.19
3.56
-2.70
-8.49
-9.63
-7.98
-31.23
-37.40
-3.70
-7.30
-10.58
-9.65
-9.87
Net Income
-46.68
-102
-185
-155
-32.76
-34.34
-103
-37.94
-134
-172
-186
-41.10
-34.29
-43.55
-52.93
-55.06
   
Earnings per Share ($)
-0.84
-1.30
-2.15
-1.72
-0.36
-0.37
-1.11
-0.40
-1.19
-1.50
-1.62
-0.36
-0.30
-0.38
-0.46
-0.48
Total Shares Outstanding
55.82
78.46
85.92
89.79
91.88
92.41
92.77
94.08
113
115
115
115
115
115
115
115
Balance SheetAnnuals (USD $) View: Quarterly
Fiscal Period
Dec03 Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Latest Q. Mar12 Jun12 Sep12 Dec12 Mar13
   
Cash and cash equivalents
286
419
476
459
482
379
396
316
241
277
236
382
433
319
277
236
Accounts Receivable
6.15
12.84
8.21
47.15
21.64
11.16
4.80
25.10
4.94
5.81
3.65
10.80
11.36
3.91
5.81
3.65
Inventory
8.56
10.69
18.63
14.66
12.19
9.32
6.47
7.27
12.66
18.27
18.38
14.11
14.72
16.75
18.27
18.38
Other Current Assets
5.82
12.27
16.81
14.60
7.11
6.75
6.18
5.68
17.94
13.36
8.81
13.63
9.34
7.00
13.36
8.81
Total Current Assets
306
455
520
535
523
406
414
354
277
315
267
421
468
347
315
267
   
Property, Plant and Equipment
149
151
142
134
114
73.58
78.26
89.77
78.58
72.22
70.11
75.56
73.71
73.26
72.22
70.11
Intangible Assets
141
137
91.88
82.06
81.11
76.50
76.50
76.50
76.50
76.50
76.50
76.50
76.50
76.50
76.50
76.50
Other Long Term Assets
19.82
2.56
105
17.27
6.29
4.24
7.09
0.97
175
34.44
34.25
122
49.94
44.75
34.44
34.25
Total Assets
617
745
859
768
725
561
576
521
607
498
448
695
668
541
498
448
   
Accounts Payable
24.07
22.21
39.88
38.14
71.16
52.95
31.64
37.13
34.45
44.23
47.32
30.43
33.88
34.96
44.23
47.32
Current Portion of Long-Term Debt
1.63
1.55
0.48
103
2.34
--
--
--
215
--
--
215
215
--
--
--
Other Current Liabilities
21.16
31.90
29.23
23.81
24.60
15.43
121
26.98
26.13
34.31
35.91
25.37
28.03
34.51
34.31
35.91
Total Current Liabilities
46.86
55.65
69.60
165
98.09
68.37
153
64.11
276
78.54
83.22
271
277
69.47
78.54
83.22
   
Long-Term Debt
392
198
438
335
337
235
234
232
14.58
137
136
13.89
13.17
137
137
136
Other Long-Term Liabilities
14.07
24.41
24.22
41.04
75.94
66.71
86.38
134
119
236
232
248
246
239
236
232
Total Liabilities
453
278
532
541
511
370
473
431
409
451
451
532
536
446
451
451
   
Common Stock
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
0.01
0.01
Retained Earnings
-596
-717
-902
-1,057
-1,090
-1,124
-1,227
-1,265
-1,399
-1,570
-1,625
-1,440
-1,474
-1,517
-1,570
-1,625
Additional Paid-In Capital
759
1,188
1,234
1,284
1,303
1,313
1,328
1,354
1,597
1,618
1,623
1,602
1,607
1,613
1,618
1,623
Total Equity
164
467
327
227
214
190
102
90.66
198
47.02
-2.62
162
132
95.33
47.02
-2.62
Cashflow StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec03 Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 TTM Mar12 Jun12 Sep12 Dec12 Mar13
   
Net Income
-46.68
-102
-185
-155
-32.76
-34.34
-103
-37.94
-134
-172
-186
-41.10
-34.29
-43.55
-52.93
-55.06
Depreciation, Depletion and Amortization
18.42
19.19
26.23
32.64
28.15
22.49
14.88
16.55
14.95
14.51
14.66
3.48
3.47
3.64
3.91
3.63
Cash Flow from Others
-47.94
4.56
80.88
29.41
151
-134
127
-34.48
5.29
27.59
37.92
3.00
10.22
12.73
1.64
13.32
Cash Flow from Operations
-76.20
-78.14
-78.00
-92.72
146
-146
39.74
-55.87
-114
-130
-133
-34.62
-20.59
-27.17
-47.38
-38.11
   
Investment for Property, Plant & Equipement
-18.75
-27.19
-17.96
-22.52
-32.80
-18.86
-20.70
-31.46
-9.72
-10.58
-9.38
-1.52
-1.66
-2.57
-4.84
-0.32
Cash Flow from Acquisitions
--
--
-30.71
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash Flow from Investing
4.07
-88.91
32.40
-117
-32.66
275
-149
16.71
-112
113
108
48.43
7.76
-5.39
62.23
43.69
   
Net Issuance of Stock
2.55
211
42.42
22.26
3.78
0.38
4.82
8.89
224
4.12
4.86
0.48
0.86
1.84
0.94
1.22
Net Issuance of Debt
98.75
-3.95
232
-10.49
-106
-50.13
-1.29
-1.36
-1.98
-96.90
-97.03
-0.57
-0.59
-95.02
-0.73
-0.69
Other Financing
0.00
--
-0.00
--
0.00
0.00
--
--
0.00
120
-3.00
120
--
-0.00
--
-3.00
Cash Flow from Financing
101
207
275
11.77
-102
-49.74
3.54
7.54
222
26.80
-95.18
120
0.27
-93.18
0.21
-2.47
   
Net Change in Cash
29.17
40.36
229
-198
12.53
79.29
-106
-31.84
-2.44
10.13
-120
133
-12.33
-126
15.10
3.09
   
Free Cash Flow
-94.95
-105
-95.95
-115
114
-165
19.04
-87.33
-123
-140
-143
-36.13
-22.25
-29.74
-52.22
-38.43
Valuation Ratios (Daily)AnnualsQuarterly
Fiscal Period
Dec03 Dec04 Dec05 Dec06 Dec07 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 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
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
Dec03 Dec04 Dec05 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 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
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:

NKTR 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