Hide

FocusBar

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

*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
Dec05 Dec06 Feb10 Feb11 Feb12 TTM May11 Aug11 Nov11 Feb12 May12
   
Revenue per Share ($)
1.13
1.76
6.76
6.62
7.19
7.03
1.66
1.43
1.99
1.93
1.68
EBITDA per Share
--
-0.03
-0.54
-0.55
-0.19
-0.28
-0.09
-0.03
0.06
-0.13
-0.18
Free Cashflow per Share
-0.02
-0.32
-0.01
-0.98
-1.89
-2.20
-0.52
-0.36
-0.54
-0.45
-0.85
Earnings per Share ($)
-0.02
-0.05
-0.64
-1.05
-0.35
-0.24
-0.20
0.06
-0.02
-0.19
-0.09
Book Value per Share
0.02
0.23
0.30
0.46
4.84
3.71
2.96
2.49
2.63
4.31
3.71
Month End Stock Price
--
--
5.25
7.57
8.60
4.48
8.38
5.67
6.99
8.60
4.48
RatiosAnnualsQuarterly
Fiscal Period
Dec05 Dec06 Feb10 Feb11 Feb12 Latest Q. May11 Aug11 Nov11 Feb12 May12
   
Return on Equity %
-106
-20.40
-215
-230
-7.20
-10.00
-27.60
9.60
-2.80
-17.60
-10.00
Return on Assets %
-16.70
-9.50
-28.30
-33.60
-4.90
-7.20
-18.00
6.00
-1.60
-12.00
-7.20
Return on Capital - Joel Greenblatt %
-22.80
-11.10
-243
-114
-12.40
-36.40
-54.40
-16.00
12.00
-33.20
-36.40
Debt to Equity
0.66
0.42
1.73
1.53
--
--
0.01
--
0.17
--
--
   
Gross Margin %
17.40
13.20
13.00
12.70
22.50
25.00
20.00
21.60
22.50
25.00
25.00
Operating Margin %
-0.40
-1.80
-8.70
-8.90
-3.30
-11.40
-5.90
-2.50
2.30
-7.20
-11.40
Net Margin %
-1.60
-2.70
-9.40
-15.80
-4.80
-5.50
-12.30
4.10
-0.90
-9.90
-5.50
   
Days Sales Outstanding
14.70
70.10
52.60
60.80
72.40
71.40
54.80
52.20
57.90
59.80
71.40
Days Inventory
16.10
20.10
28.70
50.10
140
134
53.40
87.30
88.60
119
134
Inventory Turnover
22.70
18.20
12.70
7.30
2.60
0.70
1.70
1.00
1.00
0.80
0.70
   
Debt to Revenue
0.01
0.06
0.08
0.11
--
--
0.01
--
0.22
--
--
COGS to Revenue
0.83
0.87
0.87
0.87
0.77
0.75
0.80
0.78
0.78
0.75
0.75
Inventory to Revenue
0.04
0.05
0.07
0.12
0.30
1.11
0.47
0.75
0.75
0.98
1.11
Interest Exp. to Revenue %
-1.60
-1.01
-1.19
-1.67
-0.36
-0.20
-0.59
-0.28
-0.19
-0.42
-0.20
   
Asset Turnover
10.13
3.50
3.01
2.13
1.02
0.33
0.37
0.38
0.42
0.31
0.33
Buyback Ratio
65.00
549
0.10
119
1,109
137
1,030
2.00
-11.70
940
137
Income StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec05 Dec06 Feb10 Feb11 Feb12 TTM May11 Aug11 Nov11 Feb12 May12
   
Revenue
35.72
67.77
144
190
366
406
73.79
78.45
103
110
114
Cost of Goods Sold
29.49
58.83
125
166
283
309
59.05
61.52
79.91
82.86
85.19
Gross Profit
6.23
8.95
18.66
24.15
82.44
96.12
14.74
16.93
23.18
27.59
28.43
   
Selling, General, &Admin. Expense
6.13
9.74
24.96
33.48
56.44
68.39
10.14
11.69
13.78
20.82
22.09
Research &Development
0.23
0.45
5.33
7.68
32.12
47.13
4.27
7.18
7.05
13.62
19.28
Earnings Before DDA
-0.05
-1.08
-11.43
-15.81
-9.64
-17.69
-3.86
-1.52
2.97
-7.22
-11.92
   
Depreciation, Depletion and Amortization
0.08
0.17
1.12
1.19
2.30
2.84
0.48
0.42
0.62
0.78
1.02
   
Operating Income
-0.13
-1.25
-12.55
-17.00
-11.94
-20.54
-4.34
-1.94
2.35
-8.00
-12.94
Interest Income/Expense
-0.57
-0.68
-1.72
-3.17
-1.31
-1.10
-0.44
-0.22
-0.19
-0.46
-0.23
Net Income
-0.59
-1.84
-13.53
-30.03
-17.67
-14.83
-9.09
3.22
-0.91
-10.89
-6.25
   
Earnings per Share ($)
-0.02
-0.05
-0.64
-1.05
-0.35
-0.24
-0.20
0.06
-0.02
-0.19
-0.09
Total Shares Outstanding
31.60
38.58
21.30
28.70
50.90
67.50
44.50
54.70
51.80
57.20
67.50
Balance SheetAnnuals (USD $) View: Quarterly
Fiscal Period
Dec05 Dec06 Feb10 Feb11 Feb12 Latest Q. May11 Aug11 Nov11 Feb12 May12
   
Cash and cash equivalents
0.12
1.42
1.22
17.51
92.34
43.23
64.36
45.56
38.58
92.34
43.23
Accounts Receivable
1.44
13.01
20.76
31.69
72.54
89.10
44.42
45.01
65.64
72.54
89.10
Inventory
1.30
3.23
9.85
22.80
109
126
34.64
59.00
77.76
109
126
Other Current Assets
0.19
0.58
2.65
4.18
10.72
12.94
5.52
5.86
7.00
10.72
12.94
Total Current Assets
3.05
18.25
34.47
76.17
284
271
149
155
189
284
271
   
Property, Plant and Equipment
0.26
0.87
2.63
3.05
5.00
5.88
3.45
3.65
5.01
5.00
5.88
Intangible Assets
0.17
0.17
10.04
10.01
69.29
68.94
48.60
48.58
52.90
69.29
68.94
Other Long Term Assets
0.05
0.08
0.71
0.04
0.14
0.20
0.05
0.35
0.18
0.14
0.20
Total Assets
3.53
19.36
47.85
89.27
359
346
201
208
247
359
346
   
Accounts Payable
2.55
6.41
30.71
46.78
101
91.54
56.02
64.86
77.69
101
91.54
Current Portion of Long-Term Debt
0.37
3.83
10.85
20.01
--
--
0.92
--
22.72
--
--
Other Current Liabilities
0.06
0.09
--
0.00
--
--
--
--
0.00
--
--
Total Current Liabilities
2.97
10.33
41.56
66.79
101
91.54
56.94
64.86
100
101
91.54
   
Long-Term Debt
--
--
--
--
--
--
--
--
--
--
--
Other Long-Term Liabilities
--
--
--
9.42
11.36
4.41
12.52
7.13
10.34
11.36
4.41
Total Liabilities
2.97
10.33
41.56
76.21
112
95.96
69.46
71.99
111
112
95.96
   
Common Stock
0.03
0.04
0.05
0.09
0.17
0.17
0.13
0.13
0.13
0.17
0.17
Retained Earnings
-0.18
-2.02
-25.46
-55.49
-73.16
-79.41
-64.58
-61.36
-62.27
-73.16
-79.41
Additional Paid-In Capital
0.71
11.03
31.86
68.75
320
330
197
198
199
320
330
Total Equity
0.56
9.03
6.29
13.06
247
250
132
136
136
247
250
Cashflow StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec05 Dec06 Feb10 Feb11 Feb12 TTM May11 Aug11 Nov11 Feb12 May12
   
Net Income
-0.59
-1.84
-13.53
-30.03
-17.67
-14.83
-9.09
3.22
-0.91
-10.89
-6.25
Depreciation, Depletion and Amortization
0.08
0.17
1.12
1.19
2.30
2.84
0.48
0.42
0.62
0.78
1.02
Cash Flow from Others
0.18
-9.77
13.05
2.23
-74.76
-111
-14.02
-22.66
-23.69
-14.39
-50.72
Cash Flow from Operations
-0.33
-11.44
0.64
-26.61
-90.13
-123
-22.64
-19.01
-23.98
-24.50
-55.95
   
Investment for Property, Plant & Equipement
-0.16
-0.78
-0.89
-1.53
-5.95
-7.23
-0.41
-0.60
-3.84
-1.10
-1.69
Cash Flow from Acquisitions
--
--
-0.45
--
-1.48
-1.61
0.16
--
-2.20
0.59
--
Cash Flow from Investing
-0.20
-0.81
-1.29
-1.57
-7.44
-8.84
-0.29
-0.60
-6.04
-0.50
-1.69
   
Net Issuance of Stock
0.38
10.10
0.01
35.76
196
111
93.67
-0.06
-0.11
102
8.55
Net Issuance of Preferred Stock
--
--
0.28
--
--
--
--
--
--
--
--
Net Issuance of Debt
-0.35
3.47
1.22
9.16
-24.93
-0.92
-24.01
-0.92
22.72
-22.72
--
Other Financing
0.04
--
-0.00
-0.32
1.47
1.37
0.10
1.84
0.44
-0.91
--
Cash Flow from Financing
0.07
13.57
1.51
44.60
172
111
69.76
0.85
23.06
78.74
8.55
   
Net Change in Cash
-0.46
1.30
0.80
16.29
74.83
-21.13
46.84
-18.80
-6.98
53.76
-49.11
   
Free Cash Flow
-0.50
-12.22
-0.25
-28.15
-96.08
-131
-23.05
-19.62
-27.82
-25.60
-57.64
Valuation Ratios (Daily)AnnualsQuarterly
Fiscal Period
Dec05 Dec06 Feb10 Feb11 Feb12 Latest Q. May11 Aug11 Nov11 Feb12 May12
   
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
Dec05 Dec06 Feb10 Feb11 Feb12 Latest Q. May11 Aug11 Nov11 Feb12 May12
   
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
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
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