10 Year Financial Data of Pulse Electronics Corp (PULS)

3.68 (1y: -82%)

Market Cap	28.3 M	P/E(ttm)
Enterprise Value	104.57 M	P/B

PULS- NYSE (USA)
Pulse Electronics Corp

Currently 1/5

Business Predictability Rank: 1-Star
Back Testing Results:
Average gain of all 1-Star stocks: 1.1% per year.
% of Stocks that are in still loss if held for 10yrs: 45%.
Read more:
What is Predictability Rank?
Performances of real portfolio
Top Ranked Predictable Companies

$3.68

3 Severe Warning Signs

Bookmark

Annual Rates (per share)	10 yrs*	5 yrs*	12 months*
Revenue Growth (%)	-7	-22.4	-17.9
EBITDA Growth (%)	0	0	0
Free Cash Flow Growth (%)	0	0	0
Book Value Growth (%)	0	0	0

*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:

Print This Table Print

See this page for the explanation of the data and charts * All numbers are in millions except for per share data

Per Share Data	Annuals											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	TTM	Mar12	Jun12	Sep12	Dec12	Mar13

Revenue per Share ($)	127	143	152	235	251	269	97.63	106	87.97	79.96	73.49	22.73	24.08	20.79	14.77	13.85
EBITDA per Share	12.58	8.89	2.16	25.92	26.14	-55.09	-13.06	0.38	-1.91	-1.01	-0.43	-0.05	0.44	-0.88	-0.43	0.44
Free Cashflow per Share	11.86	5.48	6.99	13.22	19.23	9.03	6.58	3.46	-5.59	-3.77	-1.86	-2.66	-0.39	0.25	-0.99	-0.73
Earnings per Share ($)	3.00	1.70	-6.30	14.10	15.10	-67.70	-47.30	-9.40	-13.00	-6.90	-6.55	-1.00	-1.50	-2.10	-2.05	-0.90
Dividends Per Share	--	--	3.50	3.50	3.50	3.50	1.00	1.00	0.75	--	--	--	--	--	--	--
Book Value per Share	112	114	104	118	137	48.46	13.75	2.62	-10.78	-11.92	-6.83	-11.36	-12.58	-13.18	-9.09	-6.83
Month End Stock Price	211	182	171	239	286	34.80	43.80	53.20	28.00	3.11	4.05	25.10	19.70	8.20	3.11	4.05
Ratios	Annuals											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

Return on Equity %	2.70	1.50	-6.10	11.90	11.00	-140	-344	-358	--	--	--	--	--	--	--	--
Return on Assets %	2.00	1.10	-3.70	7.40	7.50	-35.80	-50.90	-17.10	-30.80	-17.00	-16.00	-8.80	-13.60	-20.40	-26.40	-16.00
Return on Capital - Joel Greenblatt %	17.30	4.50	-9.30	33.80	34.40	-89.80	-58.90	-34.40	-36.30	-54.50	9.20	-16.00	-0.80	-56.40	-79.20	9.20
Debt to Equity	0.02	0.03	0.21	0.12	0.02	1.74	2.33	7.66	-2.08	-1.74	-2.44	-2.23	-2.00	-1.88	-1.74	-2.44

Gross Margin %	26.20	25.10	23.20	23.00	22.70	21.00	25.30	25.10	21.70	19.90	23.80	19.50	19.10	19.20	21.80	23.80
Operating Margin %	4.90	1.50	-2.80	7.50	7.10	-24.90	-18.00	-3.70	-4.80	-3.40	1.10	-2.30	-0.10	-6.50	-5.00	1.10
Net Margin %	2.40	1.20	-4.10	6.00	6.00	-25.10	-48.40	-8.90	-14.50	-8.60	-8.40	-4.40	-6.40	-10.20	-13.90	-8.40

Days Sales Outstanding	69.10	68.70	80.60	61.20	58.60	42.60	64.30	55.30	58.80	61.60	65.60	66.10	64.70	57.50	63.40	65.60
Days Inventory	61.30	64.80	56.70	52.80	56.20	53.50	48.60	40.30	46.70	38.40	42.50	41.40	36.50	40.20	40.50	42.50
Inventory Turnover	6.00	5.60	6.40	6.90	6.50	6.80	7.50	9.10	7.80	9.50	2.10	2.20	2.50	2.30	2.20	2.10

Debt to Revenue	0.01	0.02	0.14	0.06	0.01	0.31	0.33	0.19	0.25	0.26	1.21	1.12	1.05	1.19	1.07	1.21
COGS to Revenue	0.74	0.75	0.77	0.77	0.77	0.79	0.75	0.75	0.78	0.80	0.76	0.80	0.81	0.81	0.78	0.76
Inventory to Revenue	0.12	0.13	0.12	0.11	0.12	0.12	0.10	0.08	0.10	0.08	0.36	0.37	0.33	0.36	0.35	0.36
Interest Exp. to Revenue %	-0.16	-0.06	0.22	-0.56	-0.36	-1.45	-0.74	-1.12	-1.68	-4.67	--	--	-3.74	-4.26	-8.11	--

Asset Turnover	0.87	0.93	0.90	1.24	1.25	1.43	1.05	1.93	2.13	1.98	0.47	0.50	0.54	0.50	0.48	0.47
Buyback Ratio	-8.70	-9.70	--	-4.20	-1.60	--	--	--	--	--	--	--	--	--	--	--
Dividend Payout Ratio	--	--	--	0.25	0.23	--	--	--	--	--	--	--	--	--	--	--
Income Statement	Annuals (USD $) View: $ %											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	TTM	Mar12	Jun12	Sep12	Dec12	Mar13

Revenue	509	582	616	954	1,027	1,097	399	432	369	373	364	94.14	100	88.23	90.42	84.81
Cost of Goods Sold	376	436	474	735	794	867	298	324	289	299	288	75.74	81.18	71.28	70.70	64.63
Gross Profit	133	146	143	219	233	230	101	109	80.14	74.27	76.06	18.40	19.20	16.95	19.72	20.18

Selling, General, &Admin. Expense	99.22	110	107	139	142	178	89.70	91.65	81.39	75.91	76.09	18.99	18.79	18.86	19.26	19.17
Earnings Before DDA	50.27	36.23	8.73	105	107	-224	-53.34	1.57	-8.00	-4.73	-1.84	-0.19	1.84	-3.72	-2.65	2.70

Depreciation, Depletion and Amortization	25.22	27.67	25.72	33.88	33.35	48.79	18.45	17.41	9.89	7.82	7.63	1.94	1.94	2.04	1.90	1.75

Operating Income	25.05	8.56	-16.99	71.29	73.40	-273	-71.80	-15.84	-17.89	-12.55	-9.47	-2.13	-0.10	-5.76	-4.55	0.95
Interest Income/Expense	-0.82	-0.34	1.35	-5.33	-3.64	-15.92	-2.97	-4.85	-6.20	-17.44	-14.84	--	-3.75	-3.75	-7.34	--
Net Income	11.99	6.93	-25.46	57.20	61.66	-276	-193	-38.40	-53.39	-31.99	-35.00	-4.11	-6.40	-8.96	-12.52	-7.12

Earnings per Share ($)	3.00	1.70	-6.30	14.10	15.10	-67.70	-47.30	-9.40	-13.00	-6.90	-6.55	-1.00	-1.50	-2.10	-2.05	-0.90
Total Shares Outstanding	4.00	4.08	4.04	4.06	4.08	4.07	4.09	4.10	4.20	4.67	6.12	4.14	4.17	4.24	6.12	6.12
Balance Sheet	Annuals (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	143	156	174	87.20	116	41.40	39.71	35.91	17.61	31.48	25.44	21.15	19.77	22.35	31.48	25.44
Accounts Receivable	96.35	110	136	160	165	128	70.24	65.53	59.51	62.96	61.12	68.43	71.37	55.75	62.96	61.12
Inventory	63.09	77.48	73.60	106	122	127	39.68	35.74	36.97	31.43	30.15	34.47	32.60	31.49	31.43	30.15
Other Current Assets	17.44	20.92	20.17	31.12	24.86	58.57	105	14.80	19.84	21.50	18.08	22.52	22.43	25.29	21.50	18.08
Total Current Assets	320	364	404	385	428	355	254	152	134	147	135	147	146	135	147	135

Property, Plant and Equipment	88.05	102	92.90	107	97.77	153	40.40	30.68	28.61	29.41	28.74	30.18	30.68	30.20	29.41	28.74
Intangible Assets	153	149	175	253	259	216	39.17	5.66	3.54	3.07	2.95	3.42	3.30	3.18	3.07	2.95
Other Long Term Assets	27.44	11.55	15.32	25.88	36.01	46.00	46.22	36.28	7.37	8.76	13.46	6.86	6.70	8.24	8.76	13.46
Total Assets	589	627	686	771	821	770	380	225	173	189	180	187	187	177	189	180

Accounts Payable	120	118	140	162	180	162	108	101	95.66	110	95.91	97.48	108	102	110	95.91
Current Portion of Long-Term Debt	0.13	6.85	54.01	1.83	--	17.19	--	--	--	--	--	54.95	54.95	54.95	--	--
Other Current Liabilities	0.00	--	--	31.61	15.87	--	24.91	--	--	12.18	--	5.10	-0.00	--	12.18	--
Total Current Liabilities	121	125	194	196	196	179	133	101	95.66	122	95.91	158	163	157	122	95.91

Long-Term Debt	6.71	7.13	32.70	57.33	10.47	326	131	82.15	93.95	96.75	102	50.00	50.00	50.00	96.75	102
Other Long-Term Liabilities	12.88	29.50	41.23	37.33	53.50	67.29	59.87	31.02	29.10	25.22	23.65	26.53	26.28	25.49	25.22	23.65
Total Liabilities	140	162	268	290	260	572	324	214	219	244	222	234	239	232	244	222

Common Stock	210	214	216	219	223	225	222	219	219	--	9.93	--	--	--	--	9.93
Retained Earnings	233	240	200	243	289	-1.05	-194	-233	-286	-312	-320	-290	-297	-300	-312	-320
Additional Paid-In Capital	--	--	--	--	--	--	--	--	--	--	248	--	--	--	--	248
Total Equity	449	465	419	480	561	197	56.19	10.73	-45.27	-55.63	-41.83	-47.04	-52.45	-55.92	-55.63	-41.83
Cashflow Statement	Annuals (USD $) View: $ %											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	TTM	Mar12	Jun12	Sep12	Dec12	Mar13

Net Income	11.99	6.93	-25.46	57.20	61.66	-276	-193	-37.42	-53.47	-32.10	-34.92	-4.30	-6.49	-8.93	-12.37	-7.13
Depreciation, Depletion and Amortization	25.22	27.67	25.72	33.88	33.35	48.79	18.45	17.41	9.89	7.82	7.63	1.94	1.94	2.04	1.90	1.75
Cash Flow from Discontinued Operations	--	--	--	--	--	-4.90	-26.86	--	-0.03	--	--	--	--	--	--	--
Cash Flow from Others	17.96	-1.29	44.23	-12.10	5.11	299	230	43.41	33.99	14.58	22.24	-5.16	5.74	8.68	5.32	2.50
Cash Flow from Operations	55.16	33.31	44.49	78.99	100	67.62	29.09	23.40	-9.62	-9.69	-5.05	-7.52	1.19	1.79	-5.15	-2.88

Investment for Property, Plant & Equipement	-7.75	-10.99	-16.25	-25.36	-21.58	-30.83	-2.22	-9.20	-13.82	-7.91	-6.01	-3.49	-2.79	-0.72	-0.91	-1.59
Cash Flow from Acquisitions	-83.86	-5.09	-90.01	-91.82	--	-426	--	55.43	1.04	7.53	7.53	--	--	--	7.53	--
Cash Flow from Investing	-103	-21.49	-88.66	-125	-15.02	-468	190	27.31	-11.00	-0.31	-3.29	1.27	-2.12	0.72	-0.17	-1.71

Net Issuance of Stock	1.04	0.68	--	2.41	0.97	--	--	--	-4.13	--	--	--	--	--	--	--
Net Issuance of Debt	-11.69	-0.11	73.62	-28.25	-63.70	333	-205	-48.85	11.80	31.05	20.05	11.00	--	--	20.05	--
Cash Flow for Dividends	--	--	-10.63	-14.23	--	-14.33	-6.67	-4.14	-4.16	-1.26	-1.26	--	--	--	-1.26	--
Other Financing	0.00	--	0.00	0.11	0.04	0.08	-10.41	-0.65	-1.12	-5.97	-6.18	-1.26	-0.33	--	-4.38	-1.47
Cash Flow from Financing	-10.65	0.56	62.99	-39.96	-62.69	319	-222	-53.64	2.39	23.82	12.61	9.75	-0.33	--	14.40	-1.47

Net Change in Cash	-61.63	12.50	17.71	-86.47	29.09	-74.89	-1.69	-3.80	-18.30	13.87	4.29	3.54	-1.38	2.58	9.13	-6.04

Free Cash Flow	47.41	22.31	28.24	53.63	78.53	36.80	26.87	14.20	-23.45	-17.60	-11.06	-11.01	-1.61	1.08	-6.06	-4.47
Valuation Ratios (Daily)	Annuals											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

PE Ratio(ttm)
Price to Tangible Book
Price-to-Free-Cash-Flow ratio
PS Ratio
EV-to-Revenue
EV-to-EBITDA
EV-to-EBIT
Earnings Yield (Joel Greenblatt)
Forward Rate of Return
Shiller PE Ratio
Valuation and Quality	Annuals											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

Market Cap
Enterprise Value
Month End Stock Price
Net Cash (per share)
Net Current Asset Value (per share)
DCF (per share)
Median PS (per share)
Peter Lynch Fair Value (per share)
Graham Number (per share)
Altman Z-Score
Piotroski F-Score
Beneish M-Score

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

Home About Jobs Advertise Site Map Term of Use Privacy Policy RSS Email Alerts Affiliate Program FAQ Contact Us
Disclaimers: GuruFocus.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on GuruFocus.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The gurus may buy and sell securities before and after any particular article and report and information herein is published, with respect to the securities discussed in any article and report posted herein. In no event shall GuruFocus.com be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on GuruFocus.com, or relating to the use of, or inability to use, GuruFocus.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. The gurus listed in this website are not affiliated with GuruFocus.com, LLC. Stock quotes provided by InterActive Data. Fundamental company data provided by Morningstar, updated daily.

FocusBar

Home

Premium Membership

Value Screens

Model Portfolios

Guru Stocks

Market Valuation

By Country

Articles

Submit Articles