Profire Energy, Inc. (PFIE)

[fung_derf]

Profire....

Last Twelve Months as of
12/31/14 03/31/14
(A) 03/31/15
(E) 03/31/16
(E)
Sales (MM) X

51 35 49 43
Growth X

61.8 109.6 38.7 (11.5)
Gross Profit (MM) X

27 19 - -
Margin X

53.4 55.1 55.3 54.9
EBITDA (MM) X

10 9 9 9
Margin X

20.6 26.1 18.6 20.2
EBIT (MM) X

10 9 8 8
Margin X

18.8 24.5 16.5 17.8
Net Income (MM) X

7 6 6 5
Margin X

13.7 15.8 12.2 12.4
EPS X

0.14 0.14 0.12 0.12
Growth X

15.6 16.5 (11.8) (2.1)
Free Cash Flow X

1 4 -


Haliburton

Last Twelve Months as of
12/31/14 12/31/14
(A) 12/31/15
(E) 12/31/16
(E)
Sales (MM) X

32,870 32,870 27,622 27,717
Growth X

11.8 - (16.0) 0.3
Gross Profit (MM) X

5,140 5,097 - -
Margin X

15.6 15.5 21.6 22.0
EBITDA (MM) X

7,221 7,221 5,331 5,581
Margin X

22.0 22.0 19.3 20.1
EBIT (MM) X

5,095 5,095 3,152 3,413
Margin X

15.5 15.5 11.4 12.3
Net Income (MM) X

3,500 3,500 1,965 2,163
Margin X

10.6 10.6 7.1 7.8
EPS X

4.11 4.11 2.02 2.37
Growth X

74.4 75.5 (50.7) 17.2
Free Cash Flow X

788 788 - -
Currency: USD Source: Worldscope, IBES
NOTE: Current items based on Preliminary