0 XP   0   0   0

Magnite Inc
Buy, Hold or Sell?

Should you buy, hold or sell Magnite?

I guess you are interested in Magnite Inc. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

Let's analyse Magnite

Let's start. I'm going to help you getting a better view of Magnite Inc. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

  1. Company's Financial Health
    A deep dive into the books. How are the numbers doing? Is Magnite Inc even making a profit? Is the company skyrocketing? Or is it sinking like the Titanic. The trend is your friend.
  2. Market Valuation
    Finally, you now have an insight of how Magnite Inc is doing in the market. If the company is worth buying. The latest step is to find out how other investors value Magnite Inc. The closing price on 2023-03-22 was €8.787 per share. Is the company over- or underpriced?
  3. Key Performance Indicators
    A total overlook on how the company is doing. Based on the (trends in) the key performance indicators.
Magnite Inc Daily Candlestick Chart
Magnite Inc Daily Candlestick Chart
Summary









1. Valuation of Magnite




Current price per share

€8.79

2. Growth of Magnite




Is Magnite growing?

Current yearPrevious yearGrowGrow %
How rich?$791.1m$746.7m$68.3m8.4%

How much money is Magnite making?

Current yearPrevious yearGrowGrow %
Making money-$32.5m$16.2k-$32.5m?
Net Profit Margin-23.3%-1.8%--

How much money comes from the company's main activities?

3. Financial Health of Magnite




Comparing to competitors in the Advertising Agencies industry




  Industry Rankings (Advertising Agencies)  


Richest
#23 / 210

Most Revenue
#57 / 210

Most Profit
#205 / 210

Most Efficient
#166 / 210


Summary

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge loss.
Using its assets, the company is very inefficient in making profit.
Using its investors money, the company is very inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very inefficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just able to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is able to pay all its debts by selling its assets.
The company is just not able to pay all its debts with equity.

1.1. Profitability of Magnite Inc.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Magnite earns for each €1 of revenue.

  • Above 10% is considered healthy but always compare Magnite to the Advertising Agencies industry mean.
  • A Net Profit Margin of -20.7% means that €-0.21 for each €1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Magnite Inc:

  • The MRQ is -20.7%. The company is making a huge loss. -2
  • The TTM is -23.3%. The company is making a huge loss. -2
Trends
Current periodCompared to+/- 
MRQ-20.7%TTM-23.3%+2.6%
TTM-23.3%YOY-1.8%-21.5%
TTM-23.3%5Y-22.0%-1.3%
5Y-22.0%10Y-22.0%0.0%
Compared to industry (Advertising Agencies)
PeriodCompanyIndustry (mean)+/- 
MRQ-20.7%1.8%-22.5%
TTM-23.3%0.7%-24.0%
YOY-1.8%1.0%-2.8%
5Y-22.0%0.4%-22.4%
10Y-22.0%0.4%-22.4%
1.1.2. Return on Assets

Shows how efficient Magnite is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Magnite to the Advertising Agencies industry mean.
  • -1.3% Return on Assets means that Magnite generated €-0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Magnite Inc:

  • The MRQ is -1.3%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -1.3%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-1.3%TTM-1.3%-0.1%
TTM-1.3%YOY-0.1%-1.1%
TTM-1.3%5Y-1.7%+0.5%
5Y-1.7%10Y-1.7%0.0%
Compared to industry (Advertising Agencies)
PeriodCompanyIndustry (mean)+/- 
MRQ-1.3%0.5%-1.8%
TTM-1.3%0.4%-1.7%
YOY-0.1%0.4%-0.5%
5Y-1.7%0.2%-1.9%
10Y-1.7%0.3%-2.0%
1.1.3. Return on Equity

Shows how efficient Magnite is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Magnite to the Advertising Agencies industry mean.
  • -4.6% Return on Equity means Magnite generated €-0.05 for each €1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Magnite Inc:

  • The MRQ is -4.6%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -4.0%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-4.6%TTM-4.0%-0.6%
TTM-4.0%YOY-0.6%-3.4%
TTM-4.0%5Y-4.9%+0.9%
5Y-4.9%10Y-4.9%0.0%
Compared to industry (Advertising Agencies)
PeriodCompanyIndustry (mean)+/- 
MRQ-4.6%1.3%-5.9%
TTM-4.0%1.1%-5.1%
YOY-0.6%1.0%-1.6%
5Y-4.9%1.0%-5.9%
10Y-4.9%1.7%-6.6%

1.2. Operating Efficiency of Magnite Inc.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Magnite is operating .

  • Measures how much profit Magnite makes for each €1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Magnite to the Advertising Agencies industry mean.
  • An Operating Margin of 0.0% means the company generated €0.00  for each €1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Magnite Inc:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-14.7%+14.7%
TTM-14.7%YOY-11.1%-3.6%
TTM-14.7%5Y-15.5%+0.8%
5Y-15.5%10Y-15.5%0.0%
Compared to industry (Advertising Agencies)
PeriodCompanyIndustry (mean)+/- 
MRQ-2.8%-2.8%
TTM-14.7%2.0%-16.7%
YOY-11.1%2.6%-13.7%
5Y-15.5%2.3%-17.8%
10Y-15.5%1.7%-17.2%
1.2.2. Operating Ratio

Measures how efficient Magnite is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Advertising Agencies industry mean).
  • An Operation Ratio of 1.80 means that the operating costs are €1.80 for each €1 in net sales.

Let's take a look of the Operating Ratio trends of Magnite Inc:

  • The MRQ is 1.796. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.713. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.796TTM1.713+0.083
TTM1.713YOY1.531+0.182
TTM1.7135Y1.649+0.064
5Y1.64910Y1.6490.000
Compared to industry (Advertising Agencies)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7961.203+0.593
TTM1.7131.278+0.435
YOY1.5311.244+0.287
5Y1.6491.218+0.431
10Y1.6491.163+0.486

1.3. Liquidity of Magnite Inc.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Magnite is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Advertising Agencies industry mean).
  • A Current Ratio of 1.18 means the company has €1.18 in assets for each €1 in short-term debts.

Let's take a look of the Current Ratio trends of Magnite Inc:

  • The MRQ is 1.179. The company is just able to pay all its short-term debts.
  • The TTM is 1.158. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.179TTM1.158+0.021
TTM1.158YOY1.351-0.194
TTM1.1585Y1.229-0.071
5Y1.22910Y1.2290.000
Compared to industry (Advertising Agencies)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1791.526-0.347
TTM1.1581.604-0.446
YOY1.3511.605-0.254
5Y1.2291.613-0.384
10Y1.2291.432-0.203
1.3.2. Quick Ratio

Measures if Magnite is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Magnite to the Advertising Agencies industry mean.
  • A Quick Ratio of 0.87 means the company can pay off €0.87 for each €1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Magnite Inc:

  • The MRQ is 0.868. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.877. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.868TTM0.877-0.009
TTM0.877YOY0.895-0.018
TTM0.8775Y0.859+0.019
5Y0.85910Y0.8590.000
Compared to industry (Advertising Agencies)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8681.139-0.271
TTM0.8771.201-0.324
YOY0.8951.167-0.272
5Y0.8591.167-0.308
10Y0.8591.150-0.291

1.4. Solvency of Magnite Inc.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Magnite assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Magnite to Advertising Agencies industry mean.
  • A Debt to Asset Ratio of 0.71 means that Magnite assets are financed with 70.8% credit (debt) and the remaining percentage (100% - 70.8%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Magnite Inc:

  • The MRQ is 0.708. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.686. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.708TTM0.686+0.023
TTM0.686YOY0.675+0.011
TTM0.6865Y0.658+0.028
5Y0.65810Y0.6580.000
Compared to industry (Advertising Agencies)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7080.522+0.186
TTM0.6860.510+0.176
YOY0.6750.547+0.128
5Y0.6580.549+0.109
10Y0.6580.565+0.093
1.4.2. Debt to Equity Ratio

Measures if Magnite is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Magnite to the Advertising Agencies industry mean.
  • A Debt to Equity ratio of 242.8% means that company has €2.43 debt for each €1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Magnite Inc:

  • The MRQ is 2.428. The company is just not able to pay all its debts with equity.
  • The TTM is 2.188. The company is just not able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ2.428TTM2.188+0.240
TTM2.188YOY2.095+0.093
TTM2.1885Y1.974+0.214
5Y1.97410Y1.9740.000
Compared to industry (Advertising Agencies)
PeriodCompanyIndustry (mean)+/- 
MRQ2.4280.950+1.478
TTM2.1880.964+1.224
YOY2.0951.033+1.062
5Y1.9741.171+0.803
10Y1.9741.155+0.819

2. Market Valuation of Magnite Inc

2. Earnings Per Share
2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every €1 in earnings Magnite generates.

  • Above 15 is considered overpriced but always compare Magnite to the Advertising Agencies industry mean.
  • A PE ratio of -40.21 means the investor is paying €-40.21 for every €1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Magnite Inc:

  • The EOD is -35.341. Company is losing money. -2
  • The MRQ is -40.208. Company is losing money. -2
  • The TTM is -43.434. Company is losing money. -2
Trends
Current periodCompared to+/- 
EOD-35.341MRQ-40.208+4.867
MRQ-40.208TTM-43.434+3.226
TTM-43.434YOY1,096.382-1,139.815
TTM-43.4345Y250.011-293.444
5Y250.01110Y250.0110.000
Compared to industry (Advertising Agencies)
PeriodCompanyIndustry (mean)+/- 
EOD-35.3414.867-40.208
MRQ-40.2089.490-49.698
TTM-43.4346.126-49.560
YOY1,096.3826.091+1,090.291
5Y250.01110.600+239.411
10Y250.01111.004+239.007
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Magnite.

  • Lower is better.
  • A PEG ratio of 1 means the market price of the stock and the expected future earnings are on par.

Let's take a look of the Price Earnings to Growth Ratio trends of Magnite Inc:

  • The MRQ is -79.108. Very Bad. -2
  • The TTM is -38.571. Very Bad. -2
Trends
Current periodCompared to+/- 
MRQ-79.108TTM-38.571-40.537
TTM-38.571YOY703.374-741.945
TTM-38.5715Y158.380-196.952
5Y158.38010Y158.3800.000
Compared to industry (Advertising Agencies)
PeriodCompanyIndustry (mean)+/- 
MRQ-79.1088.021-87.129
TTM-38.57113.936-52.507
YOY703.37415.373+688.001
5Y158.38066.500+91.880
10Y158.38098.506+59.874

2. Book Value per Share
2.3. Price to Book Ratio

Measures if the stock price of Magnite is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Advertising Agencies industry mean).
  • A PB ratio of 1.85 means the investor is paying €1.85 for each €1 in book value.

Let's take a look of the Price to Book Ratio trends of Magnite Inc:

  • The EOD is 1.625. Good. +1
  • The MRQ is 1.849. Good. +1
  • The TTM is 1.708. Good. +1
Trends
Current periodCompared to+/- 
EOD1.625MRQ1.849-0.224
MRQ1.849TTM1.708+0.141
TTM1.708YOY6.656-4.949
TTM1.7085Y5.313-3.605
5Y5.31310Y5.3130.000
Compared to industry (Advertising Agencies)
PeriodCompanyIndustry (mean)+/- 
EOD1.6251.412+0.213
MRQ1.8491.625+0.224
TTM1.7081.922-0.214
YOY6.6561.907+4.749
5Y5.3131.667+3.646
10Y5.3132.011+3.302
2. Total Gains per Share

2.4. Latest News of Magnite Inc

Does Magnite Inc still have the same value as the quarterly reports suggest? Recent changes may be an indication that the value of the company is changing. Read the news from Magnite Inc to keep up to date. Note: the news is often already included in the price.

DateTitleRead
2023-03-07
14:35
Better Ad Tech Stock: The Trade Desk vs. MagniteRead
2023-03-02
11:16
Streaming Fatigue Makes This Growth Stock a Screaming Buy Right NowRead
2023-02-23
16:14
7 Super Speculative Stocks That Could Make You Very RichRead
2023-02-22
23:35
Magnite (MGNI) Q4 Earnings Miss EstimatesRead
2023-02-22
22:05
Magnite Reports Record Fourth Quarter and Full-Year 2022 ResultsRead

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Magnite Inc compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share---0.131-0.153+16%0.853-115%0.285-146%0.285-146%
Book Value Growth--0.9760.974+0%1.371-29%1.213-20%1.213-20%
Book Value Per Share--5.4075.571-3%5.104+6%2.962+83%2.962+83%
Book Value Per Share Growth--0.9760.974+0%1.371-29%1.213-20%1.213-20%
Current Ratio--1.1791.158+2%1.351-13%1.229-4%1.229-4%
Debt To Asset Ratio--0.7080.686+3%0.675+5%0.658+8%0.658+8%
Debt To Equity Ratio--2.4282.188+11%2.095+16%1.974+23%1.974+23%
Dividend Per Share----0%-0%-0%-0%
Eps---0.249-0.223-10%0.000-224008%-0.087-65%-0.087-65%
Eps Growth--0.508-23.867+4796%1.007-50%-5.070+1098%-5.070+1098%
Free Cash Flow Per Share--0.5020.253+98%0.166+202%0.072+600%0.072+600%
Free Cash Flow Per Share Growth--2.7521.747+58%1.396+97%2.137+29%2.137+29%
Free Cash Flow To Equity Per Share--0.4900.202+143%1.325-63%0.307+60%0.307+60%
Free Cash Flow To Equity Per Share Growth--3.2642.871+14%8.251-60%4.273-24%4.273-24%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--31.585--------
Intrinsic Value_10Y_min--14.623--------
Intrinsic Value_1Y_max--1.326--------
Intrinsic Value_1Y_min--0.653--------
Intrinsic Value_3Y_max--5.385--------
Intrinsic Value_3Y_min--2.678--------
Intrinsic Value_5Y_max--11.135--------
Intrinsic Value_5Y_min--5.470--------
Net Profit Margin---0.207-0.233+13%-0.018-91%-0.220+6%-0.220+6%
Operating Margin----0.1470%-0.1110%-0.1550%-0.1550%
Operating Ratio--1.7961.713+5%1.531+17%1.649+9%1.649+9%
Pb Ratio1.625-14%1.8491.708+8%6.656-72%5.313-65%5.313-65%
Pe Ratio-35.341+12%-40.208-43.434+8%1096.382-104%250.011-116%250.011-116%
Peg Ratio---79.108-38.571-51%703.374-111%158.380-150%158.380-150%
Price Per Share8.787-14%9.9979.529+5%26.175-62%11.491-13%11.491-13%
Price To Total Gains Ratio-66.959+12%-76.180-71.973-6%24.518-411%0.433-17712%0.433-17712%
Profit Growth--0.508-23.867+4796%1.007-50%-5.070+1098%-5.070+1098%
Quick Ratio--0.8680.877-1%0.895-3%0.859+1%0.859+1%
Return On Assets---0.013-0.013-6%-0.001-90%-0.017+28%-0.017+28%
Return On Equity---0.046-0.040-13%-0.006-87%-0.049+6%-0.049+6%
Revenue Growth--1.2031.040+16%1.250-4%1.140+5%1.140+5%
Total Gains Per Share---0.131-0.153+16%0.853-115%0.285-146%0.285-146%
Total Gains Per Share Growth--0.234-1.886+904%4.174-94%1.397-83%1.397-83%
Usd Book Value--791195020.478815166150.469-3%746793799.605+6%433401642.401+83%433401642.401+83%
Usd Book Value Change Per Share---0.142-0.166+16%0.924-115%0.308-146%0.308-146%
Usd Book Value Per Share--5.8586.036-3%5.529+6%3.209+83%3.209+83%
Usd Dividend Per Share----0%-0%-0%-0%
Usd Eps---0.269-0.241-10%0.000-224008%-0.095-65%-0.095-65%
Usd Free Cash Flow--73479436.14237033429.842+98%24362079.106+202%11134866.509+560%11134866.509+560%
Usd Free Cash Flow Per Share--0.5440.274+98%0.180+202%0.078+600%0.078+600%
Usd Free Cash Flow To Equity Per Share--0.5300.218+143%1.435-63%0.332+60%0.332+60%
Usd Price Per Share9.520-14%10.83110.324+5%28.358-62%12.449-13%12.449-13%
Usd Profit---36380264.856-32576509.941-10%16247.885-224008%-12796965.965-65%-12796965.965-65%
Usd Revenue--175376173.574144248475.060+22%117088010.183+50%80164987.023+119%80164987.023+119%
Usd Total Gains Per Share---0.142-0.166+16%0.924-115%0.308-146%0.308-146%
 EOD+3 -2MRQTTM+22 -16YOY+12 -265Y+21 -1710Y+21 -17

3.2. Fundamental Score

Let's check the fundamental score of Magnite Inc based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-35.341
Price to Book Ratio (EOD)Between0-11.625
Net Profit Margin (MRQ)Greater than0-0.207
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.868
Current Ratio (MRQ)Greater than11.179
Debt to Asset Ratio (MRQ)Less than10.708
Debt to Equity Ratio (MRQ)Less than12.428
Return on Equity (MRQ)Greater than0.15-0.046
Return on Assets (MRQ)Greater than0.05-0.013
Total2/10 (20.0%)

3.3. Technical Score

Let's check the technical score of Magnite Inc based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5042.020
Ma 20Greater thanMa 509.263
Ma 50Greater thanMa 10010.078
Ma 100Greater thanMa 2009.869
OpenGreater thanClose8.679
Total2/5 (40.0%)



Latest Balance Sheet

Balance Sheet of 2022-12-31. Currency in USD. All numbers in thousands.

Summary
Total Assets2,712,213
Total Liabilities1,920,915
Total Stockholder Equity791,298
 As reported
Total Liabilities 1,920,915
Total Stockholder Equity+ 791,298
Total Assets = 2,712,213

Assets

Total Assets2,712,213
Total Current Assets1,326,261
Long-term Assets1,326,261
Total Current Assets
Cash And Cash Equivalents 326,254
Net Receivables 976,506
Other Current Assets 23,501
Total Current Assets  (as reported)1,326,261
Total Current Assets  (calculated)1,326,261
+/-0
Long-term Assets
Goodwill 978,217
Intangible Assets 277,172
Long-term Assets Other 7,383
Long-term Assets  (as reported)1,385,952
Long-term Assets  (calculated)1,262,772
+/- 123,180

Liabilities & Shareholders' Equity

Total Current Liabilities1,125,032
Long-term Liabilities795,883
Total Stockholder Equity791,298
Total Current Liabilities
Short Long Term Debt 3,600
Accounts payable 1,076,943
Other Current Liabilities 5,939
Total Current Liabilities  (as reported)1,125,032
Total Current Liabilities  (calculated)1,086,482
+/- 38,550
Long-term Liabilities
Long term Debt 722,757
Capital Lease Obligations Min Short Term Debt87,503
Long-term Liabilities Other 1,723
Long-term Liabilities  (as reported)795,883
Long-term Liabilities  (calculated)811,983
+/- 16,100
Total Stockholder Equity
Total Stockholder Equity (as reported)791,298
Total Stockholder Equity (calculated)0
+/- 791,298
Other
Capital Stock2
Common Stock Shares Outstanding 134,006
Net Debt 400,103
Net Invested Capital 1,517,655
Net Working Capital 201,229



Balance Sheet

Currency in USD. All numbers in thousands.

 Trend2022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-30
> Total Assets 
330,398
321,115
360,012
311,397
334,837
335,321
395,120
314,218
757,122
866,474
938,960
1,214,718
2,541,275
2,533,110
2,712,612
2,522,462
2,622,465
2,529,084
2,712,213
2,712,2132,529,0842,622,4652,522,4622,712,6122,533,1102,541,2751,214,718938,960866,474757,122314,218395,120335,321334,837311,397360,012321,115330,398
   > Total Current Assets 
266,523
260,949
300,541
244,050
270,037
263,179
313,050
236,854
410,188
529,599
607,071
887,754
1,004,032
974,250
1,178,116
1,009,764
1,141,837
1,079,265
1,326,261
1,326,2611,079,2651,141,8371,009,7641,178,116974,2501,004,032887,754607,071529,599410,188236,854313,050263,179270,037244,050300,541260,949266,523
       Cash And Cash Equivalents 
72,247
82,354
80,452
80,714
86,111
85,122
88,888
71,283
107,490
103,797
117,676
468,550
192,970
188,182
230,401
204,589
233,132
253,552
326,254
326,254253,552233,132204,589230,401188,182192,970468,550117,676103,797107,49071,28388,88885,12286,11180,71480,45282,35472,247
       Short-term Investments 
32,072
14,486
7,524
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000007,52414,48632,072
       Net Receivables 
153,163
155,328
205,683
155,888
178,025
172,284
217,571
158,248
292,433
412,435
471,666
401,836
780,502
765,076
927,781
782,956
886,108
804,350
976,506
976,506804,350886,108782,956927,781765,076780,502401,836471,666412,435292,433158,248217,571172,284178,025155,888205,683155,328153,163
       Other Current Assets 
0
0
0
0
0
0
0
0
300
600
800
300
300
500
740
842
838
1,045
23,501
23,5011,04583884274050030030080060030000000000
   > Long-term Assets 
0
0
0
67,347
64,800
72,142
82,070
77,364
346,934
336,875
331,889
326,964
1,537,243
1,558,860
1,534,496
1,512,698
1,480,628
1,449,819
1,385,952
1,385,9521,449,8191,480,6281,512,6981,534,4961,558,8601,537,243326,964331,889336,875346,93477,36482,07072,14264,80067,347000
       Property Plant Equipment 
36,571
33,884
33,487
41,108
38,837
46,958
45,158
41,138
63,518
61,612
63,280
66,242
83,362
97,350
111,053
107,349
112,087
119,898
0
0119,898112,087107,349111,05397,35083,36266,24263,28061,61263,51841,13845,15846,95838,83741,10833,48733,88436,571
       Goodwill 
0
0
0
0
0
0
7,370
7,370
157,804
157,804
158,125
158,125
945,731
972,747
969,873
978,216
978,217
978,217
978,217
978,217978,217978,217978,216969,873972,747945,731158,125158,125157,804157,8047,3707,370000000
       Intangible Assets 
26,107
25,403
24,744
24,172
23,846
23,059
27,439
26,956
122,209
114,517
106,044
98,380
501,257
482,701
446,708
420,256
383,155
345,598
277,172
277,172345,598383,155420,256446,708482,701501,25798,380106,044114,517122,20926,95627,43923,05923,84624,17224,74425,40326,107
       Long-term Assets Other 
0
0
0
2,067
2,117
2,125
2,103
1,900
3,403
2,942
4,440
4,217
6,893
6,062
6,862
6,877
7,169
6,106
7,383
7,3836,1067,1696,8776,8626,0626,8934,2174,4402,9423,4031,9002,1032,1252,1172,067000
> Total Liabilities 
202,734
203,363
241,999
202,906
229,209
231,198
283,184
215,990
399,651
510,343
557,347
872,362
1,653,589
1,656,345
1,831,855
1,684,552
1,801,086
1,718,582
1,920,915
1,920,9151,718,5821,801,0861,684,5521,831,8551,656,3451,653,589872,362557,347510,343399,651215,990283,184231,198229,209202,906241,999203,363202,734
   > Total Current Liabilities 
201,403
202,191
240,982
195,492
220,514
214,524
267,499
202,123
362,343
473,623
522,198
448,959
873,678
858,907
1,029,395
887,319
1,002,217
919,008
1,125,032
1,125,032919,0081,002,217887,3191,029,395858,907873,678448,959522,198473,623362,343202,123267,499214,524220,514195,492240,982202,191201,403
       Short-term Debt 
0
0
0
6,928
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000006,928000
       Short Long Term Debt 
0
0
0
6,928
0
0
0
0
0
0
0
0
3,600
3,600
3,600
3,600
3,600
3,600
3,600
3,6003,6003,6003,6003,6003,6003,600000000006,928000
       Accounts payable 
191,995
193,740
233,545
182,541
207,312
200,930
252,713
188,764
337,665
444,405
496,873
426,732
820,089
806,548
983,124
838,705
953,490
872,715
1,076,943
1,076,943872,715953,490838,705983,124806,548820,089426,732496,873444,405337,665188,764252,713200,930207,312182,541233,545193,740191,995
       Other Current Liabilities 
2,899
2,806
1,304
673
531
498
778
929
2,881
5,019
3,070
4,114
10,682
13,182
7,299
9,801
9,947
8,371
5,939
5,9398,3719,9479,8017,29913,18210,6824,1143,0705,0192,8819297784985316731,3042,8062,899
   > Long-term Liabilities 
0
0
0
7,414
8,695
16,674
15,685
13,867
37,308
36,720
35,149
423,403
779,911
797,438
802,460
797,233
798,869
799,574
795,883
795,883799,574798,869797,233802,460797,438779,911423,40335,14936,72037,30813,86715,68516,6748,6957,414000
       Capital Lease Obligations Min Short Term Debt
0
0
0
7,235
15,342
23,488
22,513
20,599
46,628
45,418
42,091
39,863
55,024
71,032
85,629
81,415
83,297
83,740
87,503
87,50383,74083,29781,41585,62971,03255,02439,86342,09145,41846,62820,59922,51323,48815,3427,235000
       Long-term Liabilities Other 
0
0
0
179
179
179
454
426
2,710
2,478
2,672
2,921
2,854
2,618
2,647
2,237
2,025
1,703
1,723
1,7231,7032,0252,2372,6472,6182,8542,9212,6722,4782,710426454179179179000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
200
800
200
200
700
800
1,000
700
0
07001,0008007002002008002000000000000
> Total Stockholder Equity
127,664
117,752
118,013
108,491
105,628
104,123
111,936
98,228
357,471
356,131
381,613
342,356
887,686
876,765
880,757
837,910
821,379
810,502
791,298
791,298810,502821,379837,910880,757876,765887,686342,356381,613356,131357,47198,228111,936104,123105,628108,491118,013117,752127,664
   Common Stock
1
1
1
1
1
1
1
1
2
2
2
2
2
2
2
2
2
2
0
0222222222211111111
   Retained Earnings Total Equity0000000000000000000
   Accumulated Other Comprehensive Income 0000000000000000000
   Capital Surplus 0000000000000000000
   Treasury Stock0000000000000000000
   Other Stockholders Equity 0-5,293-3,321-1,266-1,376-1,426-901-1,270-957-2,585-2,603-834-45-585-293-165-259-167-77



Balance Sheet

Currency in USD. All numbers in thousands.




Cash Flow

Currency in USD. All numbers in thousands.




Income Statement

Currency in USD. All numbers in thousands.


Latest Income Statement (annual, 2022-12-31)

Gross Profit (+$)
totalRevenue577,069
Cost of Revenue-307,165
Gross Profit269,904269,904
 
Operating Income (+$)
Gross Profit269,904
Operating Expense-682,385
Operating Income-105,316-412,481
 
Operating Expense (+$)
Research Development93,757
Selling General Administrative281,463
Selling And Marketing Expenses-
Operating Expense682,385375,220
 
Net Interest Income (+$)
Interest Income-
Interest Expense-29,260
Net Interest Income-29,260-29,260
 
Pretax Income (+$)
Operating Income-105,316
Net Interest Income-29,260
Other Non-Operating Income Expenses-
Income Before Tax (EBT)-135,597-104,295
EBIT - interestExpense = -29,260
-130,323
-101,063
Interest Expense29,260
Earnings Before Interest and Taxes (ebit)--106,337
Earnings Before Interest and Taxes (ebitda)110,736
 
After tax Income (+$)
Income Before Tax-135,597
Tax Provision--5,274
Net Income From Continuing Ops-130,323-130,323
Net Income-130,323
Net Income Applicable To Common Shares-
 
Non-recurring Events
Discontinued Operations-
Extraordinary Items-
Effect of Accounting Charges-
Other Items-
Non Recurring-
Other Operating Expenses-
Total Other Income/Expenses Net-1,02129,260
 

Comments

Join the conversation.

Leave a comment

Stay informed with my latest content.

Subscribe to my newsletter and receive an email as soon as I add content to PenkeTrading.com.


By clicking Register, you agree to the General Terms and Conditions.
Penke's Market Notifications
CON3.LSE
1 minute ago

I found you a Evening Star Candle Pattern on the daily chart of CON3.LSE.

CON3.LSE Daily Candlestick Chart
BAESY.PINK
2 minutes ago

I found you a Overbought RSI (Relative Strength Index) on the daily chart of BAESY.PINK.

BAESY.PINK Daily Candlestick Chart
SMMF.NASDAQ
4 minutes ago

I found you a STOCH Bullish Reversal Divergence on the daily chart of SMMF.NASDAQ.

SMMF.NASDAQ Daily Candlestick Chart
SLS.NASDAQ
4 minutes ago

I found you a STOCH Bullish Reversal Divergence on the daily chart of SLS.NASDAQ.

SLS.NASDAQ Daily Candlestick Chart
SLM.NASDAQ
5 minutes ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of SLM.NASDAQ.

SLM.NASDAQ Daily Candlestick Chart
MQBKY.PINK
5 minutes ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of MQBKY.PINK.

MQBKY.PINK Daily Candlestick Chart
DDEJF.PINK
6 minutes ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of DDEJF.PINK.

DDEJF.PINK Daily Candlestick Chart
LNVGY.PINK
8 minutes ago

I found you a Overbought RSI (Relative Strength Index) on the daily chart of LNVGY.PINK.

LNVGY.PINK Daily Candlestick Chart
CCOEY.PINK
9 minutes ago

I found you a Overbought RSI (Relative Strength Index) on the daily chart of CCOEY.PINK.

CCOEY.PINK Daily Candlestick Chart
AERG.OTCQB
10 minutes ago

I found you a Golden Cross on the daily chart of AERG.OTCQB.

AERG.OTCQB Daily Candlestick Chart
FNMFN.OTCQB
11 minutes ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of FNMFN.OTCQB.

FNMFN.OTCQB Daily Candlestick Chart
MTAL.NYSE
11 minutes ago

I found you a Overbought RSI (Relative Strength Index) on the daily chart of MTAL.NYSE.

MTAL.NYSE Daily Candlestick Chart
WSBN.LSE
14 minutes ago

I found you a STOCH Bullish Reversal Divergence on the daily chart of WSBN.LSE.

WSBN.LSE Daily Candlestick Chart
SNW.XETRA
35 minutes ago

I found you a Overbought RSI (Relative Strength Index) on the daily chart of SNW.XETRA.

SNW.XETRA Daily Candlestick Chart
VRS.LSE
41 minutes ago

I found you a STOCH Bullish Reversal Divergence on the daily chart of VRS.LSE.

VRS.LSE Daily Candlestick Chart
VRL.XETRA
42 minutes ago

I found you a STOCH Bearish Reversal Divergence on the daily chart of VRL.XETRA.

VRL.XETRA Daily Candlestick Chart
SYAB.XETRA
42 minutes ago

I found you a Overbought RSI (Relative Strength Index) on the daily chart of SYAB.XETRA.

SYAB.XETRA Daily Candlestick Chart
XUFN.XETRA
46 minutes ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of XUFN.XETRA.

XUFN.XETRA Daily Candlestick Chart
123F.XETRA
46 minutes ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of 123F.XETRA.

123F.XETRA Daily Candlestick Chart
XDWF.XETRA
46 minutes ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of XDWF.XETRA.

XDWF.XETRA Daily Candlestick Chart
XDND.XETRA
46 minutes ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of XDND.XETRA.

XDND.XETRA Daily Candlestick Chart
SSLFINANCE.BSE
47 minutes ago

I found you a Three White Soldiers Candle Pattern on the daily chart of SSLFINANCE.BSE.

SSLFINANCE.BSE Daily Candlestick Chart
RICHIRICH.BSE
47 minutes ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of RICHIRICH.BSE.

RICHIRICH.BSE Daily Candlestick Chart
UMDK.XETRA
55 minutes ago

I found you a STOCH Bullish Reversal Divergence on the daily chart of UMDK.XETRA.

UMDK.XETRA Daily Candlestick Chart
WDDD.OTCQB
56 minutes ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of WDDD.OTCQB.

WDDD.OTCQB Daily Candlestick Chart