25 XP 0   0   10  
0coffee
Main menu
3rd party ad coffee SUPPORTERis ad-free.

Applied Opt
Buy, Hold or Sell?

Let's analyze Applied Opt together

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

I'm going to help you getting a better view of Applied Opt. 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.

Get notifications about Applied Opt

I send you an email if I find something interesting about Applied Opt.

1. Quick Overview

1.1. Quick analysis of Applied Opt (30 sec.)










1.2. What can you expect buying and holding a share of Applied Opt? (30 sec.)

How much money do you get?

How much money do you get?
$0.00
When do you have the money?
1 year
How often do you get paid?
20.0%

What is your share worth?

Current worth
$4.29
Expected worth in 1 year
$4.98
How sure are you?
50.0%

+ What do you gain per year?

Total Gains per Share
$0.68
Return On Investment
2.2%

For what price can you sell your share?

Current Price per Share
$30.88
Expected price per share
$20.34 - $44.50
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Applied Opt (5 min.)




Live pricePrice per Share (EOD)
$30.88
Intrinsic Value Per Share
$-24.15 - $-9.25
Total Value Per Share
$-19.86 - $-4.96

2.2. Growth of Applied Opt (5 min.)




Is Applied Opt growing?

Current yearPrevious yearGrowGrow %
How rich?$212m$174.7m$27.5m13.6%

How much money is Applied Opt making?

Current yearPrevious yearGrowGrow %
Making money-$20.2m-$16.6m-$3.5m-17.6%
Net Profit Margin-41.9%-31.7%--

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

2.3. Financial Health of Applied Opt (5 min.)




2.4. Comparing to competitors in the Communication Equipment industry (5 min.)




  Industry Rankings (Communication Equipment)  

3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Applied Opt?

Welcome investor! Applied Opt's management wants to use your money to grow the business. In return you get a share of Applied Opt.

First you should know what it really means to hold a share of Applied Opt. And how you can make/lose money.

Speculation

The Price per Share of Applied Opt is $30.88. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.

If you buy blind, there is a 50% chance of making or losing money by selling the stock in the future. However, we can look at a few things to determine the odds in our favor:

  • The fundamentals: the financial health trends of Applied Opt.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in Applied Opt, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is $4.29. Based on the TTM, the Book Value Change Per Share is $0.17 per quarter. Based on the YOY, the Book Value Change Per Share is $-0.10 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is $0.00 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Applied Opt.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps-0.36-1.2%-0.41-1.3%-0.32-1.0%-0.34-1.1%-0.13-0.4%
Usd Book Value Change Per Share0.521.7%0.170.6%-0.10-0.3%-0.09-0.3%0.050.2%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.070.2%0.030.1%
Usd Total Gains Per Share0.521.7%0.170.6%-0.10-0.3%-0.02-0.1%0.080.3%
Usd Price Per Share14.31-13.95-5.26-8.20-16.96-
Price to Earnings Ratio-9.95--9.62--5.58--6.78-9.69-
Price-to-Total Gains Ratio27.62--6.59--2.93--593.80--464.58-
Price to Book Ratio3.33-3.37-1.49-1.79-3.50-
Price-to-Total Gains Ratio27.62--6.59--2.93--593.80--464.58-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share30.88
Number of shares32
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.07
Usd Book Value Change Per Share0.17-0.09
Usd Total Gains Per Share0.17-0.02
Gains per Quarter (32 shares)5.47-0.71
Gains per Year (32 shares)21.86-2.85
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1022129-12-13
20443418-23-16
30665627-35-19
40877835-47-22
5010910044-58-25
6013112253-70-28
7015314462-82-31
8017516671-93-34
9019718880-105-37
10021921088-117-40

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share0.04.00.00.0%0.012.00.00.0%0.020.00.00.0%13.027.00.032.5%18.031.01.036.0%
Book Value Change Per Share2.02.00.050.0%3.09.00.025.0%6.014.00.030.0%19.021.00.047.5%26.022.02.052.0%
Dividend per Share1.00.03.025.0%6.00.06.050.0%8.00.012.040.0%8.00.032.020.0%8.00.042.016.0%
Total Gains per Share2.02.00.050.0%3.09.00.025.0%7.013.00.035.0%20.020.00.050.0%27.021.02.054.0%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Applied Opt 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--0.5180.171+203%-0.102+120%-0.091+118%0.050+942%
Book Value Per Share--4.2944.096+5%3.538+21%4.628-7%4.823-11%
Current Ratio--1.6091.723-7%0.938+72%1.658-3%2.139-25%
Debt To Asset Ratio--0.4830.459+5%0.541-11%0.469+3%0.405+19%
Debt To Equity Ratio--0.9330.851+10%1.179-21%0.897+4%0.716+30%
Dividend Per Share---0.000-100%0.001-100%0.069-100%0.035-100%
Enterprise Value--543048968.000544801095.7500%79918896.000+580%243291717.150+123%725743986.375-25%
Eps---0.360-0.409+14%-0.316-12%-0.342-5%-0.128-64%
Ev To Ebitda Ratio---12.543-13.799+10%-3.351-73%1.072-1270%3.130-501%
Ev To Sales Ratio--2.0842.596-20%0.364+472%1.138+83%2.737-24%
Free Cash Flow Per Share---0.415-0.344-17%-0.097-77%-0.198-52%-0.175-58%
Free Cash Flow To Equity Per Share--0.5850.080+632%-0.024+104%-0.027+105%-0.001+100%
Gross Profit Margin--1.2701.227+4%1.179+8%1.202+6%1.012+26%
Intrinsic Value_10Y_max---9.252--------
Intrinsic Value_10Y_min---24.152--------
Intrinsic Value_1Y_max---0.734--------
Intrinsic Value_1Y_min---1.000--------
Intrinsic Value_3Y_max---2.352--------
Intrinsic Value_3Y_min---4.252--------
Intrinsic Value_5Y_max---4.148--------
Intrinsic Value_5Y_min---8.847--------
Market Cap1525249664.000+54%706810968.000688782596.000+3%259682646.000+172%404971567.200+75%837541361.400-16%
Net Profit Margin---0.273-0.419+54%-0.317+16%-0.337+24%-0.153-44%
Operating Margin---0.246-0.379+54%-0.279+13%-0.298+21%-0.161-35%
Operating Ratio--1.2541.367-8%1.2590%1.274-2%1.126+11%
Pb Ratio7.192+54%3.3333.367-1%1.495+123%1.792+86%3.498-5%
Pe Ratio-21.474-116%-9.951-9.618-3%-5.575-44%-6.780-32%9.694-203%
Price Per Share30.880+54%14.31013.945+3%5.258+172%8.199+75%16.957-16%
Price To Free Cash Flow Ratio-18.602-116%-8.620-15.844+84%-2.508-71%-20.728+140%-14.338+66%
Price To Total Gains Ratio59.599+54%27.618-6.593+124%-2.931+111%-593.801+2250%-464.580+1782%
Quick Ratio--0.9330.965-3%0.474+97%0.805+16%1.188-21%
Return On Assets---0.043-0.055+27%-0.044+1%-0.042-4%-0.014-67%
Return On Equity---0.084-0.102+21%-0.096+14%-0.079-6%-0.030-64%
Total Gains Per Share--0.5180.171+203%-0.101+119%-0.022+104%0.084+515%
Usd Book Value--212086000.000202293750.000+5%174729750.000+21%228595450.000-7%238237825.000-11%
Usd Book Value Change Per Share--0.5180.171+203%-0.102+120%-0.091+118%0.050+942%
Usd Book Value Per Share--4.2944.096+5%3.538+21%4.628-7%4.823-11%
Usd Dividend Per Share---0.000-100%0.001-100%0.069-100%0.035-100%
Usd Enterprise Value--543048968.000544801095.7500%79918896.000+580%243291717.150+123%725743986.375-25%
Usd Eps---0.360-0.409+14%-0.316-12%-0.342-5%-0.128-64%
Usd Free Cash Flow---20498000.000-16998500.000-17%-4790000.000-77%-9759000.000-52%-8639425.000-58%
Usd Free Cash Flow Per Share---0.415-0.344-17%-0.097-77%-0.198-52%-0.175-58%
Usd Free Cash Flow To Equity Per Share--0.5850.080+632%-0.024+104%-0.027+105%-0.001+100%
Usd Market Cap1525249664.000+54%706810968.000688782596.000+3%259682646.000+172%404971567.200+75%837541361.400-16%
Usd Price Per Share30.880+54%14.31013.945+3%5.258+172%8.199+75%16.957-16%
Usd Profit---17757000.000-20225000.000+14%-16675500.000-6%-17372650.000-2%-6588475.000-63%
Usd Revenue--65151000.00052386750.000+24%54694000.000+19%54220100.000+20%59085425.000+10%
Usd Total Gains Per Share--0.5180.171+203%-0.101+119%-0.022+104%0.084+515%
 EOD+6 -2MRQTTM+26 -14YOY+29 -115Y+20 -2010Y+12 -28

3.3 Fundamental Score

Let's check the fundamental score of Applied Opt based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-21.474
Price to Book Ratio (EOD)Between0-17.192
Net Profit Margin (MRQ)Greater than0-0.273
Operating Margin (MRQ)Greater than0-0.246
Quick Ratio (MRQ)Greater than10.933
Current Ratio (MRQ)Greater than11.609
Debt to Asset Ratio (MRQ)Less than10.483
Debt to Equity Ratio (MRQ)Less than10.933
Return on Equity (MRQ)Greater than0.15-0.084
Return on Assets (MRQ)Greater than0.05-0.043
Total3/10 (30.0%)

3.4 Technical Score

Let's check the technical score of Applied Opt based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5045.191
Ma 20Greater thanMa 5034.392
Ma 50Greater thanMa 10032.900
Ma 100Greater thanMa 20023.778
OpenGreater thanClose31.950
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About Applied Opt

Applied Optoelectronics, Inc. designs, manufactures, and sells fiber-optic networking products in the United States, Taiwan, and China. It offers optical modules, optical filters, lasers, laser components, subassemblies, transmitters and transceivers, turn-key equipment, headend, node, distribution equipment, and amplifiers. The company sells its products to internet data center operators, cable television, telecom equipment manufacturers, fiber-to-the-home, and internet service providers through its direct and indirect sales channels. Applied Optoelectronics, Inc. was incorporated in 1997 and is headquartered in Sugar Land, Texas.

Fundamental data was last updated by Penke on 2025-01-16 11:26:05.

4.2 In-depth Summary

4.2.1. Financial Health Summary

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 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 very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is fair priced.
Based on the earnings, the company is expensive.
Based on how much money comes from the company's main activities, the company is expensive.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit Applied Opt earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Applied Opt to the Communication Equipment industry mean.
  • A Net Profit Margin of -27.3% means that $-0.27 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Applied Opt:

  • The MRQ is -27.3%. The company is making a huge loss. -2
  • The TTM is -41.9%. The company is making a huge loss. -2
Trends
Current periodCompared to+/- 
MRQ-27.3%TTM-41.9%+14.6%
TTM-41.9%YOY-31.7%-10.2%
TTM-41.9%5Y-33.7%-8.1%
5Y-33.7%10Y-15.3%-18.4%
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ-27.3%1.2%-28.5%
TTM-41.9%0.6%-42.5%
YOY-31.7%2.2%-33.9%
5Y-33.7%1.2%-34.9%
10Y-15.3%1.5%-16.8%
4.3.1.2. Return on Assets

Shows how efficient Applied Opt is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Applied Opt to the Communication Equipment industry mean.
  • -4.3% Return on Assets means that Applied Opt generated $-0.04 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Applied Opt:

  • The MRQ is -4.3%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -5.5%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-4.3%TTM-5.5%+1.2%
TTM-5.5%YOY-4.4%-1.1%
TTM-5.5%5Y-4.2%-1.3%
5Y-4.2%10Y-1.4%-2.7%
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ-4.3%0.4%-4.7%
TTM-5.5%0.3%-5.8%
YOY-4.4%0.7%-5.1%
5Y-4.2%0.6%-4.8%
10Y-1.4%0.6%-2.0%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Applied Opt to the Communication Equipment industry mean.
  • -8.4% Return on Equity means Applied Opt generated $-0.08 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Applied Opt:

  • The MRQ is -8.4%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -10.2%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-8.4%TTM-10.2%+1.8%
TTM-10.2%YOY-9.6%-0.6%
TTM-10.2%5Y-7.9%-2.3%
5Y-7.9%10Y-3.0%-4.9%
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ-8.4%0.8%-9.2%
TTM-10.2%0.6%-10.8%
YOY-9.6%1.5%-11.1%
5Y-7.9%1.0%-8.9%
10Y-3.0%1.2%-4.2%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Applied Opt.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Applied Opt is operating .

  • Measures how much profit Applied Opt 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 Applied Opt to the Communication Equipment industry mean.
  • An Operating Margin of -24.6% means the company generated $-0.25  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Applied Opt:

  • The MRQ is -24.6%. The company is operating very inefficient. -2
  • The TTM is -37.9%. The company is operating very inefficient. -2
Trends
Current periodCompared to+/- 
MRQ-24.6%TTM-37.9%+13.3%
TTM-37.9%YOY-27.9%-10.1%
TTM-37.9%5Y-29.8%-8.2%
5Y-29.8%10Y-16.1%-13.7%
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ-24.6%4.5%-29.1%
TTM-37.9%2.4%-40.3%
YOY-27.9%3.1%-31.0%
5Y-29.8%2.4%-32.2%
10Y-16.1%2.6%-18.7%
4.3.2.2. Operating Ratio

Measures how efficient Applied Opt is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Communication Equipment industry mean).
  • An Operation Ratio of 1.25 means that the operating costs are $1.25 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Applied Opt:

  • The MRQ is 1.254. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.367. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.254TTM1.367-0.113
TTM1.367YOY1.259+0.108
TTM1.3675Y1.274+0.093
5Y1.27410Y1.126+0.147
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2541.266-0.012
TTM1.3671.206+0.161
YOY1.2591.098+0.161
5Y1.2741.126+0.148
10Y1.1261.137-0.011
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Applied Opt.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Communication Equipment industry mean).
  • A Current Ratio of 1.61 means the company has $1.61 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Applied Opt:

  • The MRQ is 1.609. The company is able to pay all its short-term debts. +1
  • The TTM is 1.723. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.609TTM1.723-0.114
TTM1.723YOY0.938+0.785
TTM1.7235Y1.658+0.065
5Y1.65810Y2.139-0.481
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ1.6091.865-0.256
TTM1.7231.861-0.138
YOY0.9381.890-0.952
5Y1.6581.945-0.287
10Y2.1391.919+0.220
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Applied Opt to the Communication Equipment industry mean.
  • A Quick Ratio of 0.93 means the company can pay off $0.93 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Applied Opt:

  • The MRQ is 0.933. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.965. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.933TTM0.965-0.032
TTM0.965YOY0.474+0.491
TTM0.9655Y0.805+0.160
5Y0.80510Y1.188-0.383
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9330.898+0.035
TTM0.9650.977-0.012
YOY0.4741.040-0.566
5Y0.8051.142-0.337
10Y1.1881.262-0.074
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Applied Opt.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Applied Opt assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Applied Opt to Communication Equipment industry mean.
  • A Debt to Asset Ratio of 0.48 means that Applied Opt assets are financed with 48.3% credit (debt) and the remaining percentage (100% - 48.3%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Applied Opt:

  • The MRQ is 0.483. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.459. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.483TTM0.459+0.023
TTM0.459YOY0.541-0.081
TTM0.4595Y0.469-0.009
5Y0.46910Y0.405+0.064
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4830.469+0.014
TTM0.4590.471-0.012
YOY0.5410.478+0.063
5Y0.4690.476-0.007
10Y0.4050.459-0.054
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Applied Opt to the Communication Equipment industry mean.
  • A Debt to Equity ratio of 93.3% means that company has $0.93 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Applied Opt:

  • The MRQ is 0.933. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.851. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.933TTM0.851+0.082
TTM0.851YOY1.179-0.328
TTM0.8515Y0.897-0.046
5Y0.89710Y0.716+0.181
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9330.853+0.080
TTM0.8510.837+0.014
YOY1.1790.854+0.325
5Y0.8970.890+0.007
10Y0.7160.932-0.216
3rd party ad coffee SUPPORTERis ad-free.

4.6. Market Valuation

4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every $1 in earnings Applied Opt generates.

  • Above 15 is considered overpriced but always compare Applied Opt to the Communication Equipment industry mean.
  • A PE ratio of -9.95 means the investor is paying $-9.95 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Applied Opt:

  • The EOD is -21.474. Based on the earnings, the company is expensive. -2
  • The MRQ is -9.951. Based on the earnings, the company is expensive. -2
  • The TTM is -9.618. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-21.474MRQ-9.951-11.523
MRQ-9.951TTM-9.618-0.333
TTM-9.618YOY-5.575-4.043
TTM-9.6185Y-6.780-2.839
5Y-6.78010Y9.694-16.474
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
EOD-21.47410.457-31.931
MRQ-9.9518.934-18.885
TTM-9.6188.053-17.671
YOY-5.5759.712-15.287
5Y-6.78014.189-20.969
10Y9.69418.914-9.220
4.6.2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Applied Opt:

  • The EOD is -18.602. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -8.620. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -15.844. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-18.602MRQ-8.620-9.982
MRQ-8.620TTM-15.844+7.224
TTM-15.844YOY-2.508-13.337
TTM-15.8445Y-20.728+4.884
5Y-20.72810Y-14.338-6.391
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
EOD-18.6025.114-23.716
MRQ-8.6204.711-13.331
TTM-15.8442.183-18.027
YOY-2.508-0.536-1.972
5Y-20.7281.873-22.601
10Y-14.3382.753-17.091
3rd party ad coffee SUPPORTERis ad-free.
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio

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

  • At or below 1 is considered healthy (always compare to Communication Equipment industry mean).
  • A PB ratio of 3.33 means the investor is paying $3.33 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Applied Opt:

  • The EOD is 7.192. Based on the equity, the company is overpriced. -1
  • The MRQ is 3.333. Based on the equity, the company is fair priced.
  • The TTM is 3.367. Based on the equity, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD7.192MRQ3.333+3.859
MRQ3.333TTM3.367-0.034
TTM3.367YOY1.495+1.872
TTM3.3675Y1.792+1.574
5Y1.79210Y3.498-1.706
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
EOD7.1922.055+5.137
MRQ3.3332.024+1.309
TTM3.3672.057+1.310
YOY1.4951.969-0.474
5Y1.7922.242-0.450
10Y3.4982.676+0.822
4.6.2. Total Gains per Share

4.7 Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of Applied Opt.

4.8.1. Institutions holding Applied Opt

Institutions are holding 64.714% of the shares of Applied Opt.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30BlackRock Inc6.14950.00093037392247130.8203
2024-09-30Vanguard Group Inc4.42940.00062187824328461.5242
2024-09-30Royce & Associates, LP3.23230.2077159654551548947.6838
2024-09-30Driehaus Capital Management LLC3.08150.187152204868007480.7714
2024-09-30Westfield Capital Management Company, L.P.2.69090.0859132909313290930
2024-09-30Shellback Capital, LP2.53971.4506125443821500020.6843
2024-09-30Whale Rock Capital Management LLC2.28420.2264112823811282380
2024-09-30Ameriprise Financial Inc2.08990.00381032276-1124230-52.132
2024-09-30Geode Capital Management, LLC1.84150.0011909559602417.0929
2024-09-30State Street Corp1.79630.000588725919230827.6722
2024-09-30Oberweis Asset Management Inc1.75310.634986591500
2024-09-30Alyeska Investment Group, L.P.1.51840.0548750000-411418-35.4238
2024-09-30Intrinsic Edge Capital Management, LLC1.42821.21937054317054310
2024-09-30Portolan Capital Management, LLC1.33340.6832658592-182467-21.6949
2024-09-30CenterBook Partners LP1.30020.5649642216-64343-9.1065
2024-09-30Millennium Management LLC1.23130.00416081516081510
2024-09-30Amvescap Plc.1.12440.00155553955189511423.9683
2024-09-30Two Sigma Investments LLC1.07830.016753260623168076.989
2024-09-30Emerald Advisers, LLC1.06590.2913526458137372.6792
2024-09-30Dimensional Fund Advisors, Inc.1.02770.0018507632-109069-17.6859
Total 42.99615.63721237068+4364425+20.6%

4.9.2. Funds holding Applied Opt

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-11-30Vanguard Total Stock Mkt Idx Inv2.35850.00261164926-83633-6.6984
2024-12-31iShares Russell 2000 ETF2.21660.05611094828-4200-0.3822
2024-09-30Oberweis Micro-Cap1.75312.093586591500
2024-09-30Oberweis Micro-Cap Growth1.75312.091586591500
2024-12-31Invesco Dorsey Wright Technology MomtETF1.52823.716275484100
2024-09-30Columbia Small Cap Value I1.38370.6351683461-14320-2.0522
2024-09-30Royce Small-Cap Opportunity Invmt1.27090.729162773016936036.9483
2024-09-30Harbor Small Cap Growth Instl1.25350.5016191456191450
2024-11-30Vanguard Institutional Extnd Mkt Idx Tr1.220.02046025735566710.1785
2024-12-31iShares Russell 2000 Value ETF0.77750.1148384031-10752-2.7235
2024-10-31Fidelity Small Cap Index0.7670.02237883112240.3241
2024-11-30FTGF RY US SmCp Opp A USD Dis(A)0.54991.1211271617-125866-31.6658
2024-11-30Heptagon Driehaus US Micro Cap Eq C$ Acc0.54421.0622268795-380850-58.6243
2024-09-30Kennedy Extended Small Cap0.53380.3372263655-214808-44.8954
2024-11-30Emerald Growth A0.51351.007525364800
2024-11-30Columbia Small Cap Value I A0.51270.6261253250-188280-42.6426
2024-12-31State St Russell Sm/Mid Cp® Indx NL Cl C0.49730.02012456352340010.5294
2024-09-30Royce Micro-Cap Invmt0.46411.07552292142808813.9654
2024-11-30Fidelity Extended Market Index0.44970.0206222107-958-0.4295
2024-09-30Driehaus Micro Cap Growth USD0.43011.00762124579956488.1932
Total 20.777416.260210262574-27219-0.3%

5.3. Insider Transactions

Insiders are holding 4.774% of the shares of Applied Opt.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-12-16Richard B BlackSELL1000035.27
2024-12-03William H YehSELL1000043.08
2024-11-29Min-chu (mike) ChenSELL979040
2024-11-26Richard B BlackSELL816237.18
2024-11-21Elizabeth G LoboaSELL1349436.54
2024-11-20Hung-lun (fred) ChangSELL2032330.35
2024-11-20Stefan J MurrySELL500031.56
2024-11-08David C KuoSELL1000026.93
2024-09-24David C KuoSELL1000015.02
2024-03-18Che-wei LinBUY3137012.7
2024-03-18Chih-hsiang (thompson) LinBUY1178012.66
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Latest Balance Sheet

Balance Sheet of 2024-09-30. Currency in USD. All numbers in thousands.

Summary
Total Assets409,972
Total Liabilities197,886
Total Stockholder Equity212,086
 As reported
Total Liabilities 197,886
Total Stockholder Equity+ 212,086
Total Assets = 409,972

Assets

Total Assets409,972
Total Current Assets188,363
Long-term Assets221,609
Total Current Assets
Cash And Cash Equivalents 34,124
Net Receivables 75,154
Inventory 64,382
Other Current Assets 14,703
Total Current Assets  (as reported)188,363
Total Current Assets  (calculated)188,363
+/-0
Long-term Assets
Property Plant Equipment 209,405
Intangible Assets 3,663
Long-term Assets Other 8,541
Long-term Assets  (as reported)221,609
Long-term Assets  (calculated)221,609
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities117,102
Long-term Liabilities80,784
Total Stockholder Equity212,086
Total Current Liabilities
Short-term Debt 30,598
Short Long Term Debt 39,417
Accounts payable 55,991
Other Current Liabilities 29,070
Total Current Liabilities  (as reported)117,102
Total Current Liabilities  (calculated)155,076
+/- 37,974
Long-term Liabilities
Long term Debt 77,053
Capital Lease Obligations 4,846
Long-term Liabilities  (as reported)80,784
Long-term Liabilities  (calculated)81,899
+/- 1,115
Total Stockholder Equity
Common Stock45
Retained Earnings -332,160
Accumulated Other Comprehensive Income 709
Other Stockholders Equity 543,492
Total Stockholder Equity (as reported)212,086
Total Stockholder Equity (calculated)212,086
+/-0
Other
Capital Stock45
Cash and Short Term Investments 34,124
Common Stock Shares Outstanding 42,312
Current Deferred Revenue1,439
Liabilities and Stockholders Equity 409,972
Net Debt 77,258
Net Invested Capital 328,556
Net Working Capital 71,261
Property Plant and Equipment Gross 414,080
Short Long Term Debt Total 111,382



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302011-12-31
> Total Assets 
53,723
0
65,748
0
71,996
75,934
111,057
154,654
153,524
168,154
183,670
186,215
222,747
256,949
273,475
295,861
301,366
326,791
322,318
367,626
406,986
438,704
452,984
475,617
472,204
481,085
466,840
491,205
495,122
483,878
466,825
453,536
478,091
497,787
480,805
476,362
473,144
462,524
454,459
446,753
434,755
414,343
408,263
383,551
356,877
373,792
389,186
350,916
348,040
409,972
409,972348,040350,916389,186373,792356,877383,551408,263414,343434,755446,753454,459462,524473,144476,362480,805497,787478,091453,536466,825483,878495,122491,205466,840481,085472,204475,617452,984438,704406,986367,626322,318326,791301,366295,861273,475256,949222,747186,215183,670168,154153,524154,654111,05775,93471,996065,748053,723
   > Total Current Assets 
0
0
39,246
0
43,376
45,585
77,936
114,403
106,114
110,936
113,239
101,139
132,620
160,194
153,928
160,479
153,711
164,161
157,552
194,222
218,512
230,067
229,697
241,825
230,588
215,170
194,275
203,274
201,035
190,647
192,804
182,688
213,009
229,930
209,169
209,855
208,224
200,570
194,079
193,239
194,417
187,800
183,164
161,529
144,546
164,398
172,605
133,635
132,969
188,363
188,363132,969133,635172,605164,398144,546161,529183,164187,800194,417193,239194,079200,570208,224209,855209,169229,930213,009182,688192,804190,647201,035203,274194,275215,170230,588241,825229,697230,067218,512194,222157,552164,161153,711160,479153,928160,194132,620101,139113,239110,936106,114114,40377,93645,58543,376039,24600
       Cash And Cash Equivalents 
1,768
0
10,723
0
9,768
8,356
22,006
52,411
34,079
37,034
32,175
9,909
28,412
37,592
28,074
45,528
42,289
55,907
50,224
59,672
74,825
70,930
82,936
82,251
76,190
56,380
58,004
77,459
81,070
72,376
67,028
62,517
51,131
46,772
43,425
45,482
44,013
43,534
41,136
31,980
33,667
26,268
35,587
16,103
21,578
31,241
45,366
17,405
16,118
34,124
34,12416,11817,40545,36631,24121,57816,10335,58726,26833,66731,98041,13643,53444,01345,48243,42546,77251,13162,51767,02872,37681,07077,45958,00456,38076,19082,25182,93670,93074,82559,67250,22455,90742,28945,52828,07437,59228,4129,90932,17537,03434,07952,41122,0068,3569,768010,72301,768
       Short-term Investments 
306
0
503
0
1,086
1,031
7,970
7,898
7,957
7,958
8,189
8,190
8,324
8,024
7,886
7,960
47
47
44
42
42
36
36
1,048
1,753
6,022
0
0
0
0
0
0
0
0
0
0
0
0
-6,480
0
0
0
0
0
0
0
0
0
0
0
00000000000-6,4800000000000006,0221,7531,048363642424447477,9607,8868,0248,3248,1908,1897,9587,9577,8987,9701,0311,08605030306
       Net Receivables 
0
0
14,559
0
14,077
17,403
22,089
24,662
24,968
26,324
32,569
32,753
32,907
44,495
42,896
38,256
43,605
46,501
51,267
73,273
79,858
73,029
65,734
53,655
48,668
32,028
30,534
32,202
28,542
29,709
34,655
25,783
50,029
51,453
43,443
49,010
52,223
52,447
56,092
55,413
49,351
52,832
61,514
57,878
43,380
60,751
48,290
57,828
58,096
75,154
75,15458,09657,82848,29060,75143,38057,87861,51452,83249,35155,41356,09252,44752,22349,01043,44351,45350,02925,78334,65529,70928,54232,20230,53432,02848,66853,65565,73473,02979,85873,27351,26746,50143,60538,25642,89644,49532,90732,75332,56926,32424,96824,66222,08917,40314,077014,55900
       Other Current Assets 
695
0
968
0
2,358
3,405
5,488
4,658
6,978
5,704
6,017
5,674
8,031
6,355
4,115
3,471
3,005
2,502
2,468
2,871
3,032
10,448
2,817
10,921
10,070
10,377
11,293
7,726
5,719
5,685
5,869
6,904
6,610
8,805
5,213
5,169
5,101
4,717
4,334
13,839
13,218
14,439
6,384
6,517
6,231
4,871
15,083
4,080
9,898
14,703
14,7039,8984,08015,0834,8716,2316,5176,38414,43913,21813,8394,3344,7175,1015,1695,2138,8056,6106,9045,8695,6855,7197,72611,29310,37710,07010,9212,81710,4483,0322,8712,4682,5023,0053,4714,1156,3558,0315,6746,0175,7046,9784,6585,4883,4052,35809680695
   > Long-term Assets 
0
0
26,502
0
28,620
30,349
33,121
40,251
47,410
57,218
70,431
85,076
90,127
96,755
119,547
135,382
147,655
162,630
164,766
173,404
188,474
208,637
223,287
233,792
241,616
265,915
272,565
287,931
294,087
293,231
274,021
270,848
265,082
267,857
271,636
266,507
264,920
261,954
260,380
253,514
240,338
226,543
225,099
222,022
212,331
209,394
216,581
217,281
215,071
221,609
221,609215,071217,281216,581209,394212,331222,022225,099226,543240,338253,514260,380261,954264,920266,507271,636267,857265,082270,848274,021293,231294,087287,931272,565265,915241,616233,792223,287208,637188,474173,404164,766162,630147,655135,382119,54796,75590,12785,07670,43157,21847,41040,25133,12130,34928,620026,50200
       Property Plant Equipment 
24,532
0
24,838
0
26,123
27,125
31,134
35,282
41,657
51,267
64,808
69,512
78,979
87,836
109,699
123,656
136,828
140,516
144,098
150,566
165,154
181,481
197,943
204,644
212,105
222,545
234,211
250,916
255,799
253,273
256,331
251,473
251,782
257,628
260,801
255,869
254,373
249,794
250,170
243,446
230,555
217,220
215,776
212,570
203,185
198,823
205,343
204,493
202,030
209,405
209,405202,030204,493205,343198,823203,185212,570215,776217,220230,555243,446250,170249,794254,373255,869260,801257,628251,782251,473256,331253,273255,799250,916234,211222,545212,105204,644197,943181,481165,154150,566144,098140,516136,828123,656109,69987,83678,97969,51264,80851,26741,65735,28231,13427,12526,123024,838024,532
       Goodwill 
0
0
1,469
0
1,786
1,785
1,810
4,790
4,775
4,761
4,763
4,748
4,756
4,735
4,754
4,811
4,787
4,818
4,771
4,761
4,793
4,838
4,811
10,463
10,074
9,803
9,791
9,895
9,771
9,623
9,679
9,532
9,461
9,671
9,853
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000009,8539,6719,4619,5329,6799,6239,7719,8959,7919,80310,07410,4634,8114,8384,7934,7614,7714,8184,7874,8114,7544,7354,7564,7484,7634,7614,7754,7901,8101,7851,78601,46900
       Intangible Assets 
1,339
0
1,469
0
1,786
1,785
1,810
4,790
4,775
4,761
4,763
4,748
4,756
4,735
4,754
4,811
4,787
4,818
4,771
4,761
4,793
4,838
4,811
10,463
10,074
9,803
9,791
9,895
9,771
9,623
9,679
9,532
9,461
9,671
9,853
9,723
9,734
9,667
9,692
9,640
9,263
8,908
8,937
8,933
8,615
8,618
8,658
3,610
8,555
3,663
3,6638,5553,6108,6588,6188,6158,9338,9378,9089,2639,6409,6929,6679,7349,7239,8539,6719,4619,5329,6799,6239,7719,8959,7919,80310,07410,4634,8114,8384,7934,7614,7714,8184,7874,8114,7544,7354,7564,7484,7634,7614,7754,7901,8101,7851,78601,46901,339
       Long-term Assets Other 
0
0
195
0
711
1,439
177
179
978
1,190
860
10,816
6,392
4,184
5,094
6,915
6,040
5,440
4,476
6,028
8,501
7,151
7,732
4,750
6,286
15,074
6,849
2,932
1,080
973
724
765
1,703
558
982
915
813
2,493
518
428
520
415
386
519
531
1,953
2,580
9,178
4,486
8,541
8,5414,4869,1782,5801,9535315193864155204285182,4938139159825581,7037657249731,0802,9326,84915,0746,2864,7507,7327,1518,5016,0284,4765,4406,0406,9155,0944,1846,39210,8168601,1909781791771,439711019500
> Total Liabilities 
33,047
0
34,740
0
41,456
44,592
47,980
45,506
41,743
54,333
68,658
71,308
100,849
94,047
108,077
129,982
134,195
139,253
94,934
91,453
99,484
114,262
119,708
132,323
129,573
145,600
137,746
167,587
183,407
181,593
193,031
196,037
220,636
232,621
202,914
197,890
195,853
198,556
199,889
207,176
215,161
215,805
223,593
210,914
193,618
195,439
174,317
155,190
161,546
197,886
197,886161,546155,190174,317195,439193,618210,914223,593215,805215,161207,176199,889198,556195,853197,890202,914232,621220,636196,037193,031181,593183,407167,587137,746145,600129,573132,323119,708114,26299,48491,45394,934139,253134,195129,982108,07794,047100,84971,30868,65854,33341,74345,50647,98044,59241,456034,740033,047
   > Total Current Liabilities 
29,686
0
25,577
0
29,372
29,974
39,057
39,922
40,176
39,083
48,601
51,785
70,753
65,361
74,080
77,804
78,155
72,052
59,973
67,590
76,670
76,891
70,708
69,859
71,705
82,704
77,418
65,175
68,127
64,423
91,355
95,514
119,769
132,318
103,148
98,415
90,485
93,335
108,957
116,534
129,816
130,889
138,582
205,607
187,470
188,248
93,358
74,609
80,939
117,102
117,10280,93974,60993,358188,248187,470205,607138,582130,889129,816116,534108,95793,33590,48598,415103,148132,318119,76995,51491,35564,42368,12765,17577,41882,70471,70569,85970,70876,89176,67067,59059,97372,05278,15577,80474,08065,36170,75351,78548,60139,08340,17639,92239,05729,97429,372025,577029,686
       Short-term Debt 
0
0
15,421
0
13,838
15,135
19,532
18,745
11,939
11,507
10,862
20,166
33,650
23,902
33,906
43,383
31,263
28,323
8,172
4,690
4,552
3,638
559
2,690
3,161
8,275
28,217
24,419
22,615
20,807
40,663
48,601
53,058
58,658
55,155
58,186
49,383
48,798
58,968
63,253
64,880
66,134
70,515
150,920
126,937
126,938
40,114
35,936
28,641
30,598
30,59828,64135,93640,114126,938126,937150,92070,51566,13464,88063,25358,96848,79849,38358,18655,15558,65853,05848,60140,66320,80722,61524,41928,2178,2753,1612,6905593,6384,5524,6908,17228,32331,26343,38333,90623,90233,65020,16610,86211,50711,93918,74519,53215,13513,838015,42100
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
1,386
0
0
0
8,592
0
31,263
28,323
7,865
28,553
27,366
3,638
559
2,690
3,161
8,275
23,589
23,366
21,712
19,883
39,681
47,646
52,100
57,658
54,125
57,147
48,345
47,735
57,887
62,188
63,838
65,117
69,411
149,827
125,829
125,830
38,965
34,841
27,554
39,417
39,41727,55434,84138,965125,830125,829149,82769,41165,11763,83862,18857,88747,73548,34557,14754,12557,65852,10047,64639,68119,88321,71223,36623,5898,2753,1612,6905593,63827,36628,5537,86528,32331,26308,5920001,3860000000000
       Accounts payable 
7,792
0
6,913
0
13,149
11,282
15,010
17,105
22,631
22,616
30,799
25,301
29,755
31,518
27,548
25,113
33,130
32,413
36,375
48,252
53,321
50,993
43,624
46,223
51,429
53,706
29,910
28,332
31,526
28,074
32,828
36,236
51,154
56,134
29,482
26,201
25,593
28,333
34,402
40,044
52,496
52,311
47,845
38,419
35,111
34,854
32,892
23,639
33,518
55,991
55,99133,51823,63932,89234,85435,11138,41947,84552,31152,49640,04434,40228,33325,59326,20129,48256,13451,15436,23632,82828,07431,52628,33229,91053,70651,42946,22343,62450,99353,32148,25236,37532,41333,13025,11327,54831,51829,75525,30130,79922,61622,63117,10515,01011,28213,14906,91307,792
       Other Current Liabilities 
2,658
0
3,054
0
2,385
3,432
4,387
3,990
5,518
4,890
6,412
5,557
7,114
9,664
11,368
7,573
12,006
10,930
15,174
14,278
18,307
21,948
26,084
20,575
16,651
20,403
18,865
12,124
13,713
15,263
17,552
10,367
15,102
17,122
18,208
13,462
15,242
15,724
15,392
12,814
11,809
11,927
17,222
13,305
14,541
16,383
17,804
13,345
16,055
29,070
29,07016,05513,34517,80416,38314,54113,30517,22211,92711,80912,81415,39215,72415,24213,46218,20817,12215,10210,36717,55215,26313,71312,12418,86520,40316,65120,57526,08421,94818,30714,27815,17410,93012,0067,57311,3689,6647,1145,5576,4124,8905,5183,9904,3873,4322,38503,05402,658
   > Long-term Liabilities 
0
0
9,163
0
12,084
14,618
8,923
5,584
1,567
15,250
20,057
19,523
30,096
28,686
33,997
52,178
56,040
67,201
34,961
23,863
22,814
37,371
49,000
62,464
57,868
62,896
60,328
102,412
115,280
117,170
101,676
100,523
100,867
100,303
99,766
99,475
105,368
105,221
90,932
90,642
85,345
84,916
85,011
5,307
6,148
7,191
80,959
80,581
80,607
80,784
80,78480,60780,58180,9597,1916,1485,30785,01184,91685,34590,64290,932105,221105,36899,47599,766100,303100,867100,523101,676117,170115,280102,41260,32862,89657,86862,46449,00037,37122,81423,86334,96167,20156,04052,17833,99728,68630,09619,52320,05715,2501,5675,5848,92314,61812,08409,16300
       Long term Debt Total 
0
0
0
0
0
14,618
8,923
3,834
67
14,000
19,057
18,773
29,596
28,436
33,997
52,178
56,040
67,201
34,961
23,863
22,814
37,371
49,000
62,464
57,868
62,896
60,328
93,974
107,098
109,208
93,593
92,550
92,981
0
77,854
0
97,624
97,743
0
0
0
79,298
0
0
0
0
0
0
0
0
0000000079,29800097,74397,624077,854092,98192,55093,593109,208107,09893,97460,32862,89657,86862,46449,00037,37122,81423,86334,96167,20156,04052,17833,99728,43629,59618,77319,05714,000673,8348,92314,61800000
       Other Liabilities 
0
0
0
0
0
0
0
1,750
1,500
1,250
1,000
750
500
250
0
0
0
0
0
0
0
0
0
0
0
0
0
8,438
8,182
7,962
8,083
7,973
0
0
8,008
0
0
0
0
0
0
0
0
0
1,000
2,424
0
0
0
0
00002,4241,0000000000008,008007,9738,0837,9628,1828,43800000000000002505007501,0001,2501,5001,7500000000
> Total Stockholder Equity
20,676
0
31,008
0
30,540
31,342
63,077
109,148
111,781
113,821
115,012
114,907
121,898
162,902
165,398
165,879
167,171
187,538
227,384
276,173
307,502
324,442
333,276
343,294
342,631
335,485
329,094
323,618
311,715
302,285
273,794
257,499
257,455
265,166
277,891
278,472
277,291
263,968
254,570
239,577
219,594
198,538
184,670
172,637
163,259
178,353
214,869
195,726
186,494
212,086
212,086186,494195,726214,869178,353163,259172,637184,670198,538219,594239,577254,570263,968277,291278,472277,891265,166257,455257,499273,794302,285311,715323,618329,094335,485342,631343,294333,276324,442307,502276,173227,384187,538167,171165,879165,398162,902121,898114,907115,012113,821111,781109,14863,07731,34230,540031,008020,676
   Common Stock
1,069
0
1,074
0
9
1,222
13
15
15
15
15
15
15
17
17
17
17
17
18
19
19
19
19
20
20
20
20
20
20
20
20
20
22
23
25
27
27
27
27
27
28
28
29
29
32
34
38
39
41
45
45413938343229292828272727272725232220202020202020202019191919181717171717151515151515131,222901,07401,069
   Retained Earnings Total Equity
0
0
0
0
0
-82,802
-83,323
-83,238
-81,319
-79,742
-79,040
-79,715
-73,626
-70,926
-68,247
-69,577
-68,974
-51,238
-37,013
-16,024
13,047
32,423
38,138
40,258
48,292
44,560
35,992
25,518
14,152
5,372
-30,057
-46,854
-65,454
-75,070
-88,509
-104,131
-112,334
-128,131
0
0
0
-188,818
0
-225,362
-242,306
0
0
0
0
0
00000-242,306-225,3620-188,818000-128,131-112,334-104,131-88,509-75,070-65,454-46,854-30,0575,37214,15225,51835,99244,56048,29240,25838,13832,42313,047-16,024-37,013-51,238-68,974-69,577-68,247-70,926-73,626-79,715-79,040-79,742-81,319-83,238-83,323-82,80200000
   Accumulated Other Comprehensive Income 
0
0
2,016
0
2,255
2,320
2,364
2,085
2,224
2,109
1,925
1,902
2,021
1,012
292
1,210
790
2,113
-885
3,572
4,369
6,400
9,743
16,078
5,633
835
602
2,950
-379
-3,832
430
-1,972
-518
5,178
11,690
10,656
14,286
13,865
16,071
14,809
7,226
-988
2,183
3,823
-1,470
-2,188
975
-688
-1,531
709
709-1,531-688975-2,188-1,4703,8232,183-9887,22614,80916,07113,86514,28610,65611,6905,178-518-1,972430-3,832-3792,9506028355,63316,0789,7436,4004,3693,572-8852,1137901,2102921,0122,0211,9021,9252,1092,2242,0852,3642,3202,25502,01600
   Capital Surplus 
0
0
0
0
0
4,801
144,023
190,286
190,861
191,439
192,112
192,705
193,488
232,799
233,336
234,229
235,338
236,646
265,264
288,606
290,067
285,600
285,376
286,938
288,686
290,070
292,480
295,130
297,922
300,725
303,401
306,305
323,405
335,035
354,685
371,920
375,312
378,207
0
0
0
388,316
0
394,147
407,003
0
0
0
0
0
00000407,003394,1470388,316000378,207375,312371,920354,685335,035323,405306,305303,401300,725297,922295,130292,480290,070288,686286,938285,376285,600290,067288,606265,264236,646235,338234,229233,336232,799193,488192,705192,112191,439190,861190,286144,0234,80100000
   Treasury Stock00000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
109,835
0
111,469
4,801
144,023
190,286
190,861
191,439
192,112
192,705
193,488
232,799
233,336
234,229
235,338
236,646
265,264
288,606
290,067
285,600
285,376
286,938
288,686
290,070
292,480
295,130
297,922
300,725
303,401
306,305
323,405
335,035
354,685
371,920
375,312
378,207
381,143
383,474
385,531
388,316
391,526
394,147
407,003
431,766
478,972
484,663
502,387
543,492
543,492502,387484,663478,972431,766407,003394,147391,526388,316385,531383,474381,143378,207375,312371,920354,685335,035323,405306,305303,401300,725297,922295,130292,480290,070288,686286,938285,376285,600290,067288,606265,264236,646235,338234,229233,336232,799193,488192,705192,112191,439190,861190,286144,0234,801111,4690109,83500



5.3. Balance Sheets

Currency in USD. All numbers in thousands.




5.4. Cash Flows

Currency in USD. All numbers in thousands.