0 XP   0   0   0

Anglo American plc
Buy, Hold or Sell?

Should you buy, hold or sell Anglo American plc?

I guess you are interested in Anglo American plc. 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 Anglo American plc

Let's start. I'm going to help you getting a better view of Anglo American plc. 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 Anglo American plc 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 Anglo American plc is doing in the market. If the company is worth buying. The latest step is to find out how other investors value Anglo American plc. The closing price on 2023-03-24 was $31.98 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.
Anglo American plc Daily Candlestick Chart
Anglo American plc Daily Candlestick Chart
Summary









1. Valuation of Anglo American plc




Current price per share

$31.98

2. Growth of Anglo American plc




Is Anglo American plc growing?

Current yearPrevious yearGrowGrow %
How rich?$34.7b$32.7b$2b5.8%

How much money is Anglo American plc making?

Current yearPrevious yearGrowGrow %
Making money$8.5b$2b$6.4b75.6%
Net Profit Margin20.6%6.8%--

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

3. Financial Health of Anglo American plc




Comparing to competitors in the Other Industrial Metals & Mining industry




  Industry Rankings (Other Industrial Metals & Mining)  


Richest
#9 / 1017

Most Revenue
#8 / 1017

Most Profit
#10 / 1017

Most Efficient
#94 / 1017


Summary

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is efficient in making profit.
Using its investors money, the company is very efficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very efficient.
The company is less efficient 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 able to pay all its debts with equity.

1.1. Profitability of Anglo American plc.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Anglo American plc earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Anglo American plc to the Other Industrial Metals & Mining industry mean.
  • A Net Profit Margin of 20.6% 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 Anglo American plc:

  • The MRQ is 20.6%. The company is making a huge profit. +2
  • The TTM is 20.6%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ20.6%TTM20.6%0.0%
TTM20.6%YOY6.8%+13.8%
TTM20.6%5Y12.8%+7.8%
5Y12.8%10Y3.5%+9.3%
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ20.6%-47.6%+68.2%
TTM20.6%-47.6%+68.2%
YOY6.8%-109.0%+115.8%
5Y12.8%-268.1%+280.9%
10Y3.5%-782.3%+785.8%
1.1.2. Return on Assets

Shows how efficient Anglo American plc is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Anglo American plc to the Other Industrial Metals & Mining industry mean.
  • 13.0% Return on Assets means that Anglo American plc generated $0.13 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Anglo American plc:

  • The MRQ is 13.0%. Using its assets, the company is efficient in making profit. +1
  • The TTM is 13.0%. Using its assets, the company is efficient in making profit. +1
Trends
Current periodCompared to+/- 
MRQ13.0%TTM13.0%0.0%
TTM13.0%YOY3.3%+9.6%
TTM13.0%5Y7.0%+5.9%
5Y7.0%10Y2.5%+4.6%
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ13.0%-5.8%+18.8%
TTM13.0%-6.4%+19.4%
YOY3.3%-6.5%+9.8%
5Y7.0%-10.1%+17.1%
10Y2.5%-12.3%+14.8%
1.1.3. Return on Equity

Shows how efficient Anglo American plc is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Anglo American plc to the Other Industrial Metals & Mining industry mean.
  • 30.8% Return on Equity means Anglo American plc generated $0.31 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Anglo American plc:

  • The MRQ is 30.8%. Using its investors money, the company is very efficient in making profit. +2
  • The TTM is 30.8%. Using its investors money, the company is very efficient in making profit. +2
Trends
Current periodCompared to+/- 
MRQ30.8%TTM30.8%0.0%
TTM30.8%YOY8.1%+22.7%
TTM30.8%5Y16.4%+14.4%
5Y16.4%10Y4.9%+11.5%
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ30.8%-5.9%+36.7%
TTM30.8%-7.0%+37.8%
YOY8.1%-7.0%+15.1%
5Y16.4%-11.2%+27.6%
10Y4.9%-13.4%+18.3%

1.2. Operating Efficiency of Anglo American plc.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Anglo American plc is operating .

  • Measures how much profit Anglo American plc 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 Anglo American plc to the Other Industrial Metals & Mining industry mean.
  • An Operating Margin of 41.4% means the company generated $0.41  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Anglo American plc:

  • The MRQ is 41.4%. The company is operating very efficient. +2
  • The TTM is 41.4%. The company is operating very efficient. +2
Trends
Current periodCompared to+/- 
MRQ41.4%TTM41.4%0.0%
TTM41.4%YOY21.4%+20.0%
TTM41.4%5Y24.5%+16.9%
5Y24.5%10Y21.2%+3.3%
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ41.4%-94.0%+135.4%
TTM41.4%-47.5%+88.9%
YOY21.4%-66.5%+87.9%
5Y24.5%-264.7%+289.2%
10Y21.2%-671.6%+692.8%
1.2.2. Operating Ratio

Measures how efficient Anglo American plc is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Other Industrial Metals & Mining industry mean).
  • An Operation Ratio of 0.97 means that the operating costs are $0.97 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Anglo American plc:

  • The MRQ is 0.973. The company is less efficient in keeping operating costs low.
  • The TTM is 0.973. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.973TTM0.9730.000
TTM0.973YOY1.347-0.374
TTM0.9735Y1.278-0.305
5Y1.27810Y1.381-0.103
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9732.011-1.038
TTM0.9731.947-0.974
YOY1.3472.494-1.147
5Y1.2783.615-2.337
10Y1.3815.738-4.357

1.3. Liquidity of Anglo American plc.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Anglo American plc is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Other Industrial Metals & Mining industry mean).
  • A Current Ratio of 1.79 means the company has $1.79 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Anglo American plc:

  • The MRQ is 1.793. The company is able to pay all its short-term debts. +1
  • The TTM is 1.793. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.793TTM1.7930.000
TTM1.793YOY1.927-0.134
TTM1.7935Y1.903-0.110
5Y1.90310Y1.982-0.079
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7932.854-1.061
TTM1.7933.349-1.556
YOY1.9273.682-1.755
5Y1.9034.289-2.386
10Y1.9824.475-2.493
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Anglo American plc to the Other Industrial Metals & Mining industry mean.
  • A Quick Ratio of 0.38 means the company can pay off $0.38 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Anglo American plc:

  • The MRQ is 0.379. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.379. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.379TTM0.3790.000
TTM0.379YOY0.381-0.002
TTM0.3795Y0.334+0.045
5Y0.33410Y0.354-0.020
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3790.827-0.448
TTM0.3790.754-0.375
YOY0.3810.811-0.430
5Y0.3341.072-0.738
10Y0.3541.130-0.776

1.4. Solvency of Anglo American plc.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Anglo American plc assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Anglo American plc to Other Industrial Metals & Mining industry mean.
  • A Debt to Asset Ratio of 0.47 means that Anglo American plc assets are financed with 47.3% credit (debt) and the remaining percentage (100% - 47.3%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Anglo American plc:

  • The MRQ is 0.473. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.473. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.473TTM0.4730.000
TTM0.473YOY0.476-0.003
TTM0.4735Y0.458+0.015
5Y0.45810Y0.487-0.029
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4730.165+0.308
TTM0.4730.157+0.316
YOY0.4760.147+0.329
5Y0.4580.204+0.254
10Y0.4870.236+0.251
1.4.2. Debt to Equity Ratio

Measures if Anglo American plc is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Anglo American plc to the Other Industrial Metals & Mining industry mean.
  • A Debt to Equity ratio of 112.2% means that company has $1.12 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Anglo American plc:

  • The MRQ is 1.122. The company is able to pay all its debts with equity. +1
  • The TTM is 1.122. The company is able to pay all its debts with equity. +1
Trends
Current periodCompared to+/- 
MRQ1.122TTM1.1220.000
TTM1.122YOY1.153-0.031
TTM1.1225Y1.068+0.054
5Y1.06810Y1.211-0.143
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1220.153+0.969
TTM1.1220.156+0.966
YOY1.1530.141+1.012
5Y1.0680.214+0.854
10Y1.2110.221+0.990

2. Market Valuation of Anglo American plc

2. Earnings Per Share
2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every $1 in earnings Anglo American plc generates.

  • Above 15 is considered overpriced but always compare Anglo American plc to the Other Industrial Metals & Mining industry mean.
  • A PE ratio of 6.34 means the investor is paying $6.34 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Anglo American plc:

  • The EOD is 5.011. Very good. +2
  • The MRQ is 6.345. Very good. +2
  • The TTM is 6.345. Very good. +2
Trends
Current periodCompared to+/- 
EOD5.011MRQ6.345-1.334
MRQ6.345TTM6.3450.000
TTM6.345YOY21.696-15.352
TTM6.3455Y11.295-4.950
5Y11.29510Y4.131+7.164
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
EOD5.011-9.771+14.782
MRQ6.345-11.157+17.502
TTM6.345-13.443+19.788
YOY21.696-22.970+44.666
5Y11.295-20.021+31.316
10Y4.131-21.640+25.771
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Anglo American plc.

  • 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 Anglo American plc:

  • The MRQ is 1.524. Seems overpriced? -1
  • The TTM is 1.524. Seems overpriced? -1
Trends
Current periodCompared to+/- 
MRQ1.524TTM1.5240.000
TTM1.524YOY37.542-36.019
TTM1.5245Y12.353-10.830
5Y12.35310Y10.218+2.135
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ1.524-3.286+4.810
TTM1.524-4.438+5.962
YOY37.542-8.475+46.017
5Y12.353-4.963+17.316
10Y10.218-4.927+15.145

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

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

  • At or below 1 is considered healthy (always compare to Other Industrial Metals & Mining industry mean).
  • A PB ratio of 1.56 means the investor is paying $1.56 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Anglo American plc:

  • The EOD is 1.234. Good. +1
  • The MRQ is 1.562. Good. +1
  • The TTM is 1.562. Good. +1
Trends
Current periodCompared to+/- 
EOD1.234MRQ1.562-0.328
MRQ1.562TTM1.5620.000
TTM1.562YOY1.383+0.179
TTM1.5625Y1.236+0.327
5Y1.23610Y0.891+0.345
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
EOD1.2341.529-0.295
MRQ1.5621.654-0.092
TTM1.5621.904-0.342
YOY1.3832.629-1.246
5Y1.2362.429-1.193
10Y0.8912.831-1.940
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Anglo American plc 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--1.8781.8780%0.574+227%1.546+21%2.880-35%
Book Value Growth--1.0611.0610%1.044+2%1.075-1%1.005+6%
Book Value Per Share--25.91625.9160%24.038+8%23.043+12%22.372+16%
Book Value Per Share Growth--1.0781.0780%1.024+5%1.074+0%1.004+7%
Current Ratio--1.7931.7930%1.927-7%1.903-6%1.982-10%
Debt To Asset Ratio--0.4730.4730%0.476-1%0.458+3%0.487-3%
Debt To Equity Ratio--1.1221.1220%1.153-3%1.068+5%1.211-7%
Dividend Per Share--2.2712.2710%0.663+242%1.071+112%0.866+162%
Dividend Per Share Growth--3.4253.4250%0.624+449%1.823+88%1.328+158%
Eps--6.3826.3820%1.533+316%3.069+108%1.082+490%
Eps Growth--4.1644.1640%0.578+621%1.761+136%1.550+169%
Free Cash Flow Per Share--8.1358.1350%1.392+485%3.699+120%2.361+245%
Free Cash Flow Per Share Growth--5.8465.8460%0.639+814%1.963+198%6.300-7%
Free Cash Flow To Equity Per Share--1.1621.1620%0.866+34%0.376+209%-0.312+127%
Free Cash Flow To Equity Per Share Growth--1.3411.3410%7.653-82%2.451-45%1.702-21%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--170.995--------
Intrinsic Value_10Y_min--143.629--------
Intrinsic Value_1Y_max--10.098--------
Intrinsic Value_1Y_min--9.813--------
Intrinsic Value_3Y_max--35.704--------
Intrinsic Value_3Y_min--33.624--------
Intrinsic Value_5Y_max--67.776--------
Intrinsic Value_5Y_min--61.793--------
Net Profit Margin--0.2060.2060%0.068+205%0.128+61%0.035+488%
Operating Margin--0.4140.4140%0.214+93%0.245+69%0.212+95%
Operating Ratio--0.9730.9730%1.347-28%1.278-24%1.381-30%
Pb Ratio1.234-27%1.5621.5620%1.383+13%1.236+26%0.891+75%
Pe Ratio5.011-27%6.3456.3450%21.696-71%11.295-44%4.131+54%
Peg Ratio--1.5241.5240%37.542-96%12.353-88%10.218-85%
Price Per Share31.980-27%40.49040.4900%33.250+22%28.886+40%20.526+97%
Price To Total Gains Ratio7.707-27%9.7589.7580%26.886-64%13.241-26%9.083+7%
Profit Growth--4.0994.0990%0.589+596%1.759+133%1.278+221%
Quick Ratio--0.3790.3790%0.381-1%0.334+13%0.354+7%
Return On Assets--0.1300.1300%0.033+288%0.070+84%0.025+420%
Return On Equity--0.3080.3080%0.081+280%0.164+88%0.049+531%
Revenue Growth--1.3451.3450%1.035+30%1.148+17%1.058+27%
Total Gains Per Share--4.1494.1490%1.237+236%2.617+59%3.745+11%
Total Gains Per Share Growth--3.3553.3550%0.376+793%1.526+120%1.180+184%
Usd Book Value--34770000000.00034770000000.0000%32766000000.000+6%31527000000.000+10%30315888888.889+15%
Usd Book Value Change Per Share--1.8781.8780%0.574+227%1.546+21%2.880-35%
Usd Book Value Per Share--25.91625.9160%24.038+8%23.043+12%22.372+16%
Usd Dividend Per Share--2.2712.2710%0.663+242%1.071+112%0.866+162%
Usd Eps--6.3826.3820%1.533+316%3.069+108%1.082+490%
Usd Free Cash Flow--10915000000.00010915000000.0000%1897000000.000+475%5052200000.000+116%2806777777.778+289%
Usd Free Cash Flow Per Share--8.1358.1350%1.392+485%3.699+120%2.361+245%
Usd Free Cash Flow To Equity Per Share--1.1621.1620%0.866+34%0.376+209%-0.312+127%
Usd Price Per Share31.980-27%40.49040.4900%33.250+22%28.886+40%20.526+97%
Usd Profit--8562000000.0008562000000.0000%2089000000.000+310%4182600000.000+105%1489888888.889+475%
Usd Revenue--41554000000.00041554000000.0000%30902000000.000+34%31235800000.000+33%28269666666.667+47%
Usd Total Gains Per Share--4.1494.1490%1.237+236%2.617+59%3.745+11%
 EOD+3 -2MRQTTM+0 -0YOY+36 -65Y+34 -810Y+34 -8

3.2. Fundamental Score

Let's check the fundamental score of Anglo American plc based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-155.011
Price to Book Ratio (EOD)Between0-11.234
Net Profit Margin (MRQ)Greater than00.206
Operating Margin (MRQ)Greater than00.414
Quick Ratio (MRQ)Greater than10.379
Current Ratio (MRQ)Greater than11.793
Debt to Asset Ratio (MRQ)Less than10.473
Debt to Equity Ratio (MRQ)Less than11.122
Return on Equity (MRQ)Greater than0.150.308
Return on Assets (MRQ)Greater than0.050.130
Total7/10 (70.0%)

3.3. Technical Score

Let's check the technical score of Anglo American plc based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose31.980
Total0/1 (0.0%)



Reversals in quarterly reports

I have detected a reversal (positive to negative, negative to positive) in the following values of the quarterly reports.

 2017-12-312018-12-312019-12-312020-12-312021-12-31
Minority Interest  5,910,000324,0006,234,000356,0006,590,000352,0006,942,000-10,079,000-3,137,000



Latest Balance Sheet

Balance Sheet of 2021-12-31. Currency in USD. All numbers in thousands.

Summary
Total Assets65,985,000
Total Liabilities31,215,000
Total Stockholder Equity27,825,000
 As reported
Total Liabilities 31,215,000
Total Stockholder Equity+ 27,825,000
Total Assets = 65,985,000

Assets

Total Assets65,985,000
Total Current Assets18,973,000
Long-term Assets18,973,000
Total Current Assets
Cash And Cash Equivalents 9,066,000
Short-term Investments 29,000
Net Receivables 3,983,000
Inventory 5,228,000
Other Current Assets 214,000
Total Current Assets  (as reported)18,973,000
Total Current Assets  (calculated)18,520,000
+/- 453,000
Long-term Assets
Property Plant Equipment 39,501,000
Goodwill 1,877,000
Intangible Assets 1,125,000
Other Assets 2,892,000
Long-term Assets  (as reported)47,012,000
Long-term Assets  (calculated)45,395,000
+/- 1,617,000

Liabilities & Shareholders' Equity

Total Current Liabilities10,583,000
Long-term Liabilities20,632,000
Total Stockholder Equity27,825,000
Total Current Liabilities
Short Long Term Debt 1,028,000
Accounts payable 2,914,000
Other Current Liabilities 3,835,000
Total Current Liabilities  (as reported)10,583,000
Total Current Liabilities  (calculated)7,777,000
+/- 2,806,000
Long-term Liabilities
Long term Debt 10,953,000
Capital Lease Obligations Min Short Term Debt875,000
Other Liabilities 8,934,000
Long-term Liabilities Other 382,000
Long-term Liabilities  (as reported)20,632,000
Long-term Liabilities  (calculated)21,144,000
+/- 512,000
Total Stockholder Equity
Common Stock737,000
Retained Earnings 41,716,000
Other Stockholders Equity -11,045,000
Total Stockholder Equity (as reported)27,825,000
Total Stockholder Equity (calculated)31,408,000
+/- 3,583,000
Other
Capital Stock737,000
Common Stock Shares Outstanding 1,341,652
Net Debt 2,915,000
Net Invested Capital 39,806,000
Net Tangible Assets 24,823,000
Net Working Capital 8,390,000



Balance Sheet

Currency in USD. All numbers in thousands.

 Trend2021-12-312020-12-312019-12-312018-12-312017-12-312016-12-312015-12-312014-12-312013-12-31
> Total Assets 
71,165,000
66,010,000
52,013,000
50,149,000
54,561,000
52,196,000
56,152,000
62,534,000
65,985,000
65,985,00062,534,00056,152,00052,196,00054,561,00050,149,00052,013,00066,010,00071,165,000
   > Total Current Assets 
16,159,000
14,308,000
13,797,000
12,449,000
14,733,000
13,312,000
13,432,000
17,495,000
18,973,000
18,973,00017,495,00013,432,00013,312,00014,733,00012,449,00013,797,00014,308,00016,159,000
       Cash And Cash Equivalents 
7,704,000
6,748,000
6,895,000
6,051,000
7,800,000
6,567,000
6,345,000
7,521,000
9,066,000
9,066,0007,521,0006,345,0006,567,0007,800,0006,051,0006,895,0006,748,0007,704,000
       Short-term Investments 
19,000
0
0
109,000
81,000
0
0
0
29,000
29,00000081,000109,0000019,000
       Net Receivables 
3,363,000
2,536,000
2,030,000
2,408,000
2,116,000
1,969,000
2,365,000
3,461,000
3,983,000
3,983,0003,461,0002,365,0001,969,0002,116,0002,408,0002,030,0002,536,0003,363,000
       Inventory 
4,789,000
4,720,000
4,051,000
3,727,000
4,441,000
4,466,000
4,319,000
5,970,000
5,228,000
5,228,0005,970,0004,319,0004,466,0004,441,0003,727,0004,051,0004,720,0004,789,000
       Other Current Assets 
20,000
43,000
51,000
90,000
182,000
122,000
237,000
96,000
214,000
214,00096,000237,000122,000182,00090,00051,00043,00020,000
   > Long-term Assets 
0
0
0
37,700,000
39,828,000
38,884,000
42,077,000
45,039,000
47,012,000
47,012,00045,039,00042,077,00038,884,00039,828,00037,700,000000
       Property Plant Equipment 
41,505,000
38,475,000
29,621,000
28,719,000
30,643,000
30,898,000
34,201,000
36,419,000
39,501,000
39,501,00036,419,00034,201,00030,898,00030,643,00028,719,00029,621,00038,475,00041,505,000
       Goodwill 
2,668,000
2,553,000
2,170,000
2,014,000
2,122,000
1,976,000
1,981,000
1,963,000
1,877,000
1,877,0001,963,0001,981,0001,976,0002,122,0002,014,0002,170,0002,553,0002,668,000
       Long Term Investments 
6,660,000
6,280,000
3,120,000
3,283,000
2,826,000
2,320,000
2,114,000
0
0
002,114,0002,320,0002,826,0003,283,0003,120,0006,280,0006,660,000
       Intangible Assets 
1,415,000
1,359,000
1,224,000
1,203,000
1,201,000
1,111,000
1,105,000
1,140,000
1,125,000
1,125,0001,140,0001,105,0001,111,0001,201,0001,203,0001,224,0001,359,0001,415,000
       Long-term Assets Other 
0
0
0
646,000
908,000
961,000
943,000
900,000
583,000
583,000900,000943,000961,000908,000646,000000
> Total Liabilities 
33,801,000
33,833,000
30,671,000
25,824,000
25,679,000
22,364,000
24,767,000
29,768,000
31,215,000
31,215,00029,768,00024,767,00022,364,00025,679,00025,824,00030,671,00033,833,00033,801,000
   > Total Current Liabilities 
8,351,000
6,727,000
5,856,000
6,525,000
7,392,000
6,836,000
7,245,000
9,078,000
10,583,000
10,583,0009,078,0007,245,0006,836,0007,392,0006,525,0005,856,0006,727,0008,351,000
       Short-term Debt 
17,988,000
1,592,000
0
0
0
0
781,000
0
0
00781,00000001,592,00017,988,000
       Short Long Term Debt 
17,988,000
1,592,000
1,627,000
1,798,000
1,338,000
600,000
781,000
1,015,000
1,028,000
1,028,0001,015,000781,000600,0001,338,0001,798,0001,627,0001,592,00017,988,000
       Accounts payable 
2,364,000
1,931,000
1,610,000
1,700,000
2,214,000
2,378,000
2,543,000
2,974,000
2,914,000
2,914,0002,974,0002,543,0002,378,0002,214,0001,700,0001,610,0001,931,0002,364,000
       Other Current Liabilities 
2,777,000
2,104,000
1,785,000
2,150,000
2,393,000
2,332,000
1,996,000
3,080,000
3,835,000
3,835,0003,080,0001,996,0002,332,0002,393,0002,150,0001,785,0002,104,0002,777,000
   > Long-term Liabilities 
0
0
0
19,299,000
18,287,000
15,528,000
17,522,000
20,690,000
20,632,000
20,632,00020,690,00017,522,00015,528,00018,287,00019,299,000000
       Capital Lease Obligations 
0
0
0
61,000
81,000
0
554,000
543,000
875,000
875,000543,000554,000081,00061,000000
       Long-term Liabilities Other 
0
0
0
778,000
1,999,000
0
0
340,000
382,000
382,000340,000001,999,000778,000000
       Deferred Long Term Liability 
0
4,498,000
0
0
0
0
0
0
0
00000004,498,0000
> Total Stockholder Equity
31,671,000
26,417,000
16,569,000
19,016,000
22,972,000
23,598,000
24,795,000
25,824,000
27,825,000
27,825,00025,824,00024,795,00023,598,00022,972,00019,016,00016,569,00026,417,00031,671,000
   Common Stock
772,000
772,000
772,000
772,000
772,000
772,000
753,000
749,000
737,000
737,000749,000753,000772,000772,000772,000772,000772,000772,000
   Retained Earnings 
38,384,000
34,859,000
28,309,000
29,984,000
32,740,000
35,307,000
36,274,000
37,192,000
41,716,000
41,716,00037,192,00036,274,00035,307,00032,740,00029,984,00028,309,00034,859,00038,384,000
   Capital Surplus 000000000
   Treasury Stock000000000
   Other Stockholders Equity -11,045,000-10,368,000-10,395,000-10,524,000-8,707,000-10,008,000-10,819,000-7,213,000-5,380,000



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, 2021-12-31)

Gross Profit (+$)
totalRevenue41,554,000
Cost of Revenue-15,893,000
Gross Profit25,661,00025,661,000
 
Operating Income (+$)
Gross Profit25,661,000
Operating Expense-24,547,000
Operating Income17,007,0001,114,000
 
Operating Expense (+$)
Research Development-
Selling General Administrative2,945,000
Selling And Marketing Expenses-
Operating Expense24,547,0002,945,000
 
Net Interest Income (+$)
Interest Income138,000
Interest Expense-434,000
Net Interest Income-412,000-296,000
 
Pretax Income (+$)
Operating Income17,007,000
Net Interest Income-412,000
Other Non-Operating Income Expenses-
Income Before Tax (EBT)17,629,00017,007,000
EBIT - interestExpense = 16,764,000
14,492,000
8,996,000
Interest Expense434,000
Earnings Before Interest and Taxes (ebit)17,198,00018,063,000
Earnings Before Interest and Taxes (ebitda)20,894,000
 
After tax Income (+$)
Income Before Tax17,629,000
Tax Provision-5,930,000
Net Income From Continuing Ops11,699,00011,699,000
Net Income8,562,000
Net Income Applicable To Common Shares8,562,000
 
Non-recurring Events
Discontinued Operations-
Extraordinary Items-
Effect of Accounting Charges-
Other Items-
Non Recurring-
Other Operating Expenses1,618,000
Total Other Income/Expenses Net-412,000
 

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
MBOX.CC
1 minute ago

I found you a Death Cross on the daily chart of MBOX.CC.

MBOX.CC Daily Candlestick Chart
MBC.CC
1 minute ago

I found you a STOCH Bearish Reversal Divergence on the daily chart of MBC.CC.

MBC.CC Daily Candlestick Chart
LDN.CC
6 minutes ago

I found you a STOCH Bearish Reversal Divergence on the daily chart of LDN.CC.

LDN.CC Daily Candlestick Chart
LBY.CC
6 minutes ago

I found you a STOCH Bullish Reversal Divergence on the daily chart of LBY.CC.

LBY.CC Daily Candlestick Chart
LBXC.CC
6 minutes ago

I found you a RSI Bullish Reversal Divergence on the daily chart of LBXC.CC.

LBXC.CC Daily Candlestick Chart
KURT.CC
6 minutes ago

I found you a STOCH Bullish Reversal Divergence on the daily chart of KURT.CC.

KURT.CC Daily Candlestick Chart
KDG.CC
8 minutes ago

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

KDG.CC Daily Candlestick Chart
IRD.CC
10 minutes ago

I found you a STOCH Bullish Reversal Divergence on the daily chart of IRD.CC.

IRD.CC Daily Candlestick Chart
IQN.CC
10 minutes ago

I found you a STOCH Bullish Reversal Divergence on the daily chart of IQN.CC.

IQN.CC Daily Candlestick Chart
IDH.CC
11 minutes ago

I found you a Death Cross on the daily chart of IDH.CC.

IDH.CC Daily Candlestick Chart
IBTC.CC
12 minutes ago

I found you a STOCH Bearish Reversal Divergence on the daily chart of IBTC.CC.

IBTC.CC Daily Candlestick Chart
HVCO.CC
12 minutes ago

I found you a STOCH Bullish Reversal Divergence on the daily chart of HVCO.CC.

HVCO.CC Daily Candlestick Chart
HT.CC
12 minutes ago

I found you a STOCH Bullish Reversal Divergence on the daily chart of HT.CC.

HT.CC Daily Candlestick Chart
HMQ.CC
13 minutes ago

I found you a STOCH Bullish Reversal Divergence on the daily chart of HMQ.CC.

HMQ.CC Daily Candlestick Chart
HINT.CC
13 minutes ago

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

HINT.CC Daily Candlestick Chart
HIBS.CC
13 minutes ago

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

HIBS.CC Daily Candlestick Chart
GRLC.CC
15 minutes ago

I found you a STOCH Bullish Reversal Divergence on the daily chart of GRLC.CC.

GRLC.CC Daily Candlestick Chart
GNY.CC
16 minutes ago

I found you a STOCH Bullish Hidden Divergence on the daily chart of GNY.CC.

GNY.CC Daily Candlestick Chart
GEN.CC
17 minutes ago

I found you a STOCH Bullish Reversal Divergence on the daily chart of GEN.CC.

GEN.CC Daily Candlestick Chart
GDC.CC
17 minutes ago

I found you a STOCH Bullish Reversal Divergence on the daily chart of GDC.CC.

GDC.CC Daily Candlestick Chart
GCN.CC
17 minutes ago

I found you a STOCH Bullish Reversal Divergence on the daily chart of GCN.CC.

GCN.CC Daily Candlestick Chart
G999.CC
17 minutes ago

I found you a STOCH Bullish Reversal Divergence on the daily chart of G999.CC.

G999.CC Daily Candlestick Chart
ERN.CC
24 minutes ago

I found you a Death Cross on the daily chart of ERN.CC.

ERN.CC Daily Candlestick Chart
EPIC.CC
24 minutes ago

I found you a MACD Bearish Reversal Divergence on the daily chart of EPIC.CC.

EPIC.CC Daily Candlestick Chart
ENT.CC
24 minutes ago

I found you a STOCH Bullish Reversal Divergence on the daily chart of ENT.CC.

ENT.CC Daily Candlestick Chart