0 XP   0   0   0

Adidas AG ADR
Buy, Hold or Sell?

I guess you are interested in Adidas AG ADR. 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 Adidas AG ADR

Let's start. I'm going to help you getting a better view of Adidas AG ADR. 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 Adidas AG ADR 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 Adidas AG ADR is doing in the market. If the company is worth buying. The latest step is to find out how other investors value Adidas AG ADR. The closing price on 2022-10-03 was $58.47 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.
Adidas AG ADR Daily Candlestick Chart


Summary

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is less efficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
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 Adidas AG ADR.

1.1. Profitability

An important factor of a company's health is the profitability.

1.1.1. Net Profit Margin

Measures how much net profit Adidas AG ADR earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Adidas AG ADR to the Footwear & Accessories industry mean.
  • A Net Profit Margin of 5.3% means that $[indicator name=netProfitMargin&period=MRQ&percentage=1 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Adidas AG ADR:

  • The MRQ is 5.3%. The company is making a profit. +1
  • The TTM is 8.7%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ5.3%TTM8.7%-3.5%
TTM8.7%YOY7.6%+1.2%
TTM8.7%5Y6.5%+2.2%
5Y6.5%10Y6.2%+0.3%
Compared to industry (Footwear & Accessories)
PeriodCompanyIndustry (mean)+/- 
MRQ5.3%4.2%+1.1%
TTM8.7%3.6%+5.1%
YOY7.6%2.7%+4.9%
5Y6.5%2.0%+4.5%
10Y6.2%3.0%+3.2%
1.1.2. Return on Assets

Shows how efficient Adidas AG ADR is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Adidas AG ADR to the Footwear & Accessories industry mean.
  • 1.4% Return on Assets means that Adidas AG ADR generated $0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Adidas AG ADR:

  • The MRQ is 1.4%. Using its assets, the company is less efficient in making profit.
  • The TTM is 2.2%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ1.4%TTM2.2%-0.8%
TTM2.2%YOY1.9%+0.3%
TTM2.2%5Y2.0%+0.2%
5Y2.0%10Y2.0%+0.0%
Compared to industry (Footwear & Accessories)
PeriodCompanyIndustry (mean)+/- 
MRQ1.4%1.3%+0.1%
TTM2.2%1.1%+1.1%
YOY1.9%0.7%+1.2%
5Y2.0%0.9%+1.1%
10Y2.0%1.0%+1.0%
1.1.3. Return on Equity

Shows how efficient Adidas AG ADR is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Adidas AG ADR to the Footwear & Accessories industry mean.
  • 4.9% Return on Equity means Adidas AG ADR generated $0.05 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Adidas AG ADR:

  • The MRQ is 4.9%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 6.8%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ4.9%TTM6.8%-1.9%
TTM6.8%YOY6.0%+0.8%
TTM6.8%5Y5.5%+1.4%
5Y5.5%10Y5.2%+0.3%
Compared to industry (Footwear & Accessories)
PeriodCompanyIndustry (mean)+/- 
MRQ4.9%2.6%+2.3%
TTM6.8%2.2%+4.6%
YOY6.0%1.2%+4.8%
5Y5.5%1.5%+4.0%
10Y5.2%1.8%+3.4%

1.2. Operating Efficiency of Adidas AG ADR.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Adidas AG ADR is operating .

  • Measures how much profit Adidas AG ADR 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 Adidas AG ADR to the Footwear & Accessories industry mean.
  • An Operating Margin of 7.0% means the company generated $0.07  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Adidas AG ADR:

  • The MRQ is 7.0%. The company is operating less efficient.
  • The TTM is 7.1%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ7.0%TTM7.1%-0.1%
TTM7.1%YOY11.5%-4.5%
TTM7.1%5Y9.6%-2.6%
5Y9.6%10Y9.3%+0.3%
Compared to industry (Footwear & Accessories)
PeriodCompanyIndustry (mean)+/- 
MRQ7.0%6.5%+0.5%
TTM7.1%3.1%+4.0%
YOY11.5%3.3%+8.2%
5Y9.6%2.9%+6.7%
10Y9.3%2.6%+6.7%
1.2.2. Operating Ratio

Measures how efficient Adidas AG ADR is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Footwear & Accessories industry mean).
  • An Operation Ratio of 1.43 means that the operating costs are $1.43 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Adidas AG ADR:

  • The MRQ is 1.427. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.431. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.427TTM1.431-0.004
TTM1.431YOY1.386+0.045
TTM1.4315Y1.536-0.105
5Y1.53610Y1.334+0.201
Compared to industry (Footwear & Accessories)
PeriodCompanyIndustry (mean)+/- 
MRQ1.4271.462-0.035
TTM1.4311.233+0.198
YOY1.3861.165+0.221
5Y1.5361.072+0.464
10Y1.3340.984+0.350

1.3. Liquidity of Adidas AG ADR.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Adidas AG ADR is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Footwear & Accessories industry mean).
  • A Current Ratio of 1.34 means the company has $1.34 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Adidas AG ADR:

  • The MRQ is 1.336. The company is just able to pay all its short-term debts.
  • The TTM is 1.499. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.336TTM1.499-0.163
TTM1.499YOY1.460+0.039
TTM1.4995Y1.403+0.096
5Y1.40310Y1.390+0.013
Compared to industry (Footwear & Accessories)
PeriodCompanyIndustry (mean)+/- 
MRQ1.3361.836-0.500
TTM1.4991.688-0.189
YOY1.4601.610-0.150
5Y1.4031.703-0.300
10Y1.3901.662-0.272
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Adidas AG ADR to the Footwear & Accessories industry mean.
  • A Quick Ratio of 0.46 means the company can pay off $0.46 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Adidas AG ADR:

  • The MRQ is 0.462. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.426. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.462TTM0.426+0.036
TTM0.426YOY0.363+0.063
TTM0.4265Y0.431-0.005
5Y0.43110Y0.4310.000
Compared to industry (Footwear & Accessories)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4620.682-0.220
TTM0.4260.747-0.321
YOY0.3630.723-0.360
5Y0.4310.644-0.213
10Y0.4310.660-0.229

1.4. Solvency of Adidas AG ADR.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Adidas AG ADR assets are financed with debt.

  • Below 1 (100%) is considered healthy (always compare to Footwear & Accessories industry mean).
  • A Debt to Asset Ratio of 0.70 means that Adidas AG ADR assets are financed with 69.9% credit (debt) and the remaining percentage (100% - 69.9%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Adidas AG ADR:

  • The MRQ is 0.699. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.664. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.699TTM0.664+0.035
TTM0.664YOY0.671-0.007
TTM0.6645Y0.635+0.029
5Y0.63510Y0.622+0.013
Compared to industry (Footwear & Accessories)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6990.507+0.192
TTM0.6640.500+0.164
YOY0.6710.505+0.166
5Y0.6350.467+0.168
10Y0.6220.456+0.166
1.4.2. Debt to Equity Ratio

Measures if Adidas AG ADR is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy (always compare to Footwear & Accessories industry mean).
  • A Debt to Equity ratio of 247.1% means that company has $2.47 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Adidas AG ADR:

  • The MRQ is 2.471. The company is just not able to pay all its debts with equity.
  • The TTM is 2.091. The company is just not able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ2.471TTM2.091+0.379
TTM2.091YOY2.115-0.024
TTM2.0915Y1.830+0.262
5Y1.83010Y1.723+0.107
Compared to industry (Footwear & Accessories)
PeriodCompanyIndustry (mean)+/- 
MRQ2.4711.024+1.447
TTM2.0911.006+1.085
YOY2.1151.045+1.070
5Y1.8300.901+0.929
10Y1.7230.898+0.825

2. Market Valuation of Adidas AG ADR

2. Earnings
2.1. Price to Earnings Ratio

Measures how many years it takes to double your invested money in Adidas AG ADR.

  • Above 15 is considered overpriced but is hard to determine (always use industry average).
  • A PE ratio of 8.78 means the investor is paying $8.78 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Adidas AG ADR:

  • The EOD is 5.796. Very good. +2
  • The MRQ is 8.783. Good. +1
  • The TTM is 11.406. Good. +1
Trends
Current periodCompared to+/- 
EOD5.796MRQ8.783-2.987
MRQ8.783TTM11.406-2.623
TTM11.406YOY38.394-26.988
TTM11.4065Y30.834-19.428
5Y30.83410Y25.467+5.367
Compared to industry (Footwear & Accessories)
PeriodCompanyIndustry (mean)+/- 
EOD5.79610.047-4.251
MRQ8.78310.275-1.492
TTM11.40612.811-1.405
YOY38.3946.667+31.727
5Y30.83416.515+14.319
10Y25.46712.130+13.337
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Adidas AG ADR.

  • Lower is better
  • A PEG ratio of 1 means the investor is paying a fair price for the stock

Let's take a look of the Price Earnings to Growth Ratio trends of Adidas AG ADR:

  • The MRQ is -1.980. Very Bad. -2
  • The TTM is -0.411. Very Bad. -2
Trends
Current periodCompared to+/- 
MRQ-1.980TTM-0.411-1.569
TTM-0.411YOY-0.227-0.184
TTM-0.4115Y-0.645+0.235
5Y-0.64510Y-0.6450.000
Compared to industry (Footwear & Accessories)
PeriodCompanyIndustry (mean)+/- 
MRQ-1.9800.021-2.001
TTM-0.4110.009-0.420
YOY-0.227-0.020-0.207
5Y-0.645-0.028-0.617
10Y-0.645-0.020-0.625

2. Books
2.3. Price to Book Ratio

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

  • At or below 1 is considered healthy (always compare to Footwear & Accessories industry mean).
  • A PB ratio of 2.52 means the investor is paying $2.52 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Adidas AG ADR:

  • The EOD is 1.662. Good. +1
  • The MRQ is 2.519. Good. +1
  • The TTM is 3.282. Neutral. Compare to industry.
Trends
Current periodCompared to+/- 
EOD1.662MRQ2.519-0.857
MRQ2.519TTM3.282-0.763
TTM3.282YOY4.760-1.478
TTM3.2825Y2.190+1.092
5Y2.19010Y1.685+0.505
Compared to industry (Footwear & Accessories)
PeriodCompanyIndustry (mean)+/- 
EOD1.6621.618+0.044
MRQ2.5191.744+0.775
TTM3.2821.823+1.459
YOY4.7601.683+3.077
5Y2.1901.781+0.409
10Y1.6851.519+0.166

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Adidas AG ADR compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Per Share--35.17338.303-8%36.356-3%20.167+74%15.513+127%
Book Value Per Share Growth---1.105-0.638-42%1.138-197%3.198-135%3.198-135%
Current Ratio--1.3361.499-11%1.460-9%1.403-5%1.390-4%
Debt To Asset Ratio--0.6990.664+5%0.671+4%0.635+10%0.622+12%
Debt To Equity Ratio--2.4712.091+18%2.115+17%1.830+35%1.723+43%
Dividend Per Share--3.3423.205+4%-+100%1.165+187%1.165+187%
Eps--1.6112.522-36%2.639-39%2.044-21%1.920-16%
Eps Growth---4.436162.372-103%440.264-101%135.291-103%135.291-103%
Gains Per Share--2.2372.567-13%1.138+97%4.363-49%4.363-49%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Net Profit Margin--0.0530.087-40%0.076-31%0.065-19%0.062-15%
Operating Margin--0.0700.071-1%0.115-39%0.096-27%0.093-25%
Operating Ratio--1.4271.4310%1.386+3%1.536-7%1.334+7%
Pb Ratio1.662-52%2.5193.282-23%4.760-47%2.190+15%1.685+50%
Pe Ratio5.796-52%8.78311.406-23%38.394-77%30.834-72%25.467-66%
Peg Ratio---1.980-0.411-79%-0.227-89%-0.645-67%-0.645-67%
Price Per Share58.470-52%88.600126.885-30%172.478-49%135.272-35%122.774-28%
Quick Ratio--0.4620.426+8%0.363+27%0.431+7%0.431+7%
Return On Assets--0.0140.022-38%0.019-28%0.020-31%0.020-29%
Return On Equity--0.0490.068-29%0.060-19%0.055-11%0.052-6%
 EOD+3 -0MRQTTM+7 -12YOY+7 -125Y+7 -1210Y+6 -13

3.2. Fundamental Score

Let's check the fundamental score of Adidas AG ADR based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-155.796
Price to Book Ratio (EOD)Between0-11.662
Net Profit Margin (MRQ)Greater than00.053
Operating Margin (MRQ)Greater than00.070
Quick Ratio (MRQ)Greater than10.462
Current Ratio (MRQ)Greater than11.336
Debt to Asset Ratio (MRQ)Less than10.699
Debt to Equity Ratio (MRQ)Less than12.471
Return on Equity (MRQ)Greater than0.150.049
Return on Assets (MRQ)Greater than0.050.014
Total5/10 (50.0%)

3.3. Technical Score

Let's check the technical score of Adidas AG ADR based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5028.834
Ma 20Greater thanMa 5066.747
Ma 50Greater thanMa 10076.680
Ma 100Greater thanMa 20083.542
OpenGreater thanClose57.650
Total0/5 (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.

 2021-06-302021-09-302021-12-312022-03-312022-06-30
Discontinued Operations  20,000484,000504,000-414,00090,00090,000180,000-232,000-52,000



Latest Balance Sheet

Balance Sheet of 2022-06-30. Currency in EUR. All numbers in thousands.

Summary
Total Assets21,324,000
Total Liabilities14,904,000
Total Stockholder Equity6,032,000
 As reported
Total Liabilities 14,904,000
Total Stockholder Equity+ 6,032,000
Total Assets = 21,324,000

Assets

Total Assets21,324,000
Total Current Assets12,828,000
Long-term Assets12,828,000
Total Current Assets
Cash And Cash Equivalents 1,578,000
Short-term Investments 1,311,000
Net Receivables 3,122,000
Inventory 5,483,000
Other Current Assets 2,567,000
Total Current Assets  (as reported)12,828,000
Total Current Assets  (calculated)14,061,000
+/- 1,233,000
Long-term Assets
Property Plant Equipment 5,078,000
Goodwill 1,278,000
Intangible Assets 417,000
Other Assets 1,425,000
Long-term Assets  (as reported)8,496,000
Long-term Assets  (calculated)8,198,000
+/- 298,000

Liabilities & Shareholders' Equity

Total Current Liabilities9,602,000
Long-term Liabilities5,302,000
Total Stockholder Equity6,032,000
Total Current Liabilities
Short Long Term Debt 313,000
Accounts payable 3,314,000
Other Current Liabilities 2,788,000
Total Current Liabilities  (as reported)9,602,000
Total Current Liabilities  (calculated)6,415,000
+/- 3,187,000
Long-term Liabilities
Long term Debt 2,459,000
Capital Lease Obligations Min Short Term Debt3,009,000
Other Liabilities 442,000
Long-term Liabilities Other 10,000
Long-term Liabilities  (as reported)5,302,000
Long-term Liabilities  (calculated)5,920,000
+/- 618,000
Total Stockholder Equity
Common Stock183,000
Retained Earnings 5,491,000
Other Stockholders Equity 358,000
Total Stockholder Equity (as reported)6,032,000
Total Stockholder Equity (calculated)6,032,000
+/-0
Other
Capital Stock183,000
Common Stock Shares Outstanding 182,527
Net Debt 1,194,000
Net Invested Capital 8,804,000
Net Tangible Assets 4,337,000
Net Working Capital 3,226,000



Balance Sheet

Currency in EUR. All numbers in thousands.

 Trend2022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-31
> Total Assets 
15,287,000
15,586,000
16,020,000
16,007,000
16,775,000
14,692,000
17,448,082
17,439,654
18,212,572
16,649,209
17,991,433
17,907,777
19,268,000
19,273,000
20,109,000
20,680,000
20,782,000
20,301,000
21,463,000
21,053,000
21,697,000
21,877,000
21,946,000
22,137,000
21,412,000
21,324,000
21,324,00021,412,00022,137,00021,946,00021,877,00021,697,00021,053,00021,463,00020,301,00020,782,00020,680,00020,109,00019,273,00019,268,00017,907,77717,991,43316,649,20918,212,57217,439,65417,448,08214,692,00016,775,00016,007,00016,020,00015,586,00015,287,000
   > Total Current Assets 
8,739,000
9,048,000
9,347,000
9,373,000
9,998,000
8,924,000
10,626,540
10,381,890
10,873,416
10,160,615
11,364,899
11,256,022
10,349,000
10,232,000
10,946,000
10,934,000
11,169,000
10,931,000
12,363,000
12,153,000
13,846,000
14,136,000
14,142,000
13,944,000
13,028,000
12,828,000
12,828,00013,028,00013,944,00014,142,00014,136,00013,846,00012,153,00012,363,00010,931,00011,169,00010,934,00010,946,00010,232,00010,349,00011,256,02211,364,89910,160,61510,873,41610,381,89010,626,5408,924,0009,998,0009,373,0009,347,0009,048,0008,739,000
       Cash And Cash Equivalents 
1,513,000
1,261,000
1,420,000
1,593,000
1,630,000
1,232,000
1,575,736
1,919,058
1,937,508
1,528,166
2,557,305
3,015,600
2,584,000
2,455,000
2,349,000
2,220,000
1,975,000
2,018,000
3,224,000
3,994,000
3,923,000
4,151,000
3,603,000
3,828,000
3,050,000
1,578,000
1,578,0003,050,0003,828,0003,603,0004,151,0003,923,0003,994,0003,224,0002,018,0001,975,0002,220,0002,349,0002,455,0002,584,0003,015,6002,557,3051,528,1661,937,5081,919,0581,575,7361,232,0001,630,0001,593,0001,420,0001,261,0001,513,000
       Short-term Investments 
0
0
0
187,000
371,000
228,000
320,310
249,790
467,462
274,674
619,356
276,440
579,000
554,000
705,000
442,000
708,000
659,000
772,000
245,000
742,000
810,000
832,000
109,000
1,137,000
1,311,000
1,311,0001,137,000109,000832,000810,000742,000245,000772,000659,000708,000442,000705,000554,000579,000276,440619,356274,674467,462249,790320,310228,000371,000187,000000
       Net Receivables 
2,955,000
2,724,000
3,166,000
2,424,000
3,163,000
2,559,000
3,430,717
3,068,332
3,562,554
3,303,073
3,581,848
3,278,275
3,044,000
2,780,000
3,247,000
3,279,000
2,902,000
2,032,000
2,735,000
2,700,000
2,497,000
2,537,000
2,984,000
2,977,000
2,923,000
3,122,000
3,122,0002,923,0002,977,0002,984,0002,537,0002,497,0002,700,0002,735,0002,032,0002,902,0003,279,0003,247,0002,780,0003,044,0003,278,2753,581,8483,303,0733,562,5543,068,3323,430,7172,559,0003,163,0002,424,0003,166,0002,724,0002,955,000
       Inventory 
3,349,000
3,904,000
3,600,000
3,969,000
3,860,000
3,644,000
4,037,311
4,433,770
3,966,047
3,986,266
3,723,084
3,951,594
3,285,000
3,579,000
3,677,000
4,085,000
4,334,000
5,213,000
4,676,000
4,397,000
3,938,000
4,054,000
3,664,000
4,009,000
4,542,000
5,483,000
5,483,0004,542,0004,009,0003,664,0004,054,0003,938,0004,397,0004,676,0005,213,0004,334,0004,085,0003,677,0003,579,0003,285,0003,951,5943,723,0843,986,2663,966,0474,433,7704,037,3113,644,0003,860,0003,969,0003,600,0003,904,0003,349,000
       Other Current Assets 
921,000
1,159,000
1,161,000
1,386,000
1,347,000
1,261,000
1,262,466
391,498
939,845
1,068,436
883,306
727,231
806,000
793,000
890,000
626,000
1,250,000
1,304,000
956,000
803,000
3,488,000
3,394,000
3,891,000
2,789,000
2,513,000
2,567,000
2,567,0002,513,0002,789,0003,891,0003,394,0003,488,000803,000956,0001,304,0001,250,000626,000890,000793,000806,000727,231883,3061,068,436939,845391,4981,262,4661,261,0001,347,0001,386,0001,161,0001,159,000921,000
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
0
0
0
8,919,000
9,041,000
9,162,000
9,746,000
9,613,000
9,369,000
9,100,000
8,899,000
7,851,000
7,741,000
7,804,000
8,193,000
8,383,000
8,496,000
8,496,0008,383,0008,193,0007,804,0007,741,0007,851,0008,899,0009,100,0009,369,0009,613,0009,746,0009,162,0009,041,0008,919,000000000000000
       Property Plant Equipment 
1,821,000
1,845,000
1,927,000
2,020,000
2,067,000
1,876,000
2,209,316
2,401,825
2,419,732
2,356,844
2,448,483
2,565,955
5,771,473
5,151,000
5,133,000
5,311,000
5,109,000
5,026,000
4,828,000
4,587,000
4,476,000
4,495,000
4,556,000
4,825,000
4,913,000
5,078,000
5,078,0004,913,0004,825,0004,556,0004,495,0004,476,0004,587,0004,828,0005,026,0005,109,0005,311,0005,133,0005,151,0005,771,4732,565,9552,448,4832,356,8442,419,7322,401,8252,209,3161,876,0002,067,0002,020,0001,927,0001,845,0001,821,000
       Goodwill 
1,554,000
1,532,000
1,546,000
1,489,000
1,501,000
1,248,000
1,440,807
1,465,113
1,483,577
1,438,547
1,434,360
1,428,080
1,258,000
1,249,000
1,276,000
1,257,000
1,271,000
1,258,000
1,233,000
1,208,000
1,206,000
1,199,000
1,214,000
1,228,000
1,240,000
1,278,000
1,278,0001,240,0001,228,0001,214,0001,199,0001,206,0001,208,0001,233,0001,258,0001,271,0001,257,0001,276,0001,249,0001,258,0001,428,0801,434,3601,438,5471,483,5771,465,1131,440,8071,248,0001,501,0001,489,0001,546,0001,532,0001,554,000
       Long Term Investments 
276,000
296,000
309,000
306,000
296,000
234,000
332,043
283,415
638,455
451,583
695,763
315,439
2,020,860
1,554,858
1,842,794
1,148,998
0
0
0
0
0
0
0
0
0
0
00000000001,148,9981,842,7941,554,8582,020,860315,439695,763451,583638,455283,415332,043234,000296,000306,000309,000296,000276,000
       Intangible Assets 
1,978,000
1,965,000
1,981,000
1,948,000
1,945,000
1,535,000
1,738,824
1,756,935
1,757,904
1,151,071
1,163,464
1,192,934
1,064,000
1,058,000
1,102,000
1,164,000
1,175,000
1,104,000
1,029,000
1,001,000
263,000
277,000
311,000
352,000
366,000
417,000
417,000366,000352,000311,000277,000263,0001,001,0001,029,0001,104,0001,175,0001,164,0001,102,0001,058,0001,064,0001,192,9341,163,4641,151,0711,757,9041,756,9351,738,8241,535,0001,945,0001,948,0001,981,0001,965,0001,978,000
       Long-term Assets Other 
0
0
0
0
0
0
0
0
0
0
0
0
89,000
113,000
149,000
1,000
179,000
124,000
114,000
2,000
102,000
97,000
82,000
-1,000
89,000
85,000
85,00089,000-1,00082,00097,000102,0002,000114,000124,000179,0001,000149,000113,00089,000000000000000
> Total Liabilities 
8,834,000
9,170,000
9,155,000
9,200,000
9,607,000
8,567,000
9,874,457
9,711,781
9,848,690
9,633,380
10,478,120
10,607,938
12,349,000
12,665,000
13,006,000
13,623,000
13,853,000
13,831,000
14,672,000
14,362,000
14,172,000
14,518,000
13,955,000
14,300,000
14,443,000
14,904,000
14,904,00014,443,00014,300,00013,955,00014,518,00014,172,00014,362,00014,672,00013,831,00013,853,00013,623,00013,006,00012,665,00012,349,00010,607,93810,478,1209,633,3809,848,6909,711,7819,874,4578,567,0009,607,0009,200,0009,155,0009,170,0008,834,000
   > Total Current Liabilities 
6,227,000
6,601,000
7,045,000
7,135,000
7,531,000
6,696,000
7,687,434
7,554,942
7,643,007
7,512,803
7,549,201
7,838,954
7,419,000
7,774,000
7,986,000
8,754,000
9,094,000
9,137,000
8,923,000
8,827,000
9,014,000
9,161,000
8,517,000
8,965,000
9,024,000
9,602,000
9,602,0009,024,0008,965,0008,517,0009,161,0009,014,0008,827,0008,923,0009,137,0009,094,0008,754,0007,986,0007,774,0007,419,0007,838,9547,549,2017,512,8037,643,0077,554,9427,687,4346,696,0007,531,0007,135,0007,045,0006,601,0006,227,000
       Short-term Debt 
770,000
775,000
1,188,000
671,000
1,504,000
1,979,000
834,213
164,525
278,017
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000278,017164,525834,2131,979,0001,504,000671,0001,188,000775,000770,000
       Short Long Term Debt 
770,000
775,000
1,188,000
671,000
1,504,000
1,979,000
834,213
164,525
278,017
110,568
71,776
75,705
76,000
496,000
414,000
43,000
964,000
1,217,000
1,726,000
686,000
704,000
682,000
84,000
29,000
39,000
313,000
313,00039,00029,00084,000682,000704,000686,0001,726,0001,217,000964,00043,000414,000496,00076,00075,70571,776110,568278,017164,525834,2131,979,0001,504,000671,0001,188,000775,000770,000
       Accounts payable 
4,197,000
4,558,000
4,604,000
5,190,000
4,612,000
1,862,000
2,049,748
2,371,803
1,935,047
2,162,477
2,233,156
2,638,220
2,021,000
2,111,000
2,354,000
2,703,000
2,494,000
2,575,000
1,710,000
2,390,000
2,059,000
2,165,000
1,958,000
2,294,000
2,717,000
3,314,000
3,314,0002,717,0002,294,0001,958,0002,165,0002,059,0002,390,0001,710,0002,575,0002,494,0002,703,0002,354,0002,111,0002,021,0002,638,2202,233,1562,162,4771,935,0472,371,8032,049,7481,862,0004,612,0005,190,0004,604,0004,558,0004,197,000
       Other Current Liabilities 
1,259,000
1,266,000
1,254,000
1,274,000
1,415,000
1,926,000
2,418,163
2,889,396
3,056,957
2,761,872
5,244,270
2,960,541
569,000
481,000
483,000
2,984,000
2,977,000
2,773,000
2,685,000
2,250,000
3,560,000
3,574,000
3,407,000
2,594,000
3,174,000
2,788,000
2,788,0003,174,0002,594,0003,407,0003,574,0003,560,0002,250,0002,685,0002,773,0002,977,0002,984,000483,000481,000569,0002,960,5415,244,2702,761,8723,056,9572,889,3962,418,1631,926,0001,415,0001,274,0001,254,0001,266,0001,259,000
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
4,930,000
4,891,000
5,020,000
4,869,000
4,759,000
4,694,000
5,749,000
5,535,000
5,158,000
5,357,000
5,438,000
5,335,000
5,419,000
5,302,000
5,302,0005,419,0005,335,0005,438,0005,357,0005,158,0005,535,0005,749,0004,694,0004,759,0004,869,0005,020,0004,891,0004,930,000000000000000
       Capital Lease Obligations Min Short Term Debt
-770,000
-775,000
-1,188,000
-671,000
-1,504,000
-1,979,000
-834,213
-164,525
-278,017
0
0
0
0
0
0
3,132,000
2,962,000
3,013,000
2,907,000
2,722,000
2,632,000
2,686,000
2,722,000
2,836,000
2,929,000
3,009,000
3,009,0002,929,0002,836,0002,722,0002,686,0002,632,0002,722,0002,907,0003,013,0002,962,0003,132,000000000-278,017-164,525-834,213-1,979,000-1,504,000-671,000-1,188,000-775,000-770,000
       Other Liabilities 
563,000
544,000
623,000
619,000
628,000
885,000
1,030,154
976,342
995,202
797,253
1,056,958
830,466
798,385
765,000
781,000
875,000
755,000
721,000
850,000
894,000
606,000
678,000
831,000
606,000
617,000
442,000
442,000617,000606,000831,000678,000606,000894,000850,000721,000755,000875,000781,000765,000798,385830,4661,056,958797,253995,202976,3421,030,154885,000628,000619,000623,000544,000563,000
       Deferred Long Term Liability 
374,000
391,000
383,000
408,000
397,000
363,000
456,412
396,301
462,542
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000462,542396,301456,412363,000397,000408,000383,000391,000374,000
> Total Stockholder Equity
6,472,000
6,435,000
6,884,000
6,826,000
7,186,000
6,141,000
7,591,224
7,745,887
8,379,875
7,029,795
7,527,205
7,314,751
6,931,000
6,619,000
7,115,000
6,796,000
6,661,000
6,230,000
6,532,000
6,454,000
7,281,000
7,106,000
7,707,000
7,519,000
6,619,000
6,032,000
6,032,0006,619,0007,519,0007,707,0007,106,0007,281,0006,454,0006,532,0006,230,0006,661,0006,796,0007,115,0006,619,0006,931,0007,314,7517,527,2057,029,7958,379,8757,745,8877,591,2246,141,0007,186,0006,826,0006,884,0006,435,0006,472,000
   Common Stock
228,000
222,000
225,000
212,000
216,000
203,000
238,179
244,986
250,953
233,939
231,535
228,263
222,023
198,000
197,000
196,000
195,000
195,000
195,000
195,000
195,000
195,000
193,000
192,000
186,000
183,000
183,000186,000192,000193,000195,000195,000195,000195,000195,000195,000196,000197,000198,000222,023228,263231,535233,939250,953244,986238,179203,000216,000212,000225,000222,000228,000
   Retained Earnings 
5,953,000
5,771,000
6,282,000
5,823,000
6,349,000
5,756,000
7,385,897
7,598,175
8,389,716
6,639,898
7,160,222
6,944,253
6,527,000
6,248,000
6,572,000
6,555,000
6,331,000
6,037,000
6,584,000
6,733,000
7,293,000
7,101,000
7,513,000
7,259,000
6,500,000
5,491,000
5,491,0006,500,0007,259,0007,513,0007,101,0007,293,0006,733,0006,584,0006,037,0006,331,0006,555,0006,572,0006,248,0006,527,0006,944,2537,160,2226,639,8988,389,7167,598,1757,385,8975,756,0006,349,0005,823,0006,282,0005,771,0005,953,000
   Capital Surplus 00000000000000000000000000
   Treasury Stock00000000000000000000000000
   Other Stockholders Equity 
289,000
441,000
378,000
790,000
622,000
182,000
-32,852
-97,274
-260,795
155,959
135,448
142,234
230,993
173,000
346,000
45,000
135,000
-2,000
-247,000
-474,000
-207,000
-190,000
1,000
68,000
-67,000
358,000
358,000-67,00068,0001,000-190,000-207,000-474,000-247,000-2,000135,00045,000346,000173,000230,993142,234135,448155,959-260,795-97,274-32,852182,000622,000790,000378,000441,000289,000



Balance Sheet

Currency in EUR. All numbers in thousands.




Cash Flow

Currency in EUR. All numbers in thousands.




Income Statement

Currency in EUR. All numbers in thousands.


Latest Income Statement (annual, 2021-12-31)

Gross Profit (+$)
totalRevenue21,234,000
Cost of Revenue-10,469,000
Gross Profit10,765,00010,765,000
 
Operating Income (+$)
Gross Profit10,765,000
Operating Expense-19,245,000
Operating Income1,989,000-8,480,000
 
Operating Expense (+$)
Research Development-
Selling General Administrative8,810,000
Selling And Marketing Expenses-
Operating Expense19,245,0008,810,000
 
Net Interest Income (+$)
Interest Income12,000
Interest Expense-177,000
Net Interest Income-162,000-165,000
 
Pretax Income (+$)
Operating Income1,989,000
Net Interest Income-162,000
Other Non-Operating Income Expenses-
Income Before Tax (EBT)1,852,0001,989,000
EBIT - interestExpense = 1,813,000
2,476,000
2,293,000
Interest Expense177,000
Earnings Before Interest and Taxes (ebit)1,990,0002,029,000
Earnings Before Interest and Taxes (ebitda)3,178,000
 
After tax Income (+$)
Income Before Tax1,852,000
Tax Provision-360,000
Net Income From Continuing Ops1,492,0001,492,000
Net Income2,116,000
Net Income Applicable To Common Shares2,116,000
 
Non-recurring Events
Discontinued Operations666,000
Extraordinary Items-
Effect of Accounting Charges-
Other Items-
Non Recurring-
Other Operating Expenses-41,000
Total Other Income/Expenses Net-162,000
 

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
ULTRACEMCO.BSE
now

I found you a Golden Cross on the daily chart of ULTRACEMCO.BSE.

ULTRACEMCO.BSE Daily Candlestick Chart
UMAEXPORTS.BSE
now

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

UMAEXPORTS.BSE Daily Candlestick Chart
TRITURBINE.BSE
1 minute ago

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

TRITURBINE.BSE Daily Candlestick Chart
TRIVENIENT.BSE
2 minutes ago

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

TRIVENIENT.BSE Daily Candlestick Chart
TIDEWATER.BSE
2 minutes ago

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

TIDEWATER.BSE Daily Candlestick Chart
LAND.JK
2 minutes ago

I found you a Death Cross on the daily chart of LAND.JK.

LAND.JK Daily Candlestick Chart
INRU.JK
2 minutes ago

I found you a MACD Bullish Hidden Divergence on the daily chart of INRU.JK.

INRU.JK Daily Candlestick Chart
PANKAJPO.BSE
3 minutes ago

I found you a STOCH Bullish Hidden Divergence on the daily chart of PANKAJPO.BSE.

PANKAJPO.BSE Daily Candlestick Chart
VICO.JK
3 minutes ago

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

VICO.JK Daily Candlestick Chart
TBIG.JK
3 minutes ago

I found you a Death Cross on the daily chart of TBIG.JK.

TBIG.JK Daily Candlestick Chart
SMDM.JK
4 minutes ago

I found you a RSI Bearish Reversal Divergence on the daily chart of SMDM.JK.

SMDM.JK Daily Candlestick Chart
RUIS.JK
4 minutes ago

I found you a STOCH Bearish Reversal Divergence on the daily chart of RUIS.JK.

RUIS.JK Daily Candlestick Chart
PBRX.JK
5 minutes ago

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

PBRX.JK Daily Candlestick Chart
LEAD.JK
6 minutes ago

I found you a STOCH Bearish Reversal Divergence on the daily chart of LEAD.JK.

LEAD.JK Daily Candlestick Chart
SMCGLOBAL*.BSE
7 minutes ago

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

SMCGLOBAL*.BSE Daily Candlestick Chart
SMCGLOBAL.BSE
7 minutes ago

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

SMCGLOBAL.BSE Daily Candlestick Chart
SHARDACROP.BSE
7 minutes ago

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

SHARDACROP.BSE Daily Candlestick Chart
GLOB.JK
7 minutes ago

I found you a STOCH Bearish Hidden Divergence on the daily chart of GLOB.JK.

GLOB.JK Daily Candlestick Chart
FIRE.JK
7 minutes ago

I found you a STOCH Bearish Hidden Divergence on the daily chart of FIRE.JK.

FIRE.JK Daily Candlestick Chart
BRMS.JK
8 minutes ago

I found you a STOCH Bearish Hidden Divergence on the daily chart of BRMS.JK.

BRMS.JK Daily Candlestick Chart
BIMA.JK
8 minutes ago

I found you a STOCH Bearish Hidden Divergence on the daily chart of BIMA.JK.

BIMA.JK Daily Candlestick Chart
ASSA.JK
9 minutes ago

I found you a STOCH Bearish Hidden Divergence on the daily chart of ASSA.JK.

ASSA.JK Daily Candlestick Chart
SARLAPOLY.BSE
10 minutes ago

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

SARLAPOLY.BSE Daily Candlestick Chart
AHAP.JK
10 minutes ago

I found you a STOCH Bearish Hidden Divergence on the daily chart of AHAP.JK.

AHAP.JK Daily Candlestick Chart