0 XP   0   0   0

Adamant DRI Processing and Minerals Group
Buy, Hold or Sell?

Should you buy, hold or sell Adamant DRI Processing and Minerals Group?

I guess you are interested in Adamant DRI Processing and Minerals Group. 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 Adamant DRI Processing and Minerals Group

Let's start. I'm going to help you getting a better view of Adamant DRI Processing and Minerals Group. 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 Adamant DRI Processing and Minerals Group 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 Adamant DRI Processing and Minerals Group is doing in the market. If the company is worth buying. The latest step is to find out how other investors value Adamant DRI Processing and Minerals Group. The closing price on 2023-03-23 was $0.016 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.
Adamant DRI Processing and Minerals Group Daily Candlestick Chart
Adamant DRI Processing and Minerals Group Daily Candlestick Chart
Summary









1. Valuation of Adamant DRI Processing and Minerals Group




Current price per share

$0.02

2. Growth of Adamant DRI Processing and Minerals Group




Is Adamant DRI Processing and Minerals Group growing?

Current yearPrevious yearGrowGrow %
How rich?-$24.1k$244.2k-$285.3k-694.0%

How much money is Adamant DRI Processing and Minerals Group making?

Current yearPrevious yearGrowGrow %
Making money-$17.7k-$12.5k-$5.1k?
Net Profit Margin0.0%0.0%--

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

3. Financial Health of Adamant DRI Processing and Minerals Group




Comparing to competitors in the Advertising Agencies industry




  Industry Rankings (Advertising Agencies)  


Richest
#187 / 210

Most Revenue
#207 / 210

Most Profit
#120 / 210

Most Efficient
#111 / 210


Summary

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
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
Liquidity Details
 Compared to previous yearCompared to industry
The company is unable to pay all its short-term debts.
Solvency Details
 Compared to previous yearCompared to industry
The company is unable to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

1.1. Profitability of Adamant DRI Processing and Minerals Group.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Adamant DRI Processing and Minerals Group earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Adamant DRI Processing and Minerals Group to the Advertising Agencies industry mean.
  • A Net Profit Margin of 0.0% means that $0.00 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Adamant DRI Processing and Minerals Group:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.0%
TTM-YOY-0.0%
TTM-5Y2,995.9%-2,995.9%
5Y2,995.9%10Y-5,057.6%+8,053.5%
Compared to industry (Advertising Agencies)
PeriodCompanyIndustry (mean)+/- 
MRQ-1.8%-1.8%
TTM-0.7%-0.7%
YOY-1.0%-1.0%
5Y2,995.9%0.4%+2,995.5%
10Y-5,057.6%0.4%-5,058.0%
1.1.2. Return on Assets

Shows how efficient Adamant DRI Processing and Minerals Group is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Adamant DRI Processing and Minerals Group to the Advertising Agencies industry mean.
  • -1,989.2% Return on Assets means that Adamant DRI Processing and Minerals Group generated $-19.89 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Adamant DRI Processing and Minerals Group:

  • The MRQ is -1,989.2%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -1,598.0%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-1,989.2%TTM-1,598.0%-391.2%
TTM-1,598.0%YOY-185.9%-1,412.1%
TTM-1,598.0%5Y-146.1%-1,451.9%
5Y-146.1%10Y-88.9%-57.2%
Compared to industry (Advertising Agencies)
PeriodCompanyIndustry (mean)+/- 
MRQ-1,989.2%0.5%-1,989.7%
TTM-1,598.0%0.4%-1,598.4%
YOY-185.9%0.4%-186.3%
5Y-146.1%0.2%-146.3%
10Y-88.9%0.3%-89.2%
1.1.3. Return on Equity

Shows how efficient Adamant DRI Processing and Minerals Group is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Adamant DRI Processing and Minerals Group to the Advertising Agencies industry mean.
  • 0.0% Return on Equity means Adamant DRI Processing and Minerals Group generated $0.00 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Adamant DRI Processing and Minerals Group:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-1.9%+1.9%
TTM-1.9%YOY-1.4%-0.5%
TTM-1.9%5Y330.4%-332.4%
5Y330.4%10Y146.0%+184.4%
Compared to industry (Advertising Agencies)
PeriodCompanyIndustry (mean)+/- 
MRQ-1.3%-1.3%
TTM-1.9%1.1%-3.0%
YOY-1.4%1.0%-2.4%
5Y330.4%1.0%+329.4%
10Y146.0%1.7%+144.3%

1.2. Operating Efficiency of Adamant DRI Processing and Minerals Group.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Adamant DRI Processing and Minerals Group is operating .

  • Measures how much profit Adamant DRI Processing and Minerals Group 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 Adamant DRI Processing and Minerals Group to the Advertising Agencies industry mean.
  • An Operating Margin of 0.0% means the company generated $0.00  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Adamant DRI Processing and Minerals Group:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.0%
TTM-YOY-0.0%
TTM-5Y3,008.6%-3,008.6%
5Y3,008.6%10Y257.8%+2,750.9%
Compared to industry (Advertising Agencies)
PeriodCompanyIndustry (mean)+/- 
MRQ-2.8%-2.8%
TTM-2.0%-2.0%
YOY-2.6%-2.6%
5Y3,008.6%2.3%+3,006.3%
10Y257.8%1.7%+256.1%
1.2.2. Operating Ratio

Measures how efficient Adamant DRI Processing and Minerals Group is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Advertising Agencies industry mean).
  • An Operation Ratio of 0.00 means that the operating costs are $0.00 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Adamant DRI Processing and Minerals Group:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.000
TTM-YOY-0.000
TTM-5Y-2.526+2.526
5Y-2.52610Y64.652-67.178
Compared to industry (Advertising Agencies)
PeriodCompanyIndustry (mean)+/- 
MRQ-1.203-1.203
TTM-1.278-1.278
YOY-1.244-1.244
5Y-2.5261.218-3.744
10Y64.6521.163+63.489

1.3. Liquidity of Adamant DRI Processing and Minerals Group.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Adamant DRI Processing and Minerals Group is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Advertising Agencies industry mean).
  • A Current Ratio of 0.00 means the company has $0.00 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Adamant DRI Processing and Minerals Group:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM0.008-0.008
TTM0.008YOY0.038-0.030
TTM0.0085Y0.200-0.192
5Y0.20010Y0.192+0.008
Compared to industry (Advertising Agencies)
PeriodCompanyIndustry (mean)+/- 
MRQ-1.526-1.526
TTM0.0081.604-1.596
YOY0.0381.605-1.567
5Y0.2001.613-1.413
10Y0.1921.432-1.240
1.3.2. Quick Ratio

Measures if Adamant DRI Processing and Minerals Group is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Adamant DRI Processing and Minerals Group to the Advertising Agencies industry mean.
  • A Quick Ratio of 0.00 means the company can pay off $0.00 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Adamant DRI Processing and Minerals Group:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.000
TTM-YOY-0.000
TTM-5Y0.149-0.149
5Y0.14910Y0.154-0.005
Compared to industry (Advertising Agencies)
PeriodCompanyIndustry (mean)+/- 
MRQ-1.139-1.139
TTM-1.201-1.201
YOY-1.167-1.167
5Y0.1491.167-1.018
10Y0.1541.150-0.996

1.4. Solvency of Adamant DRI Processing and Minerals Group.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Adamant DRI Processing and Minerals Group assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Adamant DRI Processing and Minerals Group to Advertising Agencies industry mean.
  • A Debt to Asset Ratio of 49.36 means that Adamant DRI Processing and Minerals Group assets are financed with 4,935.6% credit (debt) and the remaining percentage (100% - 4,935.6%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Adamant DRI Processing and Minerals Group:

  • The MRQ is 49.356. The company is unable to pay all its debts by selling its assets. -2
  • The TTM is 29.880. The company is unable to pay all its debts by selling its assets. -2
Trends
Current periodCompared to+/- 
MRQ49.356TTM29.880+19.476
TTM29.880YOY7.009+22.870
TTM29.8805Y9.103+20.777
5Y9.10310Y5.575+3.527
Compared to industry (Advertising Agencies)
PeriodCompanyIndustry (mean)+/- 
MRQ49.3560.522+48.834
TTM29.8800.510+29.370
YOY7.0090.547+6.462
5Y9.1030.549+8.554
10Y5.5750.565+5.010
1.4.2. Debt to Equity Ratio

Measures if Adamant DRI Processing and Minerals Group is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Adamant DRI Processing and Minerals Group to the Advertising Agencies industry mean.
  • A Debt to Equity ratio of 0.0% means that company has $0.00 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Adamant DRI Processing and Minerals Group:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM0.037-0.037
TTM0.037YOY0.003+0.034
TTM0.0375Y0.070-0.032
5Y0.07010Y3.291-3.221
Compared to industry (Advertising Agencies)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.950-0.950
TTM0.0370.964-0.927
YOY0.0031.033-1.030
5Y0.0701.171-1.101
10Y3.2911.155+2.136

2. Market Valuation of Adamant DRI Processing and Minerals Group

2. Earnings Per Share
2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every $1 in earnings Adamant DRI Processing and Minerals Group generates.

  • Above 15 is considered overpriced but always compare Adamant DRI Processing and Minerals Group to the Advertising Agencies industry mean.
  • A PE ratio of -84.23 means the investor is paying $-84.23 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Adamant DRI Processing and Minerals Group:

  • The EOD is -25.916. Company is losing money. -2
  • The MRQ is -84.227. Company is losing money. -2
  • The TTM is -75.309. Company is losing money. -2
Trends
Current periodCompared to+/- 
EOD-25.916MRQ-84.227+58.311
MRQ-84.227TTM-75.309-8.918
TTM-75.309YOY-612.056+536.747
TTM-75.3095Y-236.663+161.354
5Y-236.66310Y-121.719-114.944
Compared to industry (Advertising Agencies)
PeriodCompanyIndustry (mean)+/- 
EOD-25.9164.867-30.783
MRQ-84.2279.490-93.717
TTM-75.3096.126-81.435
YOY-612.0566.091-618.147
5Y-236.66310.600-247.263
10Y-121.71911.004-132.723
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Adamant DRI Processing and Minerals Group.

  • 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 Adamant DRI Processing and Minerals Group:

  • The MRQ is -62.694. Very Bad. -2
  • The TTM is -27.851. Very Bad. -2
Trends
Current periodCompared to+/- 
MRQ-62.694TTM-27.851-34.843
TTM-27.851YOY-372.522+344.672
TTM-27.8515Y-174.062+146.211
5Y-174.06210Y-119.384-54.677
Compared to industry (Advertising Agencies)
PeriodCompanyIndustry (mean)+/- 
MRQ-62.6948.021-70.715
TTM-27.85113.936-41.787
YOY-372.52215.373-387.895
5Y-174.06266.500-240.562
10Y-119.38498.506-217.890

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

Measures if the stock price of Adamant DRI Processing and Minerals Group is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Advertising Agencies industry mean).
  • A PB ratio of -34.65 means the investor is paying $-34.65 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Adamant DRI Processing and Minerals Group:

  • The EOD is -10.661. Bad. Book ratio is negative. -2
  • The MRQ is -34.648. Bad. Book ratio is negative. -2
  • The TTM is -33.588. Bad. Book ratio is negative. -2
Trends
Current periodCompared to+/- 
EOD-10.661MRQ-34.648+23.987
MRQ-34.648TTM-33.588-1.060
TTM-33.588YOY-14.007-19.580
TTM-33.5885Y-10.834-22.754
5Y-10.83410Y-5.541-5.293
Compared to industry (Advertising Agencies)
PeriodCompanyIndustry (mean)+/- 
EOD-10.6611.412-12.073
MRQ-34.6481.625-36.273
TTM-33.5881.922-35.510
YOY-14.0071.907-15.914
5Y-10.8341.667-12.501
10Y-5.5412.011-7.552
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Adamant DRI Processing and Minerals Group 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---0.0010.000-224%-0.007+1073%0.014-104%0.000-91%
Book Value Growth--0.3590.994-64%0.603-40%0.832-57%3.413-89%
Book Value Per Share---0.002-0.003+70%0.006-123%-0.055+3535%-0.063+4087%
Book Value Per Share Growth--0.3590.994-64%0.156+130%-0.090+125%0.869-59%
Current Ratio---0.008-100%0.038-100%0.200-100%0.192-100%
Debt To Asset Ratio--49.35629.880+65%7.009+604%9.103+442%5.575+785%
Debt To Equity Ratio---0.037-100%0.003-100%0.070-100%3.291-100%
Dividend Per Share----0%-0%-0%-0%
Eps---0.001-0.001+78%0.000-33%-0.004+608%-0.012+1882%
Eps Growth--1.3430.854+57%-2.666+298%-0.648+148%-0.142+111%
Free Cash Flow Per Share--0.000-0.001+1771%-0.001+726%0.000+106%-0.007+11839%
Free Cash Flow Per Share Growth--1.909-0.652+134%-162.612+8620%-36.602+2018%-218.985+11574%
Free Cash Flow To Equity Per Share----0%-0%0.0000%0.0000%
Gross Profit Margin--1.0001.0000%1.0000%0.941+6%0.971+3%
Intrinsic Value_10Y_max---0.046--------
Intrinsic Value_10Y_min---0.072--------
Intrinsic Value_1Y_max---0.003--------
Intrinsic Value_1Y_min---0.005--------
Intrinsic Value_3Y_max---0.010--------
Intrinsic Value_3Y_min---0.017--------
Intrinsic Value_5Y_max---0.018--------
Intrinsic Value_5Y_min---0.031--------
Net Profit Margin----0%-0%29.959-100%-50.5760%
Operating Margin----0%-0%30.086-100%2.578-100%
Operating Ratio----0%-0%-2.5260%64.652-100%
Pb Ratio-10.661+69%-34.648-33.588-3%-14.007-60%-10.834-69%-5.541-84%
Pe Ratio-25.916+69%-84.227-75.309-11%-612.056+627%-236.663+181%-121.719+45%
Peg Ratio---62.694-27.851-56%-372.522+494%-174.062+178%-119.384+90%
Price Per Share0.016-225%0.0520.074-30%0.069-24%0.044+19%0.166-69%
Price To Total Gains Ratio-27.288+69%-88.685-78.086-12%-22.017-75%-27.858-69%-23.017-74%
Profit Growth--1.3430.854+57%-11.622+965%-2.310+272%-10.307+867%
Quick Ratio----0%-0%0.149-100%0.154-100%
Return On Assets---19.892-15.980-20%-1.859-91%-1.461-93%-0.889-96%
Return On Equity----0.0190%-0.0140%3.304-100%1.460-100%
Total Gains Per Share---0.0010.000-224%-0.007+1073%0.014-104%0.000-91%
Total Gains Per Share Growth---0.1971.149-117%-0.743+278%6.201-103%7.292-103%
Usd Book Value---24178.000-41112.000+70%244219.500-110%-4229862.895+17395%-4466602.463+18374%
Usd Book Value Change Per Share---0.0010.000-224%-0.007+1073%0.014-104%0.000-91%
Usd Book Value Per Share---0.002-0.003+70%0.006-123%-0.055+3535%-0.063+4087%
Usd Dividend Per Share----0%-0%-0%-0%
Usd Eps---0.001-0.001+78%0.000-33%-0.004+608%-0.012+1882%
Usd Free Cash Flow---1000.000-18706.500+1771%-8427.750+743%9918.118-110%-438497.171+43750%
Usd Free Cash Flow Per Share--0.000-0.001+1771%-0.001+726%0.000+106%-0.007+11839%
Usd Free Cash Flow To Equity Per Share----0%-0%0.0000%0.0000%
Usd Price Per Share0.016-225%0.0520.074-30%0.069-24%0.044+19%0.166-69%
Usd Profit---9946.000-17704.000+78%-12513.750+26%1087565.847-101%-118824.560+1095%
Usd Revenue----0%-0%89535.186-100%115945.919-100%
Usd Total Gains Per Share---0.0010.000-224%-0.007+1073%0.014-104%0.000-91%
 EOD+2 -3MRQTTM+17 -12YOY+16 -135Y+15 -2010Y+17 -18

3.2. Fundamental Score

Let's check the fundamental score of Adamant DRI Processing and Minerals Group based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-25.916
Price to Book Ratio (EOD)Between0-1-10.661
Net Profit Margin (MRQ)Greater than00.000
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.000
Current Ratio (MRQ)Greater than10.000
Debt to Asset Ratio (MRQ)Less than149.356
Debt to Equity Ratio (MRQ)Less than10.000
Return on Equity (MRQ)Greater than0.150.000
Return on Assets (MRQ)Greater than0.05-19.892
Total1/10 (10.0%)

3.3. Technical Score

Let's check the technical score of Adamant DRI Processing and Minerals Group based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose0.016
Total0/1 (0.0%)



Latest Balance Sheet

Balance Sheet of 2022-09-30. Currency in USD. All numbers in thousands.

Summary
Total Assets0
Total Liabilities25
Total Stockholder Equity-25
 As reported
Total Liabilities 25
Total Stockholder Equity+ -25
Total Assets = 0

Assets

Total Current Assets
Total Current Assets  (as reported)0
Total Current Assets  (calculated)0
+/-0
Long-term Assets
Long-term Assets  (as reported)0
Long-term Assets  (calculated)0
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities25
Long-term Liabilities0
Total Stockholder Equity-25
Total Current Liabilities
Short-term Debt 12
Short Long Term Debt 12
Other Current Liabilities 13
Total Current Liabilities  (as reported)25
Total Current Liabilities  (calculated)36
+/- 12
Long-term Liabilities
Long-term Liabilities  (as reported)0
Long-term Liabilities  (calculated)0
+/-0
Total Stockholder Equity
Common Stock16
Retained Earnings -9,539
Accumulated Other Comprehensive Income 1,858
Other Stockholders Equity 7,639
Total Stockholder Equity (as reported)-25
Total Stockholder Equity (calculated)-25
+/-0
Other
Capital Stock16
Common Stock Shares Outstanding 16,110
Net Debt 12
Net Invested Capital -13
Net Tangible Assets -25
Net Working Capital -25
Short Long Term Debt Total 12



Balance Sheet

Currency in USD. All numbers in thousands.

 Trend2022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-09-302015-06-302015-03-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-31
> Total Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
30
25
42
42
17
17
17
8
8
8
5
62,788
62,801
60,597
57,597
54,085
49,034
46,949
45,970
42,937
42,937
43,075
43,469
10,708
40,556
38,490
36,230
537
537
0
0
0
0
0
3
3
0
0
1
0
0100330000053753736,23038,49040,55610,70843,46943,07542,93742,93745,97046,94949,03454,08557,59760,59762,80162,78858881717174242253000000000000000000000000000
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
30
25
42
42
17
17
17
8
8
8
5
9,044
8,203
7,659
5,617
5,217
4,451
4,404
4,420
3,542
3,542
4,369
4,731
2,056
7,786
7,435
7,025
124
124
0
0
0
0
0
3
3
0
0
1
0
010033000001241247,0257,4357,7862,0564,7314,3693,5423,5424,4204,4044,4515,2175,6177,6598,2039,04458881717174242253000000000000000000000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
30
25
42
42
17
17
17
8
8
8
5
633
130
269
42
48
27
90
90
181
87
35
78
7
25
24
21
34
34
0
0
0
0
0
0
0
0
0
0
0
0000000000034342124257783587181909027484226913063358881717174242253000000000000000000000000000
       Net Receivables 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,089
3,898
4,256
3,143
2,964
2,899
2,839
2,864
2,668
2,651
2,722
2,778
745
2,822
2,787
2,680
90
90
0
0
0
0
0
0
0
0
0
0
0
0000000000090902,6802,7872,8227452,7782,7222,6512,6682,8642,8392,8992,9643,1434,2563,8985,0890000000000000000000000000000000000000
       Other Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
930
887
52
627
67
47
49
111
111
901
1,150
1,062
4,480
4,172
3,888
0
0
0
0
0
0
0
3
3
0
0
1
0
01003300000003,8884,1724,4801,0621,1509011111114947676275288793000000000000000000000000000000000000000
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
53,744
54,598
52,939
51,979
48,869
44,584
42,544
41,550
0
39,395
38,706
38,738
0
32,771
31,055
29,206
0
413
0
0
0
0
0
0
0
0
0
0
0
00000000000413029,20631,05532,771038,73838,70639,395041,55042,54444,58448,86951,97952,93954,59853,7440000000000000000000000000000000000000
       Property Plant Equipment 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
40,669
43,107
42,608
41,753
39,131
35,063
33,307
32,401
30,613
30,613
29,761
29,632
6,101
23,109
21,563
20,100
413
413
0
0
0
0
0
0
0
0
0
0
0
0000000000041341320,10021,56323,1096,10129,63229,76130,61330,61332,40133,30735,06339,13141,75342,60843,10740,6690000000000000000000000000000000000000
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6,214
5,072
6,540
6,546
6,291
6,162
6,035
5,993
5,769
5,769
5,907
6,029
1,617
6,124
6,048
5,817
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000005,8176,0486,1241,6176,0295,9075,7695,7695,9936,0356,1626,2916,5466,5405,0726,2140000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,383
5,347
3,636
3,585
3,416
3,321
3,203
3,156
3,014
3,014
3,038
3,076
818
3,099
3,011
2,872
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000002,8723,0113,0998183,0763,0383,0143,0143,1563,2033,3213,4163,5853,6365,3475,3830000000000000000000000000000000000000
       Other Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
116
456
433
417
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000004174334561160000000000000000000000000000000000000000000000000
> Total Liabilities 
4
4
4
7
7
7
7
10
11
12
12
13
15
16
18
19
21
22
24
25
27
28
30
32
34
35
3
30
23
30
12
21
29
28
35
44
50
58,286
59,125
59,892
60,135
58,423
57,188
57,348
57,618
55,550
55,550
57,697
59,707
16,379
62,034
62,209
60,312
91
91
0
0
0
5
0
35
58
66
0
15
25
2515066583505000919160,31262,20962,03416,37959,70757,69755,55055,55057,61857,34857,18858,42360,13559,89259,12558,286504435282921123023303353432302827252422211918161513121211107777444
   > Total Current Liabilities 
4
4
4
7
7
7
7
10
11
12
12
13
15
16
18
19
21
22
24
25
27
28
30
32
34
35
3
30
23
30
12
21
29
28
35
44
50
47,561
58,554
59,813
60,070
58,372
57,140
57,319
57,597
55,536
55,536
57,685
59,695
16,323
61,822
62,000
60,111
91
91
0
0
0
5
30
35
58
66
0
15
25
25150665835305000919160,11162,00061,82216,32359,69557,68555,53655,53657,59757,31957,14058,37260,07059,81358,55447,561504435282921123023303353432302827252422211918161513121211107777444
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
212
213
204
200
196
195
980
282
192
196
4,331
10,064
9,938
9,559
0
0
0
0
0
0
0
0
0
0
0
11
12
1211000000000009,5599,93810,0644,331196192282980195196200204213212000000000000000000000000000000000000000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
980
986
18,075
19,634
4,331
2,009
0
0
0
0
0
0
0
0
0
0
0
0
0
11
12
121100000000000002,0094,33119,63418,075986980000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,399
2,721
2,737
2,843
5,196
5,938
5,088
5,902
54,461
3,653
3,665
3,692
803
3,881
3,818
3,672
71
71
0
0
0
0
0
0
0
0
0
0
0
0000000000071713,6723,8183,8818033,6923,6653,65354,4615,9025,0885,9385,1962,8432,7372,7212,3990000000000000000000000000000000000000
       Other Current Liabilities 
4
4
4
7
7
7
7
10
11
12
12
13
15
16
18
19
21
22
24
25
27
28
30
32
34
35
3
30
23
30
12
21
29
28
35
44
50
45,028
55,698
56,728
56,602
52,574
50,875
51,910
51,377
94
51,482
53,526
55,100
9,585
47,658
48,029
46,673
16
16
0
0
0
5
0
35
58
66
0
5
13
135066583505000161646,67348,02947,6589,58555,10053,52651,4829451,37751,91050,87552,57456,60256,72855,69845,028504435282921123023303353432302827252422211918161513121211107777444
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
10,725
571
80
65
51
48
29
21
0
14
12
12
0
211
209
201
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000002012092110121214021294851658057110,7250000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
12
12
14
12
3
13
12
12
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000121213312141212000000000000000000000000000000000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000002000000000000000000000000000000000000000000000
> Total Stockholder Equity
-4
-4
-4
-7
-7
-7
-7
-10
-11
-12
-12
-13
-15
-16
-18
-19
-21
-22
-24
-25
-27
-28
-30
-32
-34
-35
27
-5
19
12
5
-4
-13
-20
-28
-36
-45
4,502
3,676
705
-2,538
-4,337
-8,153
-10,400
-11,648
-12,612
-12,612
-14,622
-16,238
-5,671
-21,477
-23,719
-24,081
446
446
0
0
0
-5
0
-32
-55
-66
0
-15
-25
-25-150-66-55-320-5000446446-24,081-23,719-21,477-5,671-16,238-14,622-12,612-12,612-11,648-10,400-8,153-4,337-2,5387053,6764,502-45-36-28-20-13-451219-527-35-34-32-30-28-27-25-24-22-21-19-18-16-15-13-12-12-11-10-7-7-7-7-4-4-4
   Common Stock
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
52
52
12
12
12
12
12
12
12
12
12
46
46
64
64
46
64
64
64
64
64
67
67
18
67
67
67
16
16
0
0
0
16
16
16
16
16
16
16
16
1616161616161616000161667676718676764646464644664644646121212121212121212525299999999999999999999999999
   Retained Earnings -9,539-9,529-9,513-9,479-9,468-9,445-9,443-9,418000-9,589-9,032-34,686-33,437-30,844-7,997-25,944-24,663-21,991-21,991-20,523-19,204-16,762-12,748-10,836-7,599-4,669-3,857-144-134-126-119-111-103-93-86-79-69-37-35-34-32-30-28-27-25-24-22-21-19-18-16-15-13-12-12-11-10-7-7-7-7-4-4-4
   Capital Surplus 000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
-9
-9
-9
-9
-9
-9
-9
-9
-9
-9
-9
-9
-9
-9
-9
-9
-9
-9
-9
-9
-9
-9
-9
-9
-9
-9
12
12
87
87
87
87
87
87
87
87
87
7,021
7,021
6,950
6,950
6,968
6,950
6,950
6,950
2,299
7,016
7,997
7,997
197
7,997
7,997
7,997
1,928
7,534
0
0
0
7,539
1,858
7,539
7,539
7,539
1,858
7,639
7,639
7,6397,6391,8587,5397,5397,5391,8587,5390007,5341,9287,9977,9977,9971977,9977,9977,0162,2996,9506,9506,9506,9686,9506,9507,0217,0218787878787878787871212-9-9-9-9-9-9-9-9-9-9-9-9-9-9-9-9-9-9-9-9-9-9-9-9-9-9



Balance Sheet

Currency in USD. All numbers in thousands.




Cash Flow

Currency in USD. All numbers in thousands.