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

PlayAGS Inc
Buy, Hold or Sell?

Let's analyze Playags together

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

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

Get notifications about PlayAGS Inc

I send you an email if I find something interesting about PlayAGS Inc.

1. Quick Overview

1.1. Quick analysis of Playags (30 sec.)










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

How much money do you get?

How much money do you get?
$0.00
When do you have the money?
1 year
How often do you get paid?
7.5%

What is your share worth?

Current worth
$1.73
Expected worth in 1 year
$1.93
How sure are you?
40.0%

+ What do you gain per year?

Total Gains per Share
$0.20
Return On Investment
1.7%

For what price can you sell your share?

Current Price per Share
$11.45
Expected price per share
$11.22 - $11.60
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Playags (5 min.)




Live pricePrice per Share (EOD)
$11.45
Intrinsic Value Per Share
$1.60 - $5.81
Total Value Per Share
$3.33 - $7.54

2.2. Growth of Playags (5 min.)




Is Playags growing?

Current yearPrevious yearGrowGrow %
How rich?$70.8m$57.1m$13m18.6%

How much money is Playags making?

Current yearPrevious yearGrowGrow %
Making money$1.8m$725.5k$1m60.2%
Net Profit Margin1.9%0.9%--

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

2.3. Financial Health of Playags (5 min.)




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




  Industry Rankings (Gambling)  


Richest
#36 / 58

Most Revenue
#29 / 58

Most Profit
#24 / 58
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

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

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

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

Speculation

The Price per Share of Playags is $11.45. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.

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

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

Investing

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

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is $1.73. Based on the TTM, the Book Value Change Per Share is $0.05 per quarter. Based on the YOY, the Book Value Change Per Share is $0.11 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is $0.00 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Playags.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps0.060.5%0.040.4%0.020.2%-0.13-1.1%-0.30-2.7%
Usd Book Value Change Per Share0.040.3%0.050.4%0.111.0%-0.07-0.6%0.000.0%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Total Gains Per Share0.040.3%0.050.4%0.111.0%-0.07-0.6%0.000.0%
Usd Price Per Share11.39-10.08-6.11-7.17-7.50-
Price to Earnings Ratio47.92-405.96--139.55-59.85--46.62-
Price-to-Total Gains Ratio322.15-82.29-84.83-228.18-172.82-
Price to Book Ratio6.58-5.87-4.39-5.19-3.75-
Price-to-Total Gains Ratio322.15-82.29-84.83-228.18-172.82-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share11.45
Number of shares87
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share0.05-0.07
Usd Total Gains Per Share0.05-0.07
Gains per Quarter (87 shares)4.30-5.98
Gains per Year (87 shares)17.21-23.91
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
101770-24-34
2034240-48-58
3052410-72-82
4069580-96-106
5086750-120-130
60103920-143-154
701211090-167-178
801381260-191-202
901551430-215-226
1001721600-239-250

How sure are you?

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

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%8.04.00.066.7%9.011.00.045.0%11.029.00.027.5%12.035.00.025.5%
Book Value Change Per Share3.01.00.075.0%9.03.00.075.0%12.08.00.060.0%16.024.00.040.0%17.029.01.036.2%
Dividend per Share0.00.04.00.0%0.00.012.00.0%0.00.020.00.0%3.00.037.07.5%4.00.043.08.5%
Total Gains per Share3.01.00.075.0%9.03.00.075.0%12.08.00.060.0%16.024.00.040.0%18.028.01.038.3%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

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

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--0.0350.049-29%0.113-69%-0.069+294%-0.001+103%
Book Value Per Share--1.7311.716+1%1.396+24%1.515+14%1.713+1%
Current Ratio--3.3513.318+1%2.913+15%3.213+4%2.696+24%
Debt To Asset Ratio--0.8930.8950%0.916-2%0.913-2%0.8950%
Debt To Equity Ratio--8.3838.546-2%11.038-24%11.773-29%12.139-31%
Dividend Per Share----0%-0%-0%0.000-100%
Enterprise Value---82747748.000-141743240.000+71%-338997386.000+310%-298303644.000+260%-130616213.037+58%
Eps--0.0590.044+34%0.018+235%-0.131+320%-0.304+612%
Ev To Ebitda Ratio---0.558-1.022+83%-2.464+341%-1.332+139%-0.094-83%
Ev To Sales Ratio---0.209-0.370+77%-0.988+374%-1.345+545%-0.681+226%
Free Cash Flow Per Share--0.1010.213-53%0.117-13%0.112-10%0.026+284%
Free Cash Flow To Equity Per Share--0.0190.008+137%0.034-44%0.046-58%0.327-94%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.009-1%
Intrinsic Value_10Y_max--5.808--------
Intrinsic Value_10Y_min--1.597--------
Intrinsic Value_1Y_max--0.542--------
Intrinsic Value_1Y_min--0.116--------
Intrinsic Value_3Y_max--1.658--------
Intrinsic Value_3Y_min--0.388--------
Intrinsic Value_5Y_max--2.812--------
Intrinsic Value_5Y_min--0.702--------
Market Cap468611860.000+1%466156252.000412337510.000+13%249858114.000+87%293445156.000+59%306807756.200+52%
Net Profit Margin--0.0250.019+31%0.009+182%-0.189+870%-0.220+995%
Operating Margin--0.1730.160+9%0.224-23%0.018+870%0.006+2858%
Operating Ratio--0.8240.824+0%0.839-2%0.989-17%0.998-17%
Pb Ratio6.615+1%6.5805.875+12%4.392+50%5.190+27%3.746+76%
Pe Ratio48.171+1%47.919405.962-88%-139.549+391%59.846-20%-46.620+197%
Price Per Share11.450+1%11.39010.075+13%6.105+87%7.170+59%7.497+52%
Price To Free Cash Flow Ratio28.271+1%28.12214.431+95%3.070+816%-16.369+158%-5.871+121%
Price To Total Gains Ratio323.851+1%322.15482.286+292%84.828+280%228.182+41%172.823+86%
Quick Ratio--2.4472.461-1%2.076+18%2.408+2%2.048+19%
Return On Assets--0.0040.003+34%0.001+245%-0.007+291%-0.012+436%
Return On Equity--0.0340.025+36%0.014+142%-0.094+374%-0.191+655%
Total Gains Per Share--0.0350.049-29%0.113-69%-0.069+294%-0.001+103%
Usd Book Value--70842000.00070210750.000+1%57135250.000+24%61992600.000+14%70110325.000+1%
Usd Book Value Change Per Share--0.0350.049-29%0.113-69%-0.069+294%-0.001+103%
Usd Book Value Per Share--1.7311.716+1%1.396+24%1.515+14%1.713+1%
Usd Dividend Per Share----0%-0%-0%0.000-100%
Usd Enterprise Value---82747748.000-141743240.000+71%-338997386.000+310%-298303644.000+260%-130616213.037+58%
Usd Eps--0.0590.044+34%0.018+235%-0.131+320%-0.304+612%
Usd Free Cash Flow--4144000.0008737250.000-53%4769750.000-13%4601050.000-10%1079750.000+284%
Usd Free Cash Flow Per Share--0.1010.213-53%0.117-13%0.112-10%0.026+284%
Usd Free Cash Flow To Equity Per Share--0.0190.008+137%0.034-44%0.046-58%0.327-94%
Usd Market Cap468611860.000+1%466156252.000412337510.000+13%249858114.000+87%293445156.000+59%306807756.200+52%
Usd Price Per Share11.450+1%11.39010.075+13%6.105+87%7.170+59%7.497+52%
Usd Profit--2432000.0001821000.000+34%725500.000+235%-5351600.000+320%-7876675.000+424%
Usd Revenue--99170000.00096508250.000+3%86030250.000+15%73117150.000+36%62383525.000+59%
Usd Total Gains Per Share--0.0350.049-29%0.113-69%-0.069+294%-0.001+103%
 EOD+4 -4MRQTTM+25 -12YOY+23 -145Y+29 -810Y+30 -10

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1548.171
Price to Book Ratio (EOD)Between0-16.615
Net Profit Margin (MRQ)Greater than00.025
Operating Margin (MRQ)Greater than00.173
Quick Ratio (MRQ)Greater than12.447
Current Ratio (MRQ)Greater than13.351
Debt to Asset Ratio (MRQ)Less than10.893
Debt to Equity Ratio (MRQ)Less than18.383
Return on Equity (MRQ)Greater than0.150.034
Return on Assets (MRQ)Greater than0.050.004
Total5/10 (50.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5030.987
Ma 20Greater thanMa 5011.577
Ma 50Greater thanMa 10011.605
Ma 100Greater thanMa 20011.474
OpenGreater thanClose11.440
Total2/5 (40.0%)

4. In-depth Analysis

4.1 About PlayAGS Inc

PlayAGS, Inc. designs and supplies gaming products and services for the gaming industry in the United States and internationally. It operates through three segments: Electronic Gaming Machines (EGM), Table Products, and Interactive Games (Interactive). The EGM segment offers a library of video slot titles for the marketplace; EGM cabinets, including the Orion Starwall, Orion Curve Premium, Big Red, Orion Portrait, Orion Slant, Orion Curve, Orion Upright, ICON, Spectra UR43, and Spectra UR49C; and conversion kits that allow existing game titles to be converted to other game titles offered within that operating platform. This segment serves Class II Native American and Mexico gaming; and Class III Native American, commercial, and charitable jurisdictions. The Table Products segment provides table products, including live felt table games, side bets, progressives, card shufflers, signage, and other ancillary table game equipment; table technology related to blackjack, poker, baccarat, craps, and roulette; Dex S, a single deck card shuffler for poker tables; and the Pax S, a single-deck shuffler. This segment offers its products under the In Bet Gaming, Buster Blackjack, Double Draw Poker, and Criss Cross Poker. The Interactive segment provides a platform for business-to-business content aggregation used by real-money gaming; and business-to-consumer social casino games through its mobile app, Lucky Play Casino. The company was formerly known as AP Gaming Holdco, Inc. and changed its name to PlayAGS, Inc. in December 2017. PlayAGS, Inc. was incorporated in 2005 and is headquartered in Las Vegas, Nevada.

Fundamental data was last updated by Penke on 2024-12-07 13:58:02.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is inefficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating efficient.
The company is less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is very able to pay all its short-term debts.
The company is very able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is just able to pay all its debts by selling its assets.
The company is unable to pay all its debts with equity.

4.2.2. Valuation Summary

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

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Playags to the Gambling industry mean.
  • A Net Profit Margin of 2.5% means that $0.02 for each $1 in revenue is generated as profit.

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

  • The MRQ is 2.5%. The company is making a profit. +1
  • The TTM is 1.9%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ2.5%TTM1.9%+0.6%
TTM1.9%YOY0.9%+1.0%
TTM1.9%5Y-18.9%+20.8%
5Y-18.9%10Y-22.0%+3.1%
Compared to industry (Gambling)
PeriodCompanyIndustry (mean)+/- 
MRQ2.5%1.1%+1.4%
TTM1.9%0.4%+1.5%
YOY0.9%2.0%-1.1%
5Y-18.9%-0.8%-18.1%
10Y-22.0%-0.5%-21.5%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Playags to the Gambling industry mean.
  • 0.4% Return on Assets means that Playags generated $0.00 profit for each $1 in assets.

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

  • The MRQ is 0.4%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.3%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.4%TTM0.3%+0.1%
TTM0.3%YOY0.1%+0.2%
TTM0.3%5Y-0.7%+1.0%
5Y-0.7%10Y-1.2%+0.5%
Compared to industry (Gambling)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4%0.2%+0.2%
TTM0.3%-0.6%+0.9%
YOY0.1%0.3%-0.2%
5Y-0.7%-0.2%-0.5%
10Y-1.2%0.7%-1.9%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Playags to the Gambling industry mean.
  • 3.4% Return on Equity means Playags generated $0.03 for each $1 the owners (shareholders) invested.

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

  • The MRQ is 3.4%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 2.5%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ3.4%TTM2.5%+0.9%
TTM2.5%YOY1.4%+1.1%
TTM2.5%5Y-9.4%+11.9%
5Y-9.4%10Y-19.1%+9.7%
Compared to industry (Gambling)
PeriodCompanyIndustry (mean)+/- 
MRQ3.4%1.0%+2.4%
TTM2.5%1.4%+1.1%
YOY1.4%1.4%+0.0%
5Y-9.4%-0.7%-8.7%
10Y-19.1%2.6%-21.7%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of PlayAGS Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Playags is operating .

  • Measures how much profit Playags 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 Playags to the Gambling industry mean.
  • An Operating Margin of 17.3% means the company generated $0.17  for each $1 in revenue (before taxes).

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

  • The MRQ is 17.3%. The company is operating efficient. +1
  • The TTM is 16.0%. The company is operating efficient. +1
Trends
Current periodCompared to+/- 
MRQ17.3%TTM16.0%+1.4%
TTM16.0%YOY22.4%-6.4%
TTM16.0%5Y1.8%+14.2%
5Y1.8%10Y0.6%+1.2%
Compared to industry (Gambling)
PeriodCompanyIndustry (mean)+/- 
MRQ17.3%6.8%+10.5%
TTM16.0%7.9%+8.1%
YOY22.4%9.0%+13.4%
5Y1.8%2.5%-0.7%
10Y0.6%5.6%-5.0%
4.3.2.2. Operating Ratio

Measures how efficient Playags is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Gambling industry mean).
  • An Operation Ratio of 0.82 means that the operating costs are $0.82 for each $1 in net sales.

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

  • The MRQ is 0.824. The company is less efficient in keeping operating costs low.
  • The TTM is 0.824. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.824TTM0.824+0.000
TTM0.824YOY0.839-0.015
TTM0.8245Y0.989-0.165
5Y0.98910Y0.998-0.009
Compared to industry (Gambling)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8240.951-0.127
TTM0.8240.975-0.151
YOY0.8390.966-0.127
5Y0.9890.960+0.029
10Y0.9980.943+0.055
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of PlayAGS Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Gambling industry mean).
  • A Current Ratio of 3.35 means the company has $3.35 in assets for each $1 in short-term debts.

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

  • The MRQ is 3.351. The company is very able to pay all its short-term debts. +2
  • The TTM is 3.318. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ3.351TTM3.318+0.034
TTM3.318YOY2.913+0.405
TTM3.3185Y3.213+0.105
5Y3.21310Y2.696+0.517
Compared to industry (Gambling)
PeriodCompanyIndustry (mean)+/- 
MRQ3.3511.363+1.988
TTM3.3181.322+1.996
YOY2.9131.657+1.256
5Y3.2131.539+1.674
10Y2.6961.827+0.869
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Playags to the Gambling industry mean.
  • A Quick Ratio of 2.45 means the company can pay off $2.45 for each $1 in debt (using most liquid assets).

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

  • The MRQ is 2.447. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 2.461. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ2.447TTM2.461-0.014
TTM2.461YOY2.076+0.385
TTM2.4615Y2.408+0.053
5Y2.40810Y2.048+0.359
Compared to industry (Gambling)
PeriodCompanyIndustry (mean)+/- 
MRQ2.4470.912+1.535
TTM2.4610.926+1.535
YOY2.0760.934+1.142
5Y2.4081.022+1.386
10Y2.0481.179+0.869
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of PlayAGS Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Playags to Gambling industry mean.
  • A Debt to Asset Ratio of 0.89 means that Playags assets are financed with 89.3% credit (debt) and the remaining percentage (100% - 89.3%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.893. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.895. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.893TTM0.895-0.002
TTM0.895YOY0.916-0.021
TTM0.8955Y0.913-0.018
5Y0.91310Y0.895+0.018
Compared to industry (Gambling)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8930.619+0.274
TTM0.8950.604+0.291
YOY0.9160.490+0.426
5Y0.9130.555+0.358
10Y0.8950.541+0.354
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Playags to the Gambling industry mean.
  • A Debt to Equity ratio of 838.3% means that company has $8.38 debt for each $1 in shareholders equity.

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

  • The MRQ is 8.383. The company is unable to pay all its debts with equity. -1
  • The TTM is 8.546. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ8.383TTM8.546-0.163
TTM8.546YOY11.038-2.492
TTM8.5465Y11.773-3.228
5Y11.77310Y12.139-0.366
Compared to industry (Gambling)
PeriodCompanyIndustry (mean)+/- 
MRQ8.3831.233+7.150
TTM8.5461.206+7.340
YOY11.0380.889+10.149
5Y11.7731.300+10.473
10Y12.1391.156+10.983
3rd party ad coffee SUPPORTERis ad-free.

4.6. Market Valuation

4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio

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

  • Above 15 is considered overpriced but always compare Playags to the Gambling industry mean.
  • A PE ratio of 47.92 means the investor is paying $47.92 for every $1 in earnings.

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

  • The EOD is 48.171. Based on the earnings, the company is overpriced. -1
  • The MRQ is 47.919. Based on the earnings, the company is overpriced. -1
  • The TTM is 405.962. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD48.171MRQ47.919+0.252
MRQ47.919TTM405.962-358.043
TTM405.962YOY-139.549+545.511
TTM405.9625Y59.846+346.115
5Y59.84610Y-46.620+106.467
Compared to industry (Gambling)
PeriodCompanyIndustry (mean)+/- 
EOD48.1710.615+47.556
MRQ47.9190.365+47.554
TTM405.962-0.763+406.725
YOY-139.5497.151-146.700
5Y59.8463.446+56.400
10Y-46.6202.315-48.935
4.6.2.2. Price To Free Cash Flow Ratio

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

  • The EOD is 28.271. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The MRQ is 28.122. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The TTM is 14.431. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD28.271MRQ28.122+0.148
MRQ28.122TTM14.431+13.692
TTM14.431YOY3.070+11.361
TTM14.4315Y-16.369+30.800
5Y-16.36910Y-5.871-10.498
Compared to industry (Gambling)
PeriodCompanyIndustry (mean)+/- 
EOD28.2715.776+22.495
MRQ28.1226.102+22.020
TTM14.4314.953+9.478
YOY3.0700.235+2.835
5Y-16.3696.894-23.263
10Y-5.8714.293-10.164
3rd party ad coffee SUPPORTERis ad-free.
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio

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

  • At or below 1 is considered healthy (always compare to Gambling industry mean).
  • A PB ratio of 6.58 means the investor is paying $6.58 for each $1 in book value.

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

  • The EOD is 6.615. Based on the equity, the company is overpriced. -1
  • The MRQ is 6.580. Based on the equity, the company is overpriced. -1
  • The TTM is 5.875. Based on the equity, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD6.615MRQ6.580+0.035
MRQ6.580TTM5.875+0.705
TTM5.875YOY4.392+1.483
TTM5.8755Y5.190+0.685
5Y5.19010Y3.746+1.444
Compared to industry (Gambling)
PeriodCompanyIndustry (mean)+/- 
EOD6.6152.153+4.462
MRQ6.5802.124+4.456
TTM5.8752.484+3.391
YOY4.3922.547+1.845
5Y5.1902.605+2.585
10Y3.7463.510+0.236
4.6.2. Total Gains per Share

4.7 Holders & Insider Transactions

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

4.8.1. Institutions holding PlayAGS Inc

Institutions are holding 78.443% of the shares of PlayAGS Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30BlackRock Inc7.98580.000932683442870649.6289
2024-09-30ArrowMark Colorado Holdings, LLC (ArrowMark Partners)6.02840.362467213-19723-0.7931
2024-09-30Vanguard Group Inc5.30040.00042169270353271.6555
2024-09-30Renaissance Technologies Corp4.310.03021763942-7800-0.4402
2024-09-30Eckert Corp4.15890.8884170211717127411.1882
2024-09-30Boston Partners Global Investors, Inc2.75290.01521126656662256.2451
2024-09-30Qube Research & Technologies2.66530.0183109083051729790.1948
2024-09-30Millennium Management LLC2.55040.00561043782-371978-26.2741
2024-09-30Acadian Asset Management LLC2.27870.0154932591-159579-14.6112
2024-09-30Geode Capital Management, LLC2.13440.0008873538-6369-0.7238
2024-09-30Morgan Stanley - Brokerage Accounts2.12350.0007869097-452553-34.2415
2024-09-30Adage Capital Partners Gp LLC1.86880.015476485518281631.4096
2024-09-30State Street Corp1.83730.000475194998161.3227
2024-09-30Arrowstreet Capital Limited Partnership1.59250.006365175330318786.9812
2024-09-30Springbok Capital Management, LLC1.46340.41265989089275718.326
2024-09-30Barclays PLC1.33920.0017548073338642161.6962
2024-09-30Capula Management Ltd1.30020.061553214910084623.3817
2024-09-30AllianceBernstein L.P.1.17950.0019482748265328122.0348
2024-09-30HSBC Holdings PLC1.16250.00324757799610.2024
2024-09-30Gabelli Funds LLC0.94640.03183873285940618.1159
Total 54.97851.870722500922+1412944+6.3%

4.9.2. Funds holding PlayAGS Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-10-31Vanguard Total Stock Mkt Idx Inv2.97710.0008121841100
2024-11-27iShares Russell 2000 ETF2.57940.01521055656-2212-0.2091
2024-09-30Meridian Small Cap Growth Legacy2.18322.307189349700
2024-09-30ArrowMark Small Cap Gro2.18322.312189349700
2024-10-31Vanguard Institutional Extnd Mkt Idx Tr1.39330.0061570246-38433-6.3142
2024-09-30Column Small Cap Select1.31110.5629536580329416.5406
2024-09-30Meridian Contrarian Legacy1.20610.963249362200
2024-09-30Fidelity Small Cap Index0.95080.0162389122-13158-3.2709
2024-11-27iShares Russell 2000 Growth ETF0.85740.030535090300
2024-08-31Arbitrage R0.82480.4072337544-507456-60.054
2024-09-30GAMCO Intl SICAV Merger Arbtrg I (USD)0.67430.7261275949125394.7603
2024-09-30WPG Partners Select Small Cap Value0.60681.88422483476077132.3981
2024-09-30WPG Partners Select Small Cap Value Ins0.60151.86762461554890724.7947
2024-10-31State St Russell Sm/Mid Cp® Indx NL Cl C0.56460.006231078-8400-3.5076
2024-09-30Fidelity Extended Market Index0.55910.0062228833-13872-5.7156
2024-10-31BlackRock Advantage Small Cap Core Instl0.48640.057419905000
2024-10-31Russell Inv Tax-Managed US Mid&Sm Cap S0.43130.114417651800
2024-10-31Vanguard Russell 2000 ETF0.42970.0167175872-1088-0.6148
2024-11-27NYLI Merger Arbitrage ETF0.38110.83615596000
2024-10-31State St Russell Sm Cap® Indx SL Cl I0.34110.016813960000
Total 21.542312.15278816440-429461-4.9%

5.3. Insider Transactions

Insiders are holding 3.795% of the shares of PlayAGS Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2023-05-17Adam ChibibBUY20005.8
2022-11-17Ap Gaming Voteco, LlcSELL82080765
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Latest Balance Sheet

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

Summary
Total Assets664,696
Total Liabilities593,854
Total Stockholder Equity70,842
 As reported
Total Liabilities 593,854
Total Stockholder Equity+ 70,842
Total Assets = 664,696

Assets

Total Assets664,696
Total Current Assets168,809
Long-term Assets495,887
Total Current Assets
Cash And Cash Equivalents 44,950
Net Receivables 78,309
Inventory 36,073
Other Current Assets 9,477
Total Current Assets  (as reported)168,809
Total Current Assets  (calculated)168,809
+/-0
Long-term Assets
Property Plant Equipment 89,607
Goodwill 287,517
Intangible Assets 108,656
Long-term Assets Other 3,418
Long-term Assets  (as reported)495,887
Long-term Assets  (calculated)489,198
+/- 6,689

Liabilities & Shareholders' Equity

Total Current Liabilities50,371
Long-term Liabilities543,483
Total Stockholder Equity70,842
Total Current Liabilities
Short-term Debt 9,150
Accounts payable 9,818
Other Current Liabilities 11,130
Total Current Liabilities  (as reported)50,371
Total Current Liabilities  (calculated)30,098
+/- 20,273
Long-term Liabilities
Long-term Liabilities  (as reported)543,483
Long-term Liabilities  (calculated)0
+/- 543,483
Total Stockholder Equity
Common Stock407
Retained Earnings -350,779
Accumulated Other Comprehensive Income -4,221
Other Stockholders Equity 425,435
Total Stockholder Equity (as reported)70,842
Total Stockholder Equity (calculated)70,842
+/-0
Other
Cash and Short Term Investments 44,950
Common Stock Shares Outstanding 40,354
Current Deferred Revenue2,983
Liabilities and Stockholders Equity 664,696
Net Debt 501,901
Net Working Capital 118,438
Short Long Term Debt Total 546,851



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-03-312012-12-31
> Total Assets 
125,567
0
115,623
253,828
251,222
271,520
265,286
256,152
253,144
780,192
755,799
711,147
686,867
666,561
648,469
634,092
616,863
632,966
639,761
697,242
702,037
702,591
705,510
731,342
764,756
761,500
759,944
762,378
750,708
792,851
777,958
740,778
730,181
736,576
737,499
732,811
679,353
685,908
685,423
684,751
676,107
681,085
683,748
680,338
666,688
666,591
664,696
664,696666,591666,688680,338683,748681,085676,107684,751685,423685,908679,353732,811737,499736,576730,181740,778777,958792,851750,708762,378759,944761,500764,756731,342705,510702,591702,037697,242639,761632,966616,863634,092648,469666,561686,867711,147755,799780,192253,144256,152265,286271,520251,222253,828115,6230125,567
   > Total Current Assets 
25,177
8,383
24,328
37,440
36,553
36,912
30,916
27,193
27,681
99,641
84,967
73,644
67,439
67,166
61,610
58,502
50,346
67,878
70,620
82,708
101,622
111,054
120,119
150,743
98,376
108,067
112,274
115,596
132,486
192,273
192,100
159,268
162,922
175,303
183,900
185,075
135,567
144,823
143,569
146,164
144,401
154,400
159,531
165,378
158,413
161,582
168,809
168,809161,582158,413165,378159,531154,400144,401146,164143,569144,823135,567185,075183,900175,303162,922159,268192,100192,273132,486115,596112,274108,06798,376150,743120,119111,054101,62282,70870,62067,87850,34658,50261,61067,16667,43973,64484,96799,64127,68127,19330,91636,91236,55337,44024,3288,38325,177
       Cash And Cash Equivalents 
6,545
-8,383
8,621
21,742
21,633
22,408
15,828
10,680
11,311
48,816
38,955
35,722
29,218
27,850
23,150
17,977
7,642
22,752
10,025
19,242
25,821
28,151
33,227
70,726
10,369
17,974
11,733
13,162
43,564
113,069
113,200
81,689
77,299
88,688
87,844
94,977
32,932
38,854
33,447
37,891
25,371
34,804
43,662
51,180
40,582
44,435
44,950
44,95044,43540,58251,18043,66234,80425,37137,89133,44738,85432,93294,97787,84488,68877,29981,689113,200113,06943,56413,16211,73317,97410,36970,72633,22728,15125,82119,24210,02522,7527,64217,97723,15027,85029,21835,72238,95548,81611,31110,68015,82822,40821,63321,7428,621-8,3836,545
       Short-term Investments 
1,837
16,765
2,583
3,174
3,114
1,642
2,130
2,007
2,237
14,411
9,632
2,440
2,766
2,608
2,612
3,052
3,227
3,670
3,392
3,460
3,435
4,233
4,275
4,231
3,946
4,682
7,326
5,332
5,172
4,550
4,371
4,704
5,089
146
1,591
8,240
8,823
8,218
9,696
8,930
9,553
6,983
5,211
4,145
3,576
4,048
0
04,0483,5764,1455,2116,9839,5538,9309,6968,2188,8238,2401,5911465,0894,7044,3714,5505,1725,3327,3264,6823,9464,2314,2754,2333,4353,4603,3923,6703,2273,0522,6122,6082,7662,4409,63214,4112,2372,0072,1301,6423,1143,1742,58316,7651,837
       Net Receivables 
7,949
0
6,533
7,505
6,072
6,999
7,441
9,140
8,287
21,869
20,130
23,653
23,802
24,998
23,306
24,035
23,989
25,171
34,484
32,776
38,766
44,518
46,082
44,704
50,363
49,806
58,149
61,224
39,716
33,954
39,673
41,743
45,332
45,375
51,879
49,426
54,747
52,931
58,051
59,909
64,599
66,884
67,626
68,499
70,998
74,833
78,309
78,30974,83370,99868,49967,62666,88464,59959,90958,05152,93154,74749,42651,87945,37545,33241,74339,67333,95439,71661,22458,14949,80650,36344,70446,08244,51838,76632,77634,48425,17123,98924,03523,30624,99823,80223,65320,13021,8698,2879,1407,4416,9996,0727,5056,53307,949
       Inventory 
5,377
0
4,708
3,891
4,007
3,754
3,363
3,175
2,964
6,690
7,374
7,087
7,044
7,826
9,479
10,729
11,712
13,054
18,885
24,455
29,006
29,706
31,819
27,438
28,440
30,195
30,264
32,875
39,015
35,754
30,435
26,902
26,567
26,069
27,805
27,534
31,362
37,550
35,625
35,394
38,348
38,700
36,893
36,081
36,547
33,358
36,073
36,07333,35836,54736,08136,89338,70038,34835,39435,62537,55031,36227,53427,80526,06926,56726,90230,43535,75439,01532,87530,26430,19528,44027,43831,81929,70629,00624,45518,88513,05411,71210,7299,4797,8267,0447,0877,3746,6902,9643,1753,3633,7544,0073,8914,70805,377
       Other Current Assets 
3,469
0
1,884
1,128
1,727
2,109
2,154
2,191
2,882
7,855
8,876
2,403
4,609
2,571
2,575
3,043
3,218
3,661
3,383
2,345
8,029
8,679
8,991
7,875
9,204
10,092
12,128
8,335
10,191
9,496
8,792
8,934
13,724
15,171
16,372
13,138
16,526
15,488
16,446
8,930
9,553
6,983
5,211
5,717
6,930
5,111
9,477
9,4775,1116,9305,7175,2116,9839,5538,93016,44615,48816,52613,13816,37215,17113,7248,9348,7929,49610,1918,33512,12810,0929,2047,8758,9918,6798,0292,3453,3833,6613,2183,0432,5752,5714,6092,4038,8767,8552,8822,1912,1542,1091,7271,1281,88403,469
   > Long-term Assets 
79,911
-8,383
91,294
216,388
214,670
234,608
234,370
228,959
225,463
680,551
670,832
637,503
619,428
599,395
586,859
575,590
566,517
565,088
569,141
614,534
600,415
591,537
585,391
580,599
666,380
653,433
647,671
646,782
618,222
600,578
585,858
581,510
567,259
561,273
553,599
547,736
543,786
541,085
541,854
538,587
531,706
526,685
524,217
514,960
508,275
505,009
495,887
495,887505,009508,275514,960524,217526,685531,706538,587541,854541,085543,786547,736553,599561,273567,259581,510585,858600,578618,222646,782647,671653,433666,380580,599585,391591,537600,415614,534569,141565,088566,517575,590586,859599,395619,428637,503670,832680,551225,463228,959234,370234,608214,670216,38891,294-8,38379,911
       Property Plant Equipment 
40,267
0
37,255
49,505
48,550
46,331
44,166
40,769
41,086
71,845
68,220
66,699
65,494
62,146
63,534
67,926
70,821
76,731
75,461
77,982
80,509
81,202
84,323
91,547
117,392
115,235
116,820
115,141
105,082
95,105
89,377
90,803
86,125
86,539
86,634
87,419
85,611
87,683
91,039
93,559
91,586
90,214
90,730
88,630
86,647
91,087
89,607
89,60791,08786,64788,63090,73090,21491,58693,55991,03987,68385,61187,41986,63486,53986,12590,80389,37795,105105,082115,141116,820115,235117,39291,54784,32381,20280,50977,98275,46176,73170,82167,92663,53462,14665,49466,69968,22071,84541,08640,76944,16646,33148,55049,50537,255040,267
       Goodwill 
0
0
0
60,384
61,860
76,264
76,316
77,617
77,181
261,202
261,406
253,851
253,605
252,595
251,700
251,024
252,728
253,510
257,845
278,337
279,941
281,553
282,731
277,263
288,787
285,186
286,203
287,049
283,273
283,537
284,206
286,042
285,569
286,044
285,464
285,546
287,270
287,069
287,106
287,680
289,154
290,215
289,879
290,486
290,987
288,928
287,517
287,517288,928290,987290,486289,879290,215289,154287,680287,106287,069287,270285,546285,464286,044285,569286,042284,206283,537283,273287,049286,203285,186288,787277,263282,731281,553279,941278,337257,845253,510252,728251,024251,700252,595253,605253,851261,406261,20277,18177,61776,31676,26461,86060,384000
       Long Term Investments 
0
0
0
0
221
0
250
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
000000000000000000000000000000000000000025002210000
       Intangible Assets 
39,644
0
31,332
98,664
95,072
102,181
104,689
101,885
98,635
295,395
289,761
290,356
278,079
263,274
247,237
232,877
222,068
211,653
211,768
232,287
222,557
214,202
204,801
196,898
250,663
243,949
237,795
230,451
219,458
207,795
196,126
187,644
179,685
172,512
166,047
160,044
156,629
151,421
146,584
142,109
137,252
132,735
129,236
123,436
118,320
113,356
108,656
108,656113,356118,320123,436129,236132,735137,252142,109146,584151,421156,629160,044166,047172,512179,685187,644196,126207,795219,458230,451237,795243,949250,663196,898204,801214,202222,557232,287211,768211,653222,068232,877247,237263,274278,079290,356289,761295,39598,635101,885104,689102,18195,07298,66431,332039,644
       Other Assets 
20,478
0
0
0
0
0
0
8,688
0
0
0
570,804
0
0
0
507,664
0
0
493,680
536,552
17,408
14,580
13,536
14,891
9,538
9,063
-1
14,141
10,409
14,141
26,292
26,784
15,880
16,178
15,454
14,727
14,276
14,912
17,125
15,239
13,714
13,521
14,372
0
0
0
0
000014,37213,52113,71415,23917,12514,91214,27614,72715,45416,17815,88026,78426,29214,14110,40914,141-19,0639,53814,89113,53614,58017,408536,552493,68000507,664000570,8040008,68800000020,478
       Deferred Long Term Asset Charges 
0
0
0
0
220
0
0
0
0
0
0
37
37
37
37
9
9
9
9
1,115
3,734
919
1,047
0
0
2,426
2,415
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000002,4152,426001,0479193,7341,1159999373737370000002200000
> Total Liabilities 
127,508
0
135,492
161,985
163,728
190,408
192,618
192,396
198,380
645,580
645,225
610,610
607,315
607,858
611,209
617,664
611,946
647,829
659,212
725,177
555,571
563,563
559,509
595,538
626,533
628,402
632,857
628,594
638,166
720,943
714,143
686,995
684,176
690,348
691,117
691,240
645,704
649,330
641,200
635,390
621,150
619,606
621,004
612,671
593,749
597,196
593,854
593,854597,196593,749612,671621,004619,606621,150635,390641,200649,330645,704691,240691,117690,348684,176686,995714,143720,943638,166628,594632,857628,402626,533595,538559,509563,563555,571725,177659,212647,829611,946617,664611,209607,858607,315610,610645,225645,580198,380192,396192,618190,408163,728161,985135,4920127,508
   > Total Current Liabilities 
8,157
0
9,313
8,519
8,758
23,208
25,654
26,339
28,810
28,953
32,815
29,949
30,678
28,466
35,222
33,029
30,105
33,087
40,032
43,720
34,972
40,485
40,834
47,439
51,495
52,938
58,348
56,476
44,208
42,732
39,798
42,903
42,312
47,495
54,687
55,481
57,321
64,184
60,031
58,566
48,255
49,489
52,422
47,585
46,807
52,817
50,371
50,37152,81746,80747,58552,42249,48948,25558,56660,03164,18457,32155,48154,68747,49542,31242,90339,79842,73244,20856,47658,34852,93851,49547,43940,83440,48534,97243,72040,03233,08730,10533,02935,22228,46630,67829,94932,81528,95328,81026,33925,65423,2088,7588,5199,31308,157
       Short-term Debt 
0
0
1,703
1,550
2,266
2,461
2,478
2,495
2,513
5,526
5,479
6,919
7,061
6,991
6,980
6,537
6,287
6,601
6,674
7,359
7,055
6,649
6,223
5,959
7,830
8,079
8,143
6,038
8,256
9,291
9,025
7,031
8,721
8,913
8,823
6,877
8,464
8,368
8,321
6,060
8,526
8,665
8,727
8,307
8,844
8,903
9,150
9,1508,9038,8448,3078,7278,6658,5266,0608,3218,3688,4646,8778,8238,9138,7217,0319,0259,2918,2566,0388,1438,0797,8305,9596,2236,6497,0557,3596,6746,6016,2876,5376,9806,9917,0616,9195,4795,5262,5132,4952,4782,4612,2661,5501,70300
       Short Long Term Debt 
0
0
0
0
0
0
0
2,495
0
0
0
6,919
0
0
0
6,537
0
580,645
6,674
7,359
7,055
6,649
6,223
5,959
5,956
6,036
6,026
6,038
6,071
7,110
7,061
7,031
7,001
6,923
6,883
6,877
6,200
6,146
6,090
6,060
6,036
6,123
6,267
6,253
6,239
6,232
0
06,2326,2396,2536,2676,1236,0366,0606,0906,1466,2006,8776,8836,9237,0017,0317,0617,1106,0716,0386,0266,0365,9565,9596,2236,6497,0557,3596,674580,64506,5370006,9190002,4950000000
       Accounts payable 
512
0
1,437
2,005
1,191
877
1,577
1,517
971
3,288
5,621
4,776
4,155
4,519
6,150
8,790
6,242
8,329
10,353
11,407
11,506
12,395
12,094
14,821
18,080
13,568
18,510
15,598
14,260
10,073
4,682
9,547
6,399
6,919
11,596
9,439
13,154
18,828
18,274
15,244
10,415
10,229
9,455
5,406
5,020
10,279
9,818
9,81810,2795,0205,4069,45510,22910,41515,24418,27418,82813,1549,43911,5966,9196,3999,5474,68210,07314,26015,59818,51013,56818,08014,82112,09412,39511,50611,40710,3538,3296,2428,7906,1504,5194,1554,7765,6213,2889711,5171,5778771,1912,0051,4370512
       Other Current Liabilities 
7,645
0
6,173
6,514
5,279
19,848
21,577
22,305
27,839
25,665
27,194
15,814
26,523
14,638
19,242
15,574
15,201
15,418
20,215
22,299
14,113
18,711
19,279
23,222
1,874
27,735
27,311
28,514
18,446
19,821
22,273
20,466
23,467
27,665
30,173
39,165
35,703
36,988
33,436
36,260
29,314
30,595
36,700
50,995
49,937
44,508
11,130
11,13044,50849,93750,99536,70030,59529,31436,26033,43636,98835,70339,16530,17327,66523,46720,46622,27319,82118,44628,51427,31127,7351,87423,22219,27918,71114,11322,29920,21515,41815,20115,57419,24214,63826,52315,81427,19425,66527,83922,30521,57719,8485,2796,5146,17307,645
   > Long-term Liabilities 
117,768
0
126,179
153,466
154,971
167,200
166,964
166,057
169,570
616,627
612,410
580,661
576,637
579,392
575,987
584,635
581,841
614,742
619,180
681,457
520,599
523,078
518,675
548,099
575,038
575,464
574,509
572,118
593,958
678,211
674,345
644,092
641,864
642,853
636,430
635,759
588,383
585,146
581,169
576,824
572,895
570,117
568,582
565,086
546,942
544,379
543,483
543,483544,379546,942565,086568,582570,117572,895576,824581,169585,146588,383635,759636,430642,853641,864644,092674,345678,211593,958572,118574,509575,464575,038548,099518,675523,078520,599681,457619,180614,742581,841584,635575,987579,392576,637580,661612,410616,627169,570166,057166,964167,200154,971153,466126,1790117,768
       Long term Debt Total 
0
0
0
0
154,266
0
165,307
164,194
0
531,892
532,041
541,120
533,247
540,275
539,731
547,238
541,550
574,044
573,068
644,158
493,865
493,112
492,208
521,924
521,200
520,313
519,521
518,689
547,844
632,846
632,232
601,560
601,044
600,906
599,863
599,281
552,668
551,825
550,945
550,081
549,131
548,654
548,479
0
0
0
0
0000548,479548,654549,131550,081550,945551,825552,668599,281599,863600,906601,044601,560632,232632,846547,844518,689519,521520,313521,200521,924492,208493,112493,865644,158573,068574,044541,550547,238539,731540,275533,247541,120532,041531,8920164,194165,3070154,2660000
       Deferred Long Term Asset Charges 
0
0
0
0
220
0
0
0
0
0
0
37
37
37
37
9
9
9
9
1,115
3,734
919
1,047
0
0
2,426
2,415
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000002,4152,426001,0479193,7341,1159999373737370000002200000
       Warrants
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
128
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000001280000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
1,863
0
0
0
32,024
0
0
0
30,440
0
40,698
37,001
36,283
26,734
29,966
26,467
26,175
43,908
43,193
43,165
42,145
35,442
35,034
32,187
33,035
31,739
30,574
25,618
24,607
23,495
21,765
19,264
16,330
0
11,588
10,876
0
0
0
0
000010,87611,588016,33019,26421,76523,49524,60725,61830,57431,73933,03532,18735,03435,44242,14543,16543,19343,90826,17526,46729,96626,73436,28337,00140,698030,44000032,0240001,8630000000
       Deferred Long Term Liability 
0
0
0
0
616
0
1,590
1,863
0
22,064
15,007
15,347
13,224
10,838
8,691
6,957
8,315
8,984
9,111
1,016
0
3,892
678
0
0
625
0
1,836
1,482
1,496
0
0
0
2,389
0
0
0
0
3,476
2,048
0
2,539
0
0
0
0
0
000002,53902,0483,47600002,3890001,4961,4821,8360625006783,89201,0169,1118,9848,3156,9578,69110,83813,22415,34715,00722,06401,8631,59006160000
> Total Stockholder Equity
-1,941
-1,941
-19,869
91,843
87,494
81,112
72,668
63,756
54,764
134,612
110,574
100,537
79,552
58,703
37,260
16,428
4,917
-14,863
-19,451
-27,935
146,466
139,028
146,001
135,804
138,116
132,970
127,087
133,784
112,542
71,908
63,815
53,783
46,005
46,228
46,382
41,571
33,649
36,578
44,223
49,361
54,957
61,479
62,744
67,667
72,939
69,395
70,842
70,84269,39572,93967,66762,74461,47954,95749,36144,22336,57833,64941,57146,38246,22846,00553,78363,81571,908112,542133,784127,087132,970138,116135,804146,001139,028146,466-27,935-19,451-14,8634,91716,42837,26058,70379,552100,537110,574134,61254,76463,75672,66881,11287,49491,843-19,869-1,941-1,941
   Common Stock
136,673
0
136,673
100
100
100
100
100
100
149
149
149
149
149
149
149
149
149
149
149
352
353
353
353
354
354
354
355
356
356
357
364
366
367
369
369
371
371
377
378
379
379
386
389
393
401
407
407401393389386379379378377371371369369367366364357356356355354354354353353353352149149149149149149149149149149149100100100100100100136,6730136,673
   Retained Earnings -350,779-352,692-350,850-353,044-353,111-352,635-353,486-353,125-355,666-355,951-357,493-344,889-335,799-333,853-329,960-321,412-304,093-292,892-250,241-235,474-236,710-230,042-222,485-222,403-212,058-216,405-211,095-201,557-193,037-188,947-168,837-156,451-136,217-114,982-96,143-75,077-66,197-42,918-45,767-36,532-27,559-18,889-12,688-8,156-157,0430-139,138
   Capital Surplus 
0
0
0
0
99,900
0
99,900
99,900
0
177,276
177,276
177,276
177,276
177,276
177,276
177,276
177,276
177,276
177,276
177,276
358,075
358,829
359,819
361,628
363,379
365,562
367,620
371,311
373,019
374,461
376,193
379,917
381,547
384,776
388,486
392,161
395,837
397,785
405,116
406,436
408,979
411,925
415,014
0
0
0
0
0000415,014411,925408,979406,436405,116397,785395,837392,161388,486384,776381,547379,917376,193374,461373,019371,311367,620365,562363,379361,628359,819358,829358,075177,276177,276177,276177,276177,276177,276177,276177,276177,276177,276177,276099,90099,900099,9000000
   Treasury Stock00000000000000000000000000000000000000000000000
   Other Stockholders Equity 
525
0
0
91,744
99,900
99,900
99,900
99,900
99,900
177,276
177,276
177,276
177,276
177,276
177,276
177,276
177,276
177,276
177,276
177,276
358,075
358,829
359,819
361,628
363,379
365,562
367,620
371,311
373,019
374,461
376,193
379,917
381,547
384,776
388,486
392,161
395,837
397,785
405,116
406,436
408,979
411,925
415,014
417,689
419,841
423,244
425,435
425,435423,244419,841417,689415,014411,925408,979406,436405,116397,785395,837392,161388,486384,776381,547379,917376,193374,461373,019371,311367,620365,562363,379361,628359,819358,829358,075177,276177,276177,276177,276177,276177,276177,276177,276177,276177,276177,27699,90099,90099,90099,90099,90091,74400525



5.3. Balance Sheets

Currency in USD. All numbers in thousands.




5.4. Cash Flows

Currency in USD. All numbers in thousands.