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

Airgain Inc
Buy, Hold or Sell?

Let's analyze Airgain together

I guess you are interested in Airgain 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 Airgain 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 Airgain Inc

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

1. Quick Overview

1.1. Quick analysis of Airgain (30 sec.)










1.2. What can you expect buying and holding a share of Airgain? (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
$2.72
Expected worth in 1 year
$2.28
How sure are you?
45.0%

+ What do you gain per year?

Total Gains per Share
$-0.44
Return On Investment
-5.4%

For what price can you sell your share?

Current Price per Share
$8.14
Expected price per share
$6.81 - $10.34
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Airgain (5 min.)




Live pricePrice per Share (EOD)
$8.14
Intrinsic Value Per Share
$-0.68 - $-0.72
Total Value Per Share
$2.03 - $2.00

2.2. Growth of Airgain (5 min.)




Is Airgain growing?

Current yearPrevious yearGrowGrow %
How rich?$30.8m$37.7m-$6.6m-21.4%

How much money is Airgain making?

Current yearPrevious yearGrowGrow %
Making money-$3m-$2.5m-$511.2k-16.7%
Net Profit Margin-24.8%-15.3%--

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

2.3. Financial Health of Airgain (5 min.)




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




  Industry Rankings (Communication Equipment)  


Richest
#233 / 333

Most Revenue
#239 / 333

Most Profit
#253 / 333

Most Efficient
#271 / 333
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

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

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

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

Speculation

The Price per Share of Airgain is $8.14. 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 Airgain.
  • 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 Airgain, 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 $2.72. Based on the TTM, the Book Value Change Per Share is $-0.11 per quarter. Based on the YOY, the Book Value Change Per Share is $-0.14 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 Airgain.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps-0.15-1.9%-0.27-3.3%-0.22-2.8%-0.18-2.2%-0.08-1.0%
Usd Book Value Change Per Share-0.07-0.8%-0.11-1.3%-0.14-1.7%-0.07-0.9%0.070.8%
Usd Dividend Per Share0.000.0%0.000.0%0.020.2%0.000.0%0.000.0%
Usd Total Gains Per Share-0.07-0.8%-0.11-1.3%-0.12-1.5%-0.07-0.9%0.070.9%
Usd Price Per Share7.54-5.65-5.24-9.57-8.69-
Price to Earnings Ratio-12.17--6.78--5.89-17.73-3.40-
Price-to-Total Gains Ratio-109.81--31.04--47.87--83.59--3,959.85-
Price to Book Ratio2.78-2.06-1.57-2.51-2.38-
Price-to-Total Gains Ratio-109.81--31.04--47.87--83.59--3,959.85-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share8.14
Number of shares122
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share-0.11-0.07
Usd Total Gains Per Share-0.11-0.07
Gains per Quarter (122 shares)-13.32-8.64
Gains per Year (122 shares)-53.28-34.55
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
10-53-632-36-45
20-107-1163-72-80
30-160-1695-108-115
40-213-2226-145-150
50-266-2758-181-185
60-320-32810-217-220
70-373-38111-253-255
80-426-43413-289-290
90-479-48714-325-325
100-533-54016-362-360

How sure are you?

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

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share0.04.00.00.0%0.012.00.00.0%2.018.00.010.0%15.025.00.037.5%15.025.00.037.5%
Book Value Change Per Share1.03.00.025.0%1.011.00.08.3%4.016.00.020.0%18.019.03.045.0%18.019.03.045.0%
Dividend per Share0.00.04.00.0%3.00.09.025.0%3.00.017.015.0%3.00.037.07.5%3.00.037.07.5%
Total Gains per Share1.03.00.025.0%1.011.00.08.3%4.016.00.020.0%18.019.03.045.0%18.019.03.045.0%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Airgain 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---0.069-0.109+59%-0.138+100%-0.074+8%0.068-201%
Book Value Per Share--2.7162.740-1%3.327-18%3.667-26%3.136-13%
Current Ratio--1.9231.922+0%2.222-13%3.526-45%3.658-47%
Debt To Asset Ratio--0.2880.281+2%0.247+17%0.241+20%0.295-2%
Debt To Equity Ratio--0.4040.392+3%0.328+23%0.331+22%0.599-33%
Dividend Per Share----0%0.016-100%0.003-100%0.002-100%
Enterprise Value--80441284.00059609378.500+35%57250592.500+41%113310611.200-29%132406502.818-39%
Eps---0.155-0.269+74%-0.224+45%-0.181+17%-0.084-46%
Ev To Ebitda Ratio---21.601-10.376-52%-9.203-57%48.497-145%53.031-141%
Ev To Sales Ratio--1.2491.052+19%0.863+45%1.938-36%2.359-47%
Free Cash Flow Per Share---0.106-0.128+20%0.015-791%-0.050-53%-0.617+481%
Free Cash Flow To Equity Per Share---0.099-0.059-40%0.016-726%-0.054-46%-0.544+451%
Gross Profit Margin--2.3631.897+25%1.942+22%0.900+162%-33.018+1497%
Intrinsic Value_10Y_max---0.719--------
Intrinsic Value_10Y_min---0.683--------
Intrinsic Value_1Y_max---0.214--------
Intrinsic Value_1Y_min---0.210--------
Intrinsic Value_3Y_max---0.535--------
Intrinsic Value_3Y_min---0.512--------
Intrinsic Value_5Y_max---0.725--------
Intrinsic Value_5Y_min---0.682--------
Market Cap92345044.000+7%85538284.00064068628.500+34%59417342.500+44%108590511.200-21%98621443.950-13%
Net Profit Margin---0.109-0.248+127%-0.153+40%-0.142+30%-0.061-44%
Operating Margin---0.113-0.251+123%-0.117+4%-0.113+0%-0.050-56%
Operating Ratio--1.1131.252-11%1.153-4%1.142-3%1.080+3%
Pb Ratio2.997+7%2.7762.064+34%1.565+77%2.508+11%2.378+17%
Pe Ratio-13.140-8%-12.171-6.781-44%-5.886-52%17.732-169%3.404-458%
Price Per Share8.140+7%7.5405.648+34%5.238+44%9.572-21%8.693-13%
Price To Free Cash Flow Ratio-19.143-8%-17.732-12.218-31%-2.430-86%34.063-152%107.325-117%
Price To Total Gains Ratio-118.543-8%-109.805-31.040-72%-47.868-56%-83.589-24%-3959.853+3506%
Quick Ratio--1.5821.554+2%1.648-4%3.412-54%4.083-61%
Return On Assets---0.041-0.070+72%-0.050+24%-0.039-4%-0.006-84%
Return On Equity---0.057-0.098+72%-0.067+17%-0.054-6%0.009-741%
Total Gains Per Share---0.069-0.109+59%-0.121+77%-0.071+3%0.070-199%
Usd Book Value--30811000.00031081750.000-1%37742250.000-18%41601700.000-26%35574587.625-13%
Usd Book Value Change Per Share---0.069-0.109+59%-0.138+100%-0.074+8%0.068-201%
Usd Book Value Per Share--2.7162.740-1%3.327-18%3.667-26%3.136-13%
Usd Dividend Per Share----0%0.016-100%0.003-100%0.002-100%
Usd Enterprise Value--80441284.00059609378.500+35%57250592.500+41%113310611.200-29%132406502.818-39%
Usd Eps---0.155-0.269+74%-0.224+45%-0.181+17%-0.084-46%
Usd Free Cash Flow---1206000.000-1447250.000+20%174500.000-791%-562350.000-53%-7003720.575+481%
Usd Free Cash Flow Per Share---0.106-0.128+20%0.015-791%-0.050-53%-0.617+481%
Usd Free Cash Flow To Equity Per Share---0.099-0.059-40%0.016-726%-0.054-46%-0.544+451%
Usd Market Cap92345044.000+7%85538284.00064068628.500+34%59417342.500+44%108590511.200-21%98621443.950-13%
Usd Price Per Share8.140+7%7.5405.648+34%5.238+44%9.572-21%8.693-13%
Usd Profit---1757000.000-3052250.000+74%-2541000.000+45%-2055750.000+17%-866081.425-51%
Usd Revenue--16101000.00013896500.000+16%16464750.000-2%15162600.000+6%13821180.325+16%
Usd Total Gains Per Share---0.069-0.109+59%-0.121+77%-0.071+3%0.070-199%
 EOD+5 -3MRQTTM+27 -11YOY+21 -195Y+15 -2510Y+13 -27

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-13.140
Price to Book Ratio (EOD)Between0-12.997
Net Profit Margin (MRQ)Greater than0-0.109
Operating Margin (MRQ)Greater than0-0.113
Quick Ratio (MRQ)Greater than11.582
Current Ratio (MRQ)Greater than11.923
Debt to Asset Ratio (MRQ)Less than10.288
Debt to Equity Ratio (MRQ)Less than10.404
Return on Equity (MRQ)Greater than0.15-0.057
Return on Assets (MRQ)Greater than0.05-0.041
Total4/10 (40.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5035.206
Ma 20Greater thanMa 508.793
Ma 50Greater thanMa 1009.102
Ma 100Greater thanMa 2008.250
OpenGreater thanClose8.290
Total3/5 (60.0%)

4. In-depth Analysis

4.1 About Airgain Inc

Airgain, Inc. provides wireless connectivity solutions that creates and delivers embedded components, external antennas, and integrated systems worldwide. The company's products include MaxBeam embedded antennas; profile embedded antennas; profile contour embedded antennas; profile ceramic embedded antenna; ultra embedded antennas; and SmartMax embedded antennas. It offers embedded and NimbeLink embedded moderms; custom cellular solutions; cellular IoT development; cellular IoT development kits; and IoT data plans. In addition, the company provides 5G connectivity, smart repeaters, and fixed wireless access; asset tracking solutions, devices, and partners; and external antennas, fleet antennas, IoT antennas, network antennas, vehicle networking, partner solutions, and accessories. It offers its products under the Antenna Plus brand. It serves industrial, consumer, automotive fleet, enterprise, energy, medical, transportation, agriculture, services, and public safety markets. The company was formerly known as AM Group and changed its name to Airgain, Inc. in 2004. Airgain, Inc. was incorporated in 1995 and is headquartered in San Diego, California.

Fundamental data was last updated by Penke on 2024-12-05 11:49:05.

4.2 In-depth Summary

4.2.1. Financial Health Summary

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

4.2.2. Valuation Summary

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

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Airgain to the Communication Equipment industry mean.
  • A Net Profit Margin of -10.9% means that $-0.11 for each $1 in revenue is generated as profit.

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

  • The MRQ is -10.9%. The company is making a huge loss. -2
  • The TTM is -24.8%. The company is making a huge loss. -2
Trends
Current periodCompared to+/- 
MRQ-10.9%TTM-24.8%+13.9%
TTM-24.8%YOY-15.3%-9.5%
TTM-24.8%5Y-14.2%-10.6%
5Y-14.2%10Y-6.1%-8.1%
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ-10.9%2.0%-12.9%
TTM-24.8%0.6%-25.4%
YOY-15.3%1.6%-16.9%
5Y-14.2%1.0%-15.2%
10Y-6.1%1.1%-7.2%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Airgain to the Communication Equipment industry mean.
  • -4.1% Return on Assets means that Airgain generated $-0.04 profit for each $1 in assets.

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

  • The MRQ is -4.1%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -7.0%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-4.1%TTM-7.0%+2.9%
TTM-7.0%YOY-5.0%-2.0%
TTM-7.0%5Y-3.9%-3.1%
5Y-3.9%10Y-0.6%-3.2%
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ-4.1%0.4%-4.5%
TTM-7.0%0.2%-7.2%
YOY-5.0%0.5%-5.5%
5Y-3.9%0.4%-4.3%
10Y-0.6%0.5%-1.1%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Airgain to the Communication Equipment industry mean.
  • -5.7% Return on Equity means Airgain generated $-0.06 for each $1 the owners (shareholders) invested.

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

  • The MRQ is -5.7%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -9.8%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-5.7%TTM-9.8%+4.1%
TTM-9.8%YOY-6.7%-3.1%
TTM-9.8%5Y-5.4%-4.4%
5Y-5.4%10Y0.9%-6.3%
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ-5.7%0.7%-6.4%
TTM-9.8%0.5%-10.3%
YOY-6.7%1.2%-7.9%
5Y-5.4%0.8%-6.2%
10Y0.9%0.9%0.0%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Airgain Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Airgain is operating .

  • Measures how much profit Airgain 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 Airgain to the Communication Equipment industry mean.
  • An Operating Margin of -11.3% means the company generated $-0.11  for each $1 in revenue (before taxes).

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

  • The MRQ is -11.3%. The company is operating very inefficient. -2
  • The TTM is -25.1%. The company is operating very inefficient. -2
Trends
Current periodCompared to+/- 
MRQ-11.3%TTM-25.1%+13.9%
TTM-25.1%YOY-11.7%-13.5%
TTM-25.1%5Y-11.3%-13.8%
5Y-11.3%10Y-5.0%-6.3%
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ-11.3%4.4%-15.7%
TTM-25.1%2.4%-27.5%
YOY-11.7%2.8%-14.5%
5Y-11.3%2.1%-13.4%
10Y-5.0%1.8%-6.8%
4.3.2.2. Operating Ratio

Measures how efficient Airgain is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Communication Equipment industry mean).
  • An Operation Ratio of 1.11 means that the operating costs are $1.11 for each $1 in net sales.

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

  • The MRQ is 1.113. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.252. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.113TTM1.252-0.139
TTM1.252YOY1.153+0.098
TTM1.2525Y1.142+0.110
5Y1.14210Y1.080+0.062
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1131.270-0.157
TTM1.2521.249+0.003
YOY1.1531.151+0.002
5Y1.1421.223-0.081
10Y1.0801.155-0.075
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Airgain Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Communication Equipment industry mean).
  • A Current Ratio of 1.92 means the company has $1.92 in assets for each $1 in short-term debts.

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

  • The MRQ is 1.923. The company is able to pay all its short-term debts. +1
  • The TTM is 1.922. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.923TTM1.922+0.001
TTM1.922YOY2.222-0.300
TTM1.9225Y3.526-1.604
5Y3.52610Y3.658-0.133
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ1.9231.816+0.107
TTM1.9221.852+0.070
YOY2.2221.890+0.332
5Y3.5261.956+1.570
10Y3.6581.884+1.774
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Airgain to the Communication Equipment industry mean.
  • A Quick Ratio of 1.58 means the company can pay off $1.58 for each $1 in debt (using most liquid assets).

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

  • The MRQ is 1.582. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 1.554. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ1.582TTM1.554+0.029
TTM1.554YOY1.648-0.095
TTM1.5545Y3.412-1.858
5Y3.41210Y4.083-0.671
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5820.919+0.663
TTM1.5540.987+0.567
YOY1.6481.066+0.582
5Y3.4121.151+2.261
10Y4.0831.275+2.808
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Airgain Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Airgain to Communication Equipment industry mean.
  • A Debt to Asset Ratio of 0.29 means that Airgain assets are financed with 28.8% credit (debt) and the remaining percentage (100% - 28.8%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.288. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.281. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.288TTM0.281+0.006
TTM0.281YOY0.247+0.035
TTM0.2815Y0.241+0.041
5Y0.24110Y0.295-0.054
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2880.459-0.171
TTM0.2810.458-0.177
YOY0.2470.469-0.222
5Y0.2410.473-0.232
10Y0.2950.460-0.165
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Airgain to the Communication Equipment industry mean.
  • A Debt to Equity ratio of 40.4% means that company has $0.40 debt for each $1 in shareholders equity.

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

  • The MRQ is 0.404. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.392. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.404TTM0.392+0.012
TTM0.392YOY0.328+0.064
TTM0.3925Y0.331+0.061
5Y0.33110Y0.599-0.268
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4040.825-0.421
TTM0.3920.823-0.431
YOY0.3280.854-0.526
5Y0.3310.908-0.577
10Y0.5990.986-0.387
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 Airgain generates.

  • Above 15 is considered overpriced but always compare Airgain to the Communication Equipment industry mean.
  • A PE ratio of -12.17 means the investor is paying $-12.17 for every $1 in earnings.

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

  • The EOD is -13.140. Based on the earnings, the company is expensive. -2
  • The MRQ is -12.171. Based on the earnings, the company is expensive. -2
  • The TTM is -6.781. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-13.140MRQ-12.171-0.969
MRQ-12.171TTM-6.781-5.390
TTM-6.781YOY-5.886-0.896
TTM-6.7815Y17.732-24.513
5Y17.73210Y3.404+14.327
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
EOD-13.14010.581-23.721
MRQ-12.1719.640-21.811
TTM-6.7818.146-14.927
YOY-5.8868.753-14.639
5Y17.73213.916+3.816
10Y3.40417.144-13.740
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 Airgain Inc:

  • The EOD is -19.143. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -17.732. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -12.218. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-19.143MRQ-17.732-1.411
MRQ-17.732TTM-12.218-5.513
TTM-12.218YOY-2.430-9.789
TTM-12.2185Y34.063-46.281
5Y34.06310Y107.325-73.262
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
EOD-19.1433.528-22.671
MRQ-17.7323.151-20.883
TTM-12.2180.300-12.518
YOY-2.430-0.153-2.277
5Y34.0630.102+33.961
10Y107.3251.306+106.019
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 Airgain is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Communication Equipment industry mean).
  • A PB ratio of 2.78 means the investor is paying $2.78 for each $1 in book value.

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

  • The EOD is 2.997. Based on the equity, the company is underpriced. +1
  • The MRQ is 2.776. Based on the equity, the company is underpriced. +1
  • The TTM is 2.064. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD2.997MRQ2.776+0.221
MRQ2.776TTM2.064+0.712
TTM2.064YOY1.565+0.499
TTM2.0645Y2.508-0.443
5Y2.50810Y2.378+0.129
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
EOD2.9972.197+0.800
MRQ2.7762.014+0.762
TTM2.0642.065-0.001
YOY1.5652.055-0.490
5Y2.5082.330+0.178
10Y2.3782.766-0.388
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 Airgain Inc.

4.8.1. Institutions holding Airgain Inc

Institutions are holding 37.221% of the shares of Airgain Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Blair William & Co6.98020.0175791881-23548-2.8878
2024-09-30Ameriprise Financial Inc5.94380.0013674301134662.0377
2024-09-30Arnhold & S. Bleichroeder Advisers, LLC5.26940.0093597797394887.0728
2024-09-30Vanguard Group Inc4.6720.000153001800
2024-09-30Renaissance Technologies Corp3.21390.0041364600122643.4808
2024-09-30Perkins Capital Management Inc2.05381.6475233000-132150-36.1906
2024-06-30BlackRock Inc1.769202007113300.1647
2024-09-30Bard Associates Inc1.36790.3988155180-9000-5.4818
2024-09-30Geode Capital Management, LLC0.98260.00011114762097023.1697
2024-09-30Dimensional Fund Advisors, Inc.0.82820.000293954-1574-1.6477
2024-06-30U.S. Bancorp0.56630.00056424100
2024-09-30Citadel Advisors Llc0.39250.0001445251057431.1449
2024-09-30Northern Trust Corp0.33750.000138288-1094-2.7779
2024-09-30LPL Financial Corp0.33140.00013759300
2024-09-30State Street Corp0.313603557600
2024-09-30RBF LLC0.22040.00952500100
2024-09-30Neuberger Berman Group LLC0.17630.00012000000
2024-09-30Keystone Financial Group Inc0.17420.049219761197610
2024-09-30Bank of Montreal0.16750.000119000-2500-11.6279
2024-09-30BMO Capital Markets Corp.0.16750.000119000-2500-11.6279
Total 35.92822.13874075903-55513-1.4%

4.9.2. Funds holding Airgain Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30First Eagle US Small Cap Strategy4.79190.2097543623324416.3463
2024-10-31First Eagle Small Cap Opportunity I4.58080.2576519679-26430-4.8397
2024-09-30Columbia Small Cap Value I3.93790.2187446737156003.6183
2024-10-31Columbia Small Cap Value I A3.93790.277544673700
2024-10-31Vanguard Total Stock Mkt Idx Inv3.13630.000235580500
2024-10-31Vanguard Institutional Extnd Mkt Idx Tr1.3420.001315224300
2024-10-31Columbia VP Small Cap Value 11.24930.2813141731-1000-0.7006
2024-10-31EAM Ultra Micro Cap0.65290.786674065740650
2024-09-30Fidelity Extended Market Index0.5340.001160583722813.547
2024-09-30DFA US Micro Cap I0.20560.00232332400
2024-11-28Dimensional US Small Cap ETF0.19980.0022266500
2024-10-31First Eagle US Small Cap Opp I-UC0.19210.25192179200
2024-11-27iShares Micro-Cap ETF0.18510.01852100000
2024-09-30BlackRock Extended Equity Market K0.1760.00119966-8-0.0401
2024-09-30Fidelity Total Market Index0.17190.000219499434128.6383
2024-09-30Bridgeway Ultra-Small Company0.15160.15381720000
2024-03-31Perkins Discovery0.13661.10851550000
2024-09-30Fidelity Series Total Market Index0.12310.000113968243421.1028
2024-09-30Vanguard Instl Ttl Stck Mkt Idx Tr0.08980.00021018400
2024-10-31Vanguard Instl Ttl Stk Mkt Idx InstlPls0.08980.00031018400
Total 25.88443.57282936485+108671+3.7%

5.3. Insider Transactions

Insiders are holding 12.335% of the shares of Airgain Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-11-18Michael ElbazSELL67779.09
2024-03-21Ali SadriSELL53795.1
2024-03-21Jacob SuenSELL106395.1
2024-03-21Michael ElbazSELL40145.1
2024-03-15Michael ElbazSELL37825.38
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 Assets43,254
Total Liabilities12,443
Total Stockholder Equity30,811
 As reported
Total Liabilities 12,443
Total Stockholder Equity+ 30,811
Total Assets = 43,254

Assets

Total Assets43,254
Total Current Assets23,265
Long-term Assets19,989
Total Current Assets
Cash And Cash Equivalents 7,346
Net Receivables 11,800
Inventory 2,618
Other Current Assets 1,501
Total Current Assets  (as reported)23,265
Total Current Assets  (calculated)23,265
+/-0
Long-term Assets
Property Plant Equipment 3,066
Goodwill 10,845
Intangible Assets 6,009
Long-term Assets Other 69
Long-term Assets  (as reported)19,989
Long-term Assets  (calculated)19,989
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities12,099
Long-term Liabilities344
Total Stockholder Equity30,811
Total Current Liabilities
Short-term Debt 848
Accounts payable 7,438
Other Current Liabilities 3,809
Total Current Liabilities  (as reported)12,099
Total Current Liabilities  (calculated)12,095
+/- 4
Long-term Liabilities
Capital Lease Obligations Min Short Term Debt181
Long-term Liabilities  (as reported)344
Long-term Liabilities  (calculated)181
+/- 163
Total Stockholder Equity
Common Stock121,412
Retained Earnings -85,246
Accumulated Other Comprehensive Income 9
Other Stockholders Equity -5,364
Total Stockholder Equity (as reported)30,811
Total Stockholder Equity (calculated)30,811
+/-0
Other
Capital Stock121,412
Cash and Short Term Investments 7,346
Common Stock Shares Outstanding 11,315
Liabilities and Stockholders Equity 43,254
Net Debt -6,317
Net Invested Capital 30,811
Net Working Capital 11,166
Property Plant and Equipment Gross 8,404
Short Long Term Debt Total 1,029



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-31
> Total Assets 
8,733
0
0
0
15,260
13,585
16,005
28,635
56,064
55,064
56,133
55,966
56,298
53,225
50,616
51,339
52,907
52,643
55,802
55,140
54,726
52,342
51,322
54,249
54,927
69,361
71,143
69,192
66,390
66,995
59,045
58,293
54,400
50,423
49,512
46,302
44,567
42,798
42,437
43,254
43,25442,43742,79844,56746,30249,51250,42354,40058,29359,04566,99566,39069,19271,14369,36154,92754,24951,32252,34254,72655,14055,80252,64352,90751,33950,61653,22556,29855,96656,13355,06456,06428,63516,00513,58515,2600008,733
   > Total Current Assets 
7,285
0
0
0
9,379
7,909
10,443
23,137
50,813
49,799
45,692
45,697
46,083
42,859
40,364
41,313
43,085
43,065
46,042
45,087
45,111
42,651
41,733
44,707
45,433
35,673
38,200
37,350
35,489
37,000
29,716
29,992
27,154
24,197
24,381
22,252
19,081
20,820
21,311
23,265
23,26521,31120,82019,08122,25224,38124,19727,15429,99229,71637,00035,48937,35038,20035,67345,43344,70741,73342,65145,11145,08746,04243,06543,08541,31340,36442,85946,08345,69745,69249,79950,81323,13710,4437,9099,3790007,285
       Cash And Cash Equivalents 
3,591
0
0
0
5,336
4,037
5,260
16,826
45,161
41,859
36,583
18,166
15,026
15,463
13,259
13,065
13,621
11,747
13,641
12,871
13,197
22,533
28,593
35,795
38,173
21,458
20,240
18,954
14,511
18,655
9,448
9,190
11,903
9,839
9,270
9,989
7,921
7,209
8,416
7,346
7,3468,4167,2097,9219,9899,2709,83911,9039,1909,44818,65514,51118,95420,24021,45838,17335,79528,59322,53313,19712,87113,64111,74713,62113,06513,25915,46315,02618,16636,58341,85945,16116,8265,2604,0375,3360003,591
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
18,463
21,287
17,515
18,818
18,765
20,169
21,138
20,572
21,001
21,686
11,016
6,520
2,184
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000002,1846,52011,01621,68621,00120,57221,13820,16918,76518,81817,51521,28718,46300000000000
       Net Receivables 
3,513
0
0
0
3,732
3,679
4,620
5,766
5,155
7,513
8,098
7,709
8,418
8,180
6,855
7,389
7,013
7,981
9,722
8,564
7,656
7,016
4,587
4,182
4,782
9,853
11,644
10,351
10,757
8,179
9,822
9,452
8,741
8,148
8,626
6,272
7,375
9,644
8,642
11,800
11,8008,6429,6447,3756,2728,6268,1488,7419,4529,8228,17910,75710,35111,6449,8534,7824,1824,5877,0167,6568,5649,7227,9817,0137,3896,8558,1808,4187,7098,0987,5135,1555,7664,6203,6793,7320003,513
       Other Current Assets 
181
0
0
0
192
0
485
439
350
319
402
749
610
1,182
639
876
931
916
1,012
1,386
1,379
1,090
1,162
1,469
1,462
1,953
1,767
1,499
1,272
1,447
1,825
2,005
2,284
1,729
1,688
2,041
2,844
1,419
1,109
1,501
1,5011,1091,4192,8442,0411,6881,7292,2842,0051,8251,4471,2721,4991,7671,9531,4621,4691,1621,0901,3791,3861,0129169318766391,1826107494023193504394850192000181
   > Long-term Assets 
0
0
0
0
5,881
5,676
5,562
5,498
5,251
5,264
10,441
10,269
10,215
10,366
10,251
10,026
9,822
9,578
9,760
10,053
9,615
9,691
9,589
9,542
9,494
33,688
32,943
31,842
30,901
29,995
29,329
28,301
27,246
26,226
25,131
24,050
25,486
21,978
21,126
19,989
19,98921,12621,97825,48624,05025,13126,22627,24628,30129,32929,99530,90131,84232,94333,6889,4949,5429,5899,6919,61510,0539,7609,5789,82210,02610,25110,36610,21510,26910,4415,2645,2515,4985,5625,6765,8810000
       Property Plant Equipment 
1,352
0
0
0
1,027
950
843
945
807
812
1,158
1,069
1,037
1,419
1,423
1,366
1,401
1,382
1,707
1,791
2,108
2,140
2,211
2,323
2,377
5,809
5,852
5,538
5,475
5,333
5,491
5,253
4,982
4,705
4,358
4,058
3,899
3,485
3,366
3,066
3,0663,3663,4853,8994,0584,3584,7054,9825,2535,4915,3335,4755,5385,8525,8092,3772,3232,2112,1402,1081,7911,7071,3821,4011,3661,4231,4191,0371,0691,1588128079458439501,0270001,352
       Goodwill 
1,250
0
0
0
1,250
1,250
1,250
1,250
1,250
1,250
2,740
4,080
3,700
3,700
3,700
3,700
3,700
3,700
3,700
3,700
3,700
3,700
3,700
3,700
3,700
10,845
10,845
10,845
10,845
10,845
10,845
10,845
10,845
10,845
10,845
10,845
10,845
10,845
10,845
10,845
10,84510,84510,84510,84510,84510,84510,84510,84510,84510,84510,84510,84510,84510,84510,8453,7003,7003,7003,7003,7003,7003,7003,7003,7003,7003,7003,7003,7004,0802,7401,2501,2501,2501,2501,2501,2500001,250
       Intangible Assets 
3,483
0
0
0
3,483
3,392
3,300
3,207
3,110
3,012
6,348
4,933
5,128
4,959
4,790
4,620
4,452
4,288
4,124
3,961
3,797
3,633
3,475
3,322
3,168
16,517
15,750
14,985
14,229
13,472
12,716
11,960
11,203
10,460
9,718
8,977
8,234
7,493
6,751
6,009
6,0096,7517,4938,2348,9779,71810,46011,20311,96012,71613,47214,22914,98515,75016,5173,1683,3223,4753,6333,7973,9614,1244,2884,4524,6204,7904,9595,1284,9336,3483,0123,1103,2073,3003,3923,4830003,483
       Long-term Assets Other 
0
0
0
0
122
84
168
96
84
190
195
186
350
288
338
339
269
207
229
601
10
218
203
197
249
517
496
474
352
345
277
243
-3,112
216
210
170
115
100
164
69
69164100115170210216-3,112243277345352474496517249197203218106012292072693393382883501861951908496168841220000
> Total Liabilities 
5,679
0
0
0
11,566
9,092
10,427
10,819
11,031
9,248
10,098
9,883
10,073
8,427
7,575
7,646
7,760
6,597
8,182
7,521
6,822
5,107
4,543
6,185
7,185
18,963
21,557
21,418
22,217
24,172
16,797
16,281
14,575
12,123
12,433
10,537
13,154
12,285
10,847
12,443
12,44310,84712,28513,15410,53712,43312,12314,57516,28116,79724,17222,21721,41821,55718,9637,1856,1854,5435,1076,8227,5218,1826,5977,7607,6467,5758,42710,0739,88310,0989,24811,03110,81910,4279,09211,5660005,679
   > Total Current Liabilities 
3,872
0
0
0
7,576
6,227
7,921
8,666
9,240
7,811
9,014
9,116
9,730
8,097
7,265
7,369
7,511
6,383
8,010
7,437
6,759
5,046
4,458
5,951
6,856
9,505
18,990
19,041
19,887
21,857
14,733
14,367
12,900
10,660
11,207
9,514
9,991
11,651
10,307
12,099
12,09910,30711,6519,9919,51411,20710,66012,90014,36714,73321,85719,88719,04118,9909,5056,8565,9514,4585,0466,7597,4378,0106,3837,5117,3697,2658,0979,7309,1169,0147,8119,2408,6667,9216,2277,5760003,872
       Short-term Debt 
273
0
0
0
1,706
1,690
1,618
1,545
1,470
1,415
1,415
1,415
1,415
1,081
748
415
81
81
71
127
85
42
0
0
39
981
883
864
841
844
837
888
904
889
921
909
1,730
848
1,762
848
8481,7628481,730909921889904888837844841864883981390042851277181814157481,0811,4151,4151,4151,4151,4701,5451,6181,6901,706000273
       Short Long Term Debt 
273
0
0
0
1,625
0
1,537
1,463
1,389
1,333
2,000
1,333
1,333
1,000
667
333
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000003336671,0001,3331,3332,0001,3331,3891,4631,53701,625000273
       Accounts payable 
2,414
0
0
0
2,873
2,524
3,707
4,183
3,949
3,993
4,153
3,948
3,969
4,216
3,975
3,879
4,137
4,641
5,537
4,447
3,838
3,568
2,258
3,078
2,975
4,848
6,105
5,891
5,474
7,043
7,062
7,827
6,507
6,744
5,659
5,425
6,472
7,156
5,844
7,438
7,4385,8447,1566,4725,4255,6596,7446,5077,8277,0627,0435,4745,8916,1054,8482,9753,0782,2583,5683,8384,4475,5374,6414,1373,8793,9754,2163,9693,9484,1533,9933,9494,1833,7072,5242,8730002,414
       Other Current Liabilities 
1,185
0
0
0
2,996
2,012
2,597
2,938
3,821
2,403
3,445
3,754
4,346
2,800
2,542
3,075
3,293
1,661
2,402
2,863
2,836
1,436
2,200
2,873
159
638
11,689
12,199
13,493
12,189
5,110
4,360
4,718
2,725
2,777
2,235
1,442
3,600
1,404
3,809
3,8091,4043,6001,4422,2352,7772,7254,7184,3605,11012,18913,49312,19911,6896381592,8732,2001,4362,8362,8632,4021,6613,2933,0752,5422,8004,3463,7543,4452,4033,8212,9382,5972,0122,9960001,185
   > Long-term Liabilities 
0
0
0
0
3,990
2,865
2,505
2,153
1,791
1,437
1,085
767
343
330
310
277
249
214
172
84
63
61
85
234
329
9,458
2,567
2,377
2,330
2,315
2,064
1,914
1,675
1,463
1,226
1,023
3,163
634
540
344
3445406343,1631,0231,2261,4631,6751,9142,0642,3152,3302,3772,5679,458329234856163841722142492773103303437671,0851,4371,7912,1532,5052,8653,9900000
       Long term Debt Total 
0
0
0
0
0
0
2,000
1,667
1,333
1,000
667
333
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
00000000000000000000000000003336671,0001,3331,6672,000000000
       Capital Lease Obligations Min Short Term Debt
-273
0
0
0
-1,706
-1,690
-1,618
-1,545
-1,470
-1,415
-1,415
-1,415
-1,415
-1,081
-748
-415
-81
-81
-71
-127
11
9
55
190
271
2,686
2,470
2,274
2,221
2,198
1,937
1,782
1,536
1,321
1,080
878
-191
476
-511
181
181-511476-1918781,0801,3211,5361,7821,9372,1982,2212,2742,4702,68627119055911-127-71-81-81-415-748-1,081-1,415-1,415-1,415-1,415-1,470-1,545-1,618-1,690-1,706000-273
       Warrants
0
0
0
0
0
0
44,179
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
00000000000000000000000000000000044,179000000
       Long-term Liabilities Other 
0
0
0
0
0
0
505
479
452
421
390
360
335
319
283
247
211
171
142
46
11
9
55
190
0
9,372
2,470
0
0
2,198
1,937
1,782
1,536
1,321
0
0
0
0
0
0
0000001,3211,5361,7821,9372,198002,4709,37201905591146142171211247283319335360390421452479505000000
       Deferred Long Term Liability 
650
0
0
0
559
0
0
8
6
16
27
74
8
11
27
30
38
43
30
38
52
52
30
44
0
86
97
0
0
117
127
132
139
142
0
0
0
0
0
0
0000001421391321271170097860443052523830433830271187427166800559000650
> Total Stockholder Equity
3,054
0
0
0
3,694
4,493
5,578
17,816
45,032
45,815
46,035
46,083
46,225
44,798
43,040
43,692
45,147
46,046
47,620
47,619
47,904
47,235
46,779
48,064
47,742
50,398
49,586
47,774
44,173
42,823
42,248
42,012
39,825
38,300
37,079
35,765
31,413
30,513
31,590
30,811
30,81131,59030,51331,41335,76537,07938,30039,82542,01242,24842,82344,17347,77449,58650,39847,74248,06446,77947,23547,90447,61947,62046,04645,14743,69243,04044,79846,22546,08346,03545,81545,03217,8165,5784,4933,6940003,054
   Common Stock
1,017
0
0
0
1,094
51,334
1,167
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
99,597
100,356
102,775
104,572
105,926
106,971
108,142
109,186
110,249
111,282
112,615
113,599
114,166
115,295
116,852
120,444
121,412
121,412120,444116,852115,295114,166113,599112,615111,282110,249109,186108,142106,971105,926104,572102,775100,35699,59711111111111111111,16751,3341,0940001,017
   Retained Earnings Total Equity000000-68,951-66,093-62,873-61,574-59,95500-49,719-47,110-47,347-46,267-46,006-45,270-44,068-44,131-43,996-44,658-44,994-46,269-46,706-43,516-42,410-43,002-43,236-43,166-43,551-44,726-45,736000000
   Accumulated Other Comprehensive Income 
0
0
0
0
-1,730
-1,847
-5,578
0
-1,940
-1,940
-2,163
-2
-17
-21
-10
-6
-11
-1
12
13
8
-7
16
1
0
0
0
0
0
0
0
0
0
0
0
0
3
1
-1
9
9-113000000000000116-781312-1-11-6-10-21-17-2-2,163-1,940-1,9400-5,578-1,847-1,7300000
   Capital Surplus 
0
0
0
0
0
0
0
62,541
88,582
88,980
89,270
89,554
89,908
90,370
92,336
93,060
93,583
94,328
95,228
95,967
96,622
97,360
98,035
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000098,03597,36096,62295,96795,22894,32893,58393,06092,33690,37089,90889,55489,27088,98088,58262,5410000000
   Treasury Stock000000-5,364-5,364-5,364-5,364-5,36400-5,267-5,267-5,267-5,267-5,267-4,849-4,659-4,231-3,625-3,625-3,432-3,094-2,580-2,037-1,257-46900000000000
   Other Stockholders Equity 
-266
0
0
0
1,730
1,847
5,578
62,541
90,523
88,980
91,433
89,085
88,651
88,333
89,755
89,966
90,152
90,703
91,603
91,736
91,963
92,511
92,768
-5,267
-5,267
-5,267
-5,267
-5,364
-5,364
-5,364
-5,364
-5,364
-5,364
-5,364
-5,364
-5,364
-5,364
-5,364
-5,364
-5,364
-5,364-5,364-5,364-5,364-5,364-5,364-5,364-5,364-5,364-5,364-5,364-5,364-5,364-5,267-5,267-5,267-5,26792,76892,51191,96391,73691,60390,70390,15289,96689,75588,33388,65189,08591,43388,98090,52362,5415,5781,8471,730000-266



5.3. Balance Sheets

Currency in USD. All numbers in thousands.




5.4. Cash Flows

Currency in USD. All numbers in thousands.




5.5. Income Statements

Currency in USD. All numbers in thousands.