25 XP   0   0   10

Akastor ASA
Buy, Hold or Sell?

Let's analyse Akastor together

PenkeI guess you are interested in Akastor ASA. 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 Akastor ASA. 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.

You can find me behind Let's Analyse Together in the top-right of each section.

Get notifications about Akastor ASA

I send you an email if I find something interesting about Akastor ASA.

Quick analysis of Akastor (30 sec.)










What can you expect buying and holding a share of Akastor? (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?
5.0%

What is your share worth?

Current worth
$17.31
Expected worth in 1 year
$19.19
How sure are you?
37.5%

+ What do you gain per year?

Total Gains per Share
$1.87
Return On Investment
141.9%

For what price can you sell your share?

Current Price per Share
$1.32
Expected price per share
$1.25 - $
How sure are you?
50%

1. Valuation of Akastor (5 min.)




Live pricePrice per Share (EOD)

$1.32

Intrinsic Value Per Share

$-6.37 - $46.22

Total Value Per Share

$10.94 - $63.53

2. Growth of Akastor (5 min.)




Is Akastor growing?

Current yearPrevious yearGrowGrow %
How rich?$4.7b$4.2b$22m0.5%

How much money is Akastor making?

Current yearPrevious yearGrowGrow %
Making money$89m-$40.7m$129.7m145.8%
Net Profit Margin-55.3%-23.1%--

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

3. Financial Health of Akastor (5 min.)




4. Comparing to competitors in the Oil & Gas Equipment & Services industry (5 min.)




  Industry Rankings (Oil & Gas Equipment & Services)  


Richest
#9 / 167

Most Revenue
#57 / 167

Most Profit
#22 / 167

Most Efficient
#157 / 167

What can you expect buying and holding a share of Akastor? (5 min.)

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

What can you expect buying and holding a share of Akastor?

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

Speculation

The Price per Share of Akastor is $1.32. 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 Akastor.
  • 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 Akastor, 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 $17.31. Based on the TTM, the Book Value Change Per Share is $0.47 per quarter. Based on the YOY, the Book Value Change Per Share is $0.16 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 Akastor.

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 Eps2.18165.0%0.3324.8%-0.11-8.5%0.096.5%-0.39-29.6%
Usd Book Value Change Per Share2.73206.8%0.4735.5%0.1611.8%0.075.0%-1.08-81.8%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.107.8%
Usd Total Gains Per Share2.73206.8%0.4735.5%0.1611.8%0.075.0%-0.98-74.1%
Usd Price Per Share1.06-0.99-1.02-0.77-1.30-
Price to Earnings Ratio0.12-0.91-2.01-0.68--0.62-
Price-to-Total Gains Ratio0.39--0.06-1.28-0.60-3.23-
Price to Book Ratio0.06-0.06-0.07-0.05-0.05-
Price-to-Total Gains Ratio0.39--0.06-1.28-0.60-3.23-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share1.32
Number of shares757
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share0.470.07
Usd Total Gains Per Share0.470.07
Gains per Quarter (757 shares)354.6050.06
Gains per Year (757 shares)1,418.40200.25
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
10141814080200190
20283728260400390
30425542440601590
40567456620801790
507092708001001990
6085108498012011190
7099299916014021390
801134711334016021590
901276612752018021790
1001418414170020021990

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 Share2.02.00.050.0%7.05.00.058.3%9.011.00.045.0%15.025.00.037.5%36.025.00.059.0%
Book Value Change Per Share2.02.00.050.0%7.05.00.058.3%9.011.00.045.0%15.025.00.037.5%28.030.03.045.9%
Dividend per Share0.00.04.00.0%0.00.012.00.0%0.00.020.00.0%2.00.038.05.0%7.00.054.011.5%
Total Gains per Share2.02.00.050.0%7.05.00.058.3%9.011.00.045.0%15.025.00.037.5%30.028.03.049.2%

Fundamentals of Akastor

About Akastor ASA

Akastor ASA operates as an oilfield services investment company in Norway and internationally. The company offers vessel-based subsea well construction and intervention services to the oil and gas industry. It also provides anchor handling, towing, and supply services to offshore oil and gas fields. In addition, the company offers a range of offshore drilling equipment products and packages. It owns offshore vessels and anchor handling tug supply vessels. Akastor ASA was founded in 1841 and is based in Bærum, Norway.

Fundamental data was last updated by Penke on 2024-05-14 02:34:03.

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge loss.
Using its assets, the company is less efficient 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 very efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is unable to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

Valuation

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is cheap.
Based on the earnings, the company is cheap.
Based on how much money comes from the company's main activities, the company is expensive.

1.1. Profitability of Akastor ASA.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Akastor to the Oil & Gas Equipment & Services industry mean.
  • A Net Profit Margin of 92.4% means that $0.92 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Akastor ASA:

  • The MRQ is 92.4%. The company is making a huge profit. +2
  • The TTM is -55.3%. The company is making a huge loss. -2
Trends
Current periodCompared to+/- 
MRQ92.4%TTM-55.3%+147.6%
TTM-55.3%YOY-23.1%-32.2%
TTM-55.3%5Y1.9%-57.1%
5Y1.9%10Y-6.3%+8.2%
Compared to industry (Oil & Gas Equipment & Services)
PeriodCompanyIndustry (mean)+/- 
MRQ92.4%3.8%+88.6%
TTM-55.3%4.3%-59.6%
YOY-23.1%2.6%-25.7%
5Y1.9%-2.7%+4.6%
10Y-6.3%-4.1%-2.2%
1.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Akastor to the Oil & Gas Equipment & Services industry mean.
  • 8.5% Return on Assets means that Akastor generated $0.08 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Akastor ASA:

  • The MRQ is 8.5%. Using its assets, the company is efficient in making profit. +1
  • The TTM is 1.2%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ8.5%TTM1.2%+7.3%
TTM1.2%YOY-0.7%+1.8%
TTM1.2%5Y0.4%+0.7%
5Y0.4%10Y0.6%-0.2%
Compared to industry (Oil & Gas Equipment & Services)
PeriodCompanyIndustry (mean)+/- 
MRQ8.5%0.8%+7.7%
TTM1.2%1.1%+0.1%
YOY-0.7%0.6%-1.3%
5Y0.4%-0.3%+0.7%
10Y0.6%-0.4%+1.0%
1.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Akastor to the Oil & Gas Equipment & Services industry mean.
  • 12.6% Return on Equity means Akastor generated $0.13 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Akastor ASA:

  • The MRQ is 12.6%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 1.7%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ12.6%TTM1.7%+10.9%
TTM1.7%YOY-1.1%+2.7%
TTM1.7%5Y0.3%+1.4%
5Y0.3%10Y0.2%+0.1%
Compared to industry (Oil & Gas Equipment & Services)
PeriodCompanyIndustry (mean)+/- 
MRQ12.6%2.2%+10.4%
TTM1.7%3.0%-1.3%
YOY-1.1%1.6%-2.7%
5Y0.3%-0.6%+0.9%
10Y0.2%-0.8%+1.0%

1.2. Operating Efficiency of Akastor ASA.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Akastor is operating .

  • Measures how much profit Akastor 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 Akastor to the Oil & Gas Equipment & Services industry mean.
  • An Operating Margin of 88.3% means the company generated $0.88  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Akastor ASA:

  • The MRQ is 88.3%. The company is operating very efficient. +2
  • The TTM is 17.7%. The company is operating efficient. +1
Trends
Current periodCompared to+/- 
MRQ88.3%TTM17.7%+70.7%
TTM17.7%YOY0.3%+17.4%
TTM17.7%5Y3.2%+14.5%
5Y3.2%10Y23.1%-19.9%
Compared to industry (Oil & Gas Equipment & Services)
PeriodCompanyIndustry (mean)+/- 
MRQ88.3%7.3%+81.0%
TTM17.7%4.9%+12.8%
YOY0.3%4.8%-4.5%
5Y3.2%0.3%+2.9%
10Y23.1%0.2%+22.9%
1.2.2. Operating Ratio

Measures how efficient Akastor is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Oil & Gas Equipment & Services industry mean).
  • An Operation Ratio of 0.12 means that the operating costs are $0.12 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Akastor ASA:

  • The MRQ is 0.117. The company is very efficient in keeping operating costs low. +2
  • The TTM is 0.542. The company is very efficient in keeping operating costs low. +2
Trends
Current periodCompared to+/- 
MRQ0.117TTM0.542-0.425
TTM0.542YOY1.019-0.477
TTM0.5425Y0.885-0.343
5Y0.88510Y0.865+0.020
Compared to industry (Oil & Gas Equipment & Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1171.342-1.225
TTM0.5421.304-0.762
YOY1.0191.0190.000
5Y0.8851.135-0.250
10Y0.8651.111-0.246

1.3. Liquidity of Akastor ASA.

1.3. Liquidity
1.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Oil & Gas Equipment & Services industry mean).
  • A Current Ratio of 0.83 means the company has $0.83 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Akastor ASA:

  • The MRQ is 0.828. The company is just not able to pay all its short-term debts. -1
  • The TTM is 0.647. The company is unable to pay all its short-term debts. -2
Trends
Current periodCompared to+/- 
MRQ0.828TTM0.647+0.181
TTM0.647YOY0.674-0.027
TTM0.6475Y1.025-0.378
5Y1.02510Y1.184-0.159
Compared to industry (Oil & Gas Equipment & Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8281.548-0.720
TTM0.6471.609-0.962
YOY0.6741.644-0.970
5Y1.0251.748-0.723
10Y1.1841.852-0.668
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Akastor to the Oil & Gas Equipment & Services industry mean.
  • A Quick Ratio of 0.07 means the company can pay off $0.07 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Akastor ASA:

  • The MRQ is 0.067. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.226. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.067TTM0.226-0.159
TTM0.226YOY0.411-0.185
TTM0.2265Y0.472-0.246
5Y0.47210Y0.582-0.109
Compared to industry (Oil & Gas Equipment & Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0670.854-0.787
TTM0.2260.912-0.686
YOY0.4111.012-0.601
5Y0.4721.085-0.613
10Y0.5821.167-0.585

1.4. Solvency of Akastor ASA.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Akastor to Oil & Gas Equipment & Services industry mean.
  • A Debt to Asset Ratio of 0.33 means that Akastor assets are financed with 32.5% credit (debt) and the remaining percentage (100% - 32.5%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Akastor ASA:

  • The MRQ is 0.325. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.348. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.325TTM0.348-0.023
TTM0.348YOY0.422-0.074
TTM0.3485Y0.501-0.154
5Y0.50110Y0.542-0.041
Compared to industry (Oil & Gas Equipment & Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3250.498-0.173
TTM0.3480.508-0.160
YOY0.4220.514-0.092
5Y0.5010.512-0.011
10Y0.5420.486+0.056
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Akastor to the Oil & Gas Equipment & Services industry mean.
  • A Debt to Equity ratio of 48.2% means that company has $0.48 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Akastor ASA:

  • The MRQ is 0.482. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.534. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.482TTM0.534-0.053
TTM0.534YOY0.739-0.204
TTM0.5345Y1.115-0.580
5Y1.11510Y1.294-0.179
Compared to industry (Oil & Gas Equipment & Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4820.952-0.470
TTM0.5340.973-0.439
YOY0.7390.962-0.223
5Y1.1151.021+0.094
10Y1.2941.015+0.279

2. Market Valuation of Akastor ASA

2.1. Earnings Per Share
2.1. Price to Earnings Ratio

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

  • Above 15 is considered overpriced but always compare Akastor to the Oil & Gas Equipment & Services industry mean.
  • A PE ratio of 0.12 means the investor is paying $0.12 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Akastor ASA:

  • The EOD is 0.151. Based on the earnings, the company is cheap. +2
  • The MRQ is 0.122. Based on the earnings, the company is cheap. +2
  • The TTM is 0.910. Based on the earnings, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.151MRQ0.122+0.030
MRQ0.122TTM0.910-0.789
TTM0.910YOY2.014-1.103
TTM0.9105Y0.677+0.234
5Y0.67710Y-0.622+1.299
Compared to industry (Oil & Gas Equipment & Services)
PeriodCompanyIndustry (mean)+/- 
EOD0.1516.611-6.460
MRQ0.1225.377-5.255
TTM0.9106.790-5.880
YOY2.0145.596-3.582
5Y0.6774.869-4.192
10Y-0.6227.489-8.111
2.2. Price To Free Cash Flow Ratio

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

  • The EOD is -0.839. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -0.674. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -1.291. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-0.839MRQ-0.674-0.165
MRQ-0.674TTM-1.291+0.617
TTM-1.291YOY-1.577+0.286
TTM-1.2915Y-1.405+0.114
5Y-1.40510Y-0.694-0.711
Compared to industry (Oil & Gas Equipment & Services)
PeriodCompanyIndustry (mean)+/- 
EOD-0.8390.443-1.282
MRQ-0.6740.407-1.081
TTM-1.2912.655-3.946
YOY-1.577-0.390-1.187
5Y-1.4050.307-1.712
10Y-0.6940.852-1.546
2. Book Value per Share
2.3. Price to Book Ratio

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

  • At or below 1 is considered healthy (always compare to Oil & Gas Equipment & Services industry mean).
  • A PB ratio of 0.06 means the investor is paying $0.06 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Akastor ASA:

  • The EOD is 0.076. Based on the equity, the company is cheap. +2
  • The MRQ is 0.061. Based on the equity, the company is cheap. +2
  • The TTM is 0.063. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.076MRQ0.061+0.015
MRQ0.061TTM0.063-0.002
TTM0.063YOY0.066-0.002
TTM0.0635Y0.051+0.012
5Y0.05110Y0.052-0.001
Compared to industry (Oil & Gas Equipment & Services)
PeriodCompanyIndustry (mean)+/- 
EOD0.0761.260-1.184
MRQ0.0611.192-1.131
TTM0.0631.221-1.158
YOY0.0661.262-1.196
5Y0.0511.140-1.089
10Y0.0521.375-1.323
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Akastor ASA 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--2.7300.468+483%0.155+1659%0.066+4028%-1.080+140%
Book Value Per Share--17.31215.708+10%15.587+11%14.986+16%19.520-11%
Current Ratio--0.8280.647+28%0.674+23%1.025-19%1.184-30%
Debt To Asset Ratio--0.3250.348-7%0.422-23%0.501-35%0.542-40%
Debt To Equity Ratio--0.4820.534-10%0.739-35%1.115-57%1.294-63%
Dividend Per Share----0%-0%-0%0.102-100%
Eps--2.1790.327+566%-0.113+105%0.086+2430%-0.391+118%
Free Cash Flow Per Share---0.393-0.352-11%-0.202-49%-0.067-83%-0.377-4%
Free Cash Flow To Equity Per Share---0.154-0.253+64%-0.503+226%-0.173+12%-0.890+477%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--46.223--------
Intrinsic Value_10Y_min---6.372--------
Intrinsic Value_1Y_max---0.131--------
Intrinsic Value_1Y_min---1.368--------
Intrinsic Value_3Y_max--3.236--------
Intrinsic Value_3Y_min---3.502--------
Intrinsic Value_5Y_max--10.980--------
Intrinsic Value_5Y_min---4.955--------
Market Cap359285498.880+20%288517187.560269464165.740+7%278964427.360+3%209325275.168+38%354633937.174-19%
Net Profit Margin--0.924-0.553+160%-0.231+125%0.019+4815%-0.063+107%
Operating Margin--0.8830.177+400%0.003+31965%0.032+2681%0.231+282%
Operating Ratio--0.1170.542-78%1.019-89%0.885-87%0.865-86%
Pb Ratio0.076+20%0.0610.063-3%0.066-7%0.051+19%0.052+17%
Pe Ratio0.151+20%0.1220.910-87%2.014-94%0.677-82%-0.622+612%
Price Per Share1.320+20%1.0600.990+7%1.023+4%0.769+38%1.302-19%
Price To Free Cash Flow Ratio-0.839-25%-0.674-1.291+91%-1.577+134%-1.405+108%-0.694+3%
Price To Total Gains Ratio0.484+20%0.388-0.062+116%1.277-70%0.601-35%3.231-88%
Quick Ratio--0.0670.226-70%0.411-84%0.472-86%0.582-89%
Return On Assets--0.0850.012+633%-0.007+108%0.004+1908%0.006+1250%
Return On Equity--0.1260.017+653%-0.011+108%0.003+3898%0.002+6811%
Total Gains Per Share--2.7300.468+483%0.155+1659%0.066+4028%-0.978+136%
Usd Book Value--4712000000.0004275500000.000+10%4253500000.000+11%4083150000.000+15%5315173460.868-11%
Usd Book Value Change Per Share--2.7300.468+483%0.155+1659%0.066+4028%-1.080+140%
Usd Book Value Per Share--17.31215.708+10%15.587+11%14.986+16%19.520-11%
Usd Dividend Per Share----0%-0%-0%0.102-100%
Usd Eps--2.1790.327+566%-0.113+105%0.086+2430%-0.391+118%
Usd Free Cash Flow---107000000.000-95750000.000-11%-55250000.000-48%-18350000.000-83%-102550000.000-4%
Usd Free Cash Flow Per Share---0.393-0.352-11%-0.202-49%-0.067-83%-0.377-4%
Usd Free Cash Flow To Equity Per Share---0.154-0.253+64%-0.503+226%-0.173+12%-0.890+477%
Usd Market Cap359285498.880+20%288517187.560269464165.740+7%278964427.360+3%209325275.168+38%354633937.174-19%
Usd Price Per Share1.320+20%1.0600.990+7%1.023+4%0.769+38%1.302-19%
Usd Profit--593000000.00089000000.000+566%-40750000.000+107%21400000.000+2671%-112150000.000+119%
Usd Revenue--642000000.000213750000.000+200%209500000.000+206%586950000.000+9%1662925000.000-61%
Usd Total Gains Per Share--2.7300.468+483%0.155+1659%0.066+4028%-0.978+136%
 EOD+5 -3MRQTTM+27 -6YOY+26 -75Y+24 -910Y+17 -18

3.2. Fundamental Score

Let's check the fundamental score of Akastor ASA based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-150.151
Price to Book Ratio (EOD)Between0-10.076
Net Profit Margin (MRQ)Greater than00.924
Operating Margin (MRQ)Greater than00.883
Quick Ratio (MRQ)Greater than10.067
Current Ratio (MRQ)Greater than10.828
Debt to Asset Ratio (MRQ)Less than10.325
Debt to Equity Ratio (MRQ)Less than10.482
Return on Equity (MRQ)Greater than0.150.126
Return on Assets (MRQ)Greater than0.050.085
Total7/10 (70.0%)

3.3. Technical Score

Let's check the technical score of Akastor ASA based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5098.342
Ma 20Greater thanMa 501.057
Ma 50Greater thanMa 1001.057
Ma 100Greater thanMa 2001.041
OpenGreater thanClose1.320
Total3/5 (60.0%)



Reversals in quarterly reports

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

 2023-03-312023-06-302023-09-302023-12-312024-03-31
Income before Tax  -32,000-61,000-93,000-6,000-99,00091,000-8,000601,000593,000
Total Other Income Expense Net -8,000-74,000-82,000-6,000-88,00065,000-23,00049,00026,000
Net Income from Continuing Operations  -32,000-61,000-93,000-7,000-100,000-59,000-159,000752,000593,000



Latest Balance Sheet

Balance Sheet of 2024-03-31. Currency in USD. All numbers in thousands.

Summary
Total Assets6,981,000
Total Liabilities2,269,000
Total Stockholder Equity4,712,000
 As reported
Total Liabilities 2,269,000
Total Stockholder Equity+ 4,712,000
Total Assets = 6,981,000

Assets

Total Assets6,981,000
Total Current Assets1,392,000
Long-term Assets5,589,000
Total Current Assets
Cash And Cash Equivalents 98,000
Net Receivables 14,000
Other Current Assets 1,280,000
Total Current Assets  (as reported)1,392,000
Total Current Assets  (calculated)1,392,000
+/-0
Long-term Assets
Property Plant Equipment 307,000
Long-term Assets Other 595,000
Long-term Assets  (as reported)5,589,000
Long-term Assets  (calculated)902,000
+/- 4,687,000

Liabilities & Shareholders' Equity

Total Current Liabilities1,681,000
Long-term Liabilities588,000
Total Stockholder Equity4,712,000
Total Current Liabilities
Short-term Debt 1,285,000
Short Long Term Debt 1,263,000
Other Current Liabilities 396,000
Total Current Liabilities  (as reported)1,681,000
Total Current Liabilities  (calculated)2,944,000
+/- 1,263,000
Long-term Liabilities
Long term Debt 253,000
Capital Lease Obligations 24,000
Long-term Liabilities Other 255,000
Long-term Liabilities  (as reported)588,000
Long-term Liabilities  (calculated)532,000
+/- 56,000
Total Stockholder Equity
Common Stock4,712,000
Total Stockholder Equity (as reported)4,712,000
Total Stockholder Equity (calculated)4,712,000
+/-0
Other
Cash and Short Term Investments 98,000
Common Stock Shares Outstanding 272,186
Liabilities and Stockholders Equity 6,981,000
Net Debt 1,442,000
Net Invested Capital 6,228,000
Net Working Capital -289,000
Property Plant and Equipment Gross 307,000
Short Long Term Debt Total 1,540,000



Balance Sheet

Currency in USD. All numbers in thousands.

 Trend2024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-31
> Total Assets 
0
0
0
39,926,000
40,854,000
44,883,000
42,910,000
40,021,000
39,206,000
36,514,000
30,421,000
34,112,000
35,945,000
37,890,000
38,998,000
40,215,000
45,662,000
46,109,000
46,900,000
48,157,000
45,302,000
44,041,000
22,953,000
24,430,000
25,245,000
24,074,000
24,713,000
20,537,000
19,041,000
18,033,000
16,392,000
12,861,000
12,744,000
12,020,000
11,013,000
10,328,000
9,790,000
10,836,000
1,000,037
9,005,000
9,519,000
10,712,000
11,085,000
10,578,000
11,501,000
10,732,000
10,315,000
9,147,000
8,925,000
9,073,000
8,850,000
7,212,000
7,041,000
7,701,000
8,011,000
6,804,000
6,992,000
6,826,000
6,367,000
6,048,000
6,981,000
6,981,0006,048,0006,367,0006,826,0006,992,0006,804,0008,011,0007,701,0007,041,0007,212,0008,850,0009,073,0008,925,0009,147,00010,315,00010,732,00011,501,00010,578,00011,085,00010,712,0009,519,0009,005,0001,000,03710,836,0009,790,00010,328,00011,013,00012,020,00012,744,00012,861,00016,392,00018,033,00019,041,00020,537,00024,713,00024,074,00025,245,00024,430,00022,953,00044,041,00045,302,00048,157,00046,900,00046,109,00045,662,00040,215,00038,998,00037,890,00035,945,00034,112,00030,421,00036,514,00039,206,00040,021,00042,910,00044,883,00040,854,00039,926,000000
   > Total Current Assets 
0
0
0
23,844,000
24,485,000
27,591,000
25,513,000
24,135,000
22,718,000
21,739,000
15,066,000
18,198,000
19,633,000
20,696,000
21,301,000
21,028,000
24,775,000
24,947,000
25,456,000
28,094,000
25,289,000
25,000,000
11,496,000
12,485,000
12,196,000
11,182,000
12,297,000
9,805,000
8,513,000
7,799,000
7,435,000
4,964,000
4,553,000
4,239,000
3,751,000
3,165,000
2,895,000
6,931,000
388,801
3,927,000
3,920,000
4,879,000
5,064,000
4,322,000
4,784,000
4,447,000
4,091,000
3,047,000
5,567,000
5,682,000
5,382,000
1,187,000
1,048,000
1,180,000
1,408,000
1,307,000
1,523,000
1,305,000
930,000
769,000
1,392,000
1,392,000769,000930,0001,305,0001,523,0001,307,0001,408,0001,180,0001,048,0001,187,0005,382,0005,682,0005,567,0003,047,0004,091,0004,447,0004,784,0004,322,0005,064,0004,879,0003,920,0003,927,000388,8016,931,0002,895,0003,165,0003,751,0004,239,0004,553,0004,964,0007,435,0007,799,0008,513,0009,805,00012,297,00011,182,00012,196,00012,485,00011,496,00025,000,00025,289,00028,094,00025,456,00024,947,00024,775,00021,028,00021,301,00020,696,00019,633,00018,198,00015,066,00021,739,00022,718,00024,135,00025,513,00027,591,00024,485,00023,844,000000
       Cash And Cash Equivalents 
0
0
0
3,186,000
2,224,000
2,524,000
1,528,000
3,198,000
4,935,000
1,887,000
1,357,000
1,308,000
1,091,000
622,000
1,313,000
1,214,000
2,167,000
1,054,000
1,330,000
2,311,000
3,492,000
1,734,000
331,000
1,036,000
780,000
850,000
1,088,000
506,000
485,000
315,000
333,000
478,000
315,000
189,000
183,000
160,000
168,000
356,000
29,813
198,000
167,000
281,000
221,000
544,000
232,000
294,000
283,000
269,000
226,000
258,000
219,000
89,000
79,000
105,000
107,000
117,000
52,000
244,000
144,000
144,000
98,000
98,000144,000144,000244,00052,000117,000107,000105,00079,00089,000219,000258,000226,000269,000283,000294,000232,000544,000221,000281,000167,000198,00029,813356,000168,000160,000183,000189,000315,000478,000333,000315,000485,000506,0001,088,000850,000780,0001,036,000331,0001,734,0003,492,0002,311,0001,330,0001,054,0002,167,0001,214,0001,313,000622,0001,091,0001,308,0001,357,0001,887,0004,935,0003,198,0001,528,0002,524,0002,224,0003,186,000000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
369,000
0
0
0
119,000
0
0
0
91,000
0
0
0
16,000
0
0
0
15,000
0
0
0
1,577
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
147,000
149,000
172,000
190,000
162,000
171,000
177,000
174,000
0
0
00174,000177,000171,000162,000190,000172,000149,000147,0000000000000000001,57700015,00000016,00000091,000000119,000000369,000000000000000000
       Net Receivables 
0
0
0
0
0
0
0
18,865,000
0
0
0
14,585,000
0
0
0
0
0
0
0
0
0
0
0
0
9,660,000
8,616,000
-1,518,000
7,822,000
-1,255,000
6,241,000
5,939,000
3,383,000
3,171,000
3,084,000
2,956,000
2,386,000
0
6,054,000
12,760
3,180,000
0
1,214,000
649,000
2,801,000
7,000
3,427,000
6,000
1,965,000
7,000
5,415,000
37,000
920,000
64,000
79,000
233,000
965,000
209,000
211,000
18,000
19,000
14,000
14,00019,00018,000211,000209,000965,000233,00079,00064,000920,00037,0005,415,0007,0001,965,0006,0003,427,0007,0002,801,000649,0001,214,00003,180,00012,7606,054,00002,386,0002,956,0003,084,0003,171,0003,383,0005,939,0006,241,000-1,255,0007,822,000-1,518,0008,616,0009,660,00000000000000014,585,00000018,865,0000000000
       Other Current Assets 
0
0
0
0
21,599,000
24,418,000
23,235,000
386,000
17,107,000
11,946,000
13,057,000
540,000
16,078,000
19,320,000
19,270,000
0
22,280,000
23,607,000
23,491,000
0
21,475,000
23,048,000
0
0
1,000
-2,000
11,156,000
-3,000
7,958,000
1,000
1,000
2,000
-2,000
-1,000
39,000
50,000
2,727,000
12,000
346,228
1,000
3,378,000
0
4,194,000
141,000
4,545,000
150,000
3,802,000
155,000
1,068,000
1,000
832,000
10,000
756,000
824,000
878,000
54,000
637,000
673,000
594,000
606,000
1,280,000
1,280,000606,000594,000673,000637,00054,000878,000824,000756,00010,000832,0001,0001,068,000155,0003,802,000150,0004,545,000141,0004,194,00003,378,0001,000346,22812,0002,727,00050,00039,000-1,000-2,0002,0001,0001,0007,958,000-3,00011,156,000-2,0001,0000023,048,00021,475,000023,491,00023,607,00022,280,000019,270,00019,320,00016,078,000540,00013,057,00011,946,00017,107,000386,00023,235,00024,418,00021,599,0000000
   > Long-term Assets 
0
0
0
16,082,000
16,369,000
17,292,000
17,397,000
15,886,000
16,488,000
14,775,000
15,355,000
15,914,000
16,312,000
17,194,000
17,697,000
19,187,000
20,887,000
21,162,000
21,444,000
20,063,000
20,013,000
19,041,000
11,457,000
11,945,000
13,049,000
12,892,000
12,416,000
10,732,000
10,528,000
10,234,000
8,957,000
7,897,000
8,191,000
7,781,000
7,263,000
7,163,000
6,895,000
3,905,000
0
5,077,000
5,600,000
5,833,000
6,020,000
6,256,000
6,717,000
6,285,000
6,224,000
6,100,000
3,358,000
3,391,000
3,468,000
6,025,000
5,993,000
6,521,000
6,603,000
5,497,000
5,469,000
5,521,000
5,436,000
5,279,000
5,589,000
5,589,0005,279,0005,436,0005,521,0005,469,0005,497,0006,603,0006,521,0005,993,0006,025,0003,468,0003,391,0003,358,0006,100,0006,224,0006,285,0006,717,0006,256,0006,020,0005,833,0005,600,0005,077,00003,905,0006,895,0007,163,0007,263,0007,781,0008,191,0007,897,0008,957,00010,234,00010,528,00010,732,00012,416,00012,892,00013,049,00011,945,00011,457,00019,041,00020,013,00020,063,00021,444,00021,162,00020,887,00019,187,00017,697,00017,194,00016,312,00015,914,00015,355,00014,775,00016,488,00015,886,00017,397,00017,292,00016,369,00016,082,000000
       Property Plant Equipment 
0
0
0
6,531,000
6,778,000
7,313,000
7,622,000
7,494,000
7,217,000
6,970,000
7,343,000
7,409,000
7,732,000
8,179,000
8,518,000
10,041,000
10,418,000
10,557,000
10,802,000
9,815,000
9,728,000
8,850,000
5,911,000
6,469,000
7,704,000
7,664,000
6,887,000
6,480,000
6,383,000
6,399,000
5,768,000
5,198,000
5,035,000
4,790,000
4,297,000
4,419,000
4,068,000
859,000
100,482
824,000
1,272,000
1,278,000
1,243,000
1,297,000
1,365,000
1,256,000
1,235,000
1,484,000
458,000
301,000
309,000
292,000
284,000
282,000
292,000
264,000
253,000
256,000
246,000
238,000
307,000
307,000238,000246,000256,000253,000264,000292,000282,000284,000292,000309,000301,000458,0001,484,0001,235,0001,256,0001,365,0001,297,0001,243,0001,278,0001,272,000824,000100,482859,0004,068,0004,419,0004,297,0004,790,0005,035,0005,198,0005,768,0006,399,0006,383,0006,480,0006,887,0007,664,0007,704,0006,469,0005,911,0008,850,0009,728,0009,815,00010,802,00010,557,00010,418,00010,041,0008,518,0008,179,0007,732,0007,409,0007,343,0006,970,0007,217,0007,494,0007,622,0007,313,0006,778,0006,531,000000
       Goodwill 
0
0
0
7,420,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,889,000
0
0
0
1,330,000
0
0
0
1,252,000
0
0
0
1,124,000
0
0
0
1,284,000
0
0
0
1,306,000
0
0
0
108,000
0
0
0
109,000
0
0
0
0
0
00000109,000000108,0000001,306,0000001,284,0000001,124,0000001,252,0000001,330,0000001,889,000000000000000000000000007,420,000000
       Long Term Investments 
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
24,724
615,000
604,000
74,727
8,122
79,240
158,948
307,704
34,248
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000034,248307,704158,94879,2408,12274,727604,000615,00024,7240000000000000000000000000000000
       Intangible Assets 
0
0
0
495,000
0
8,070,000
7,993,000
6,783,000
0
5,668,000
5,998,000
6,310,000
6,331,000
6,496,000
0
0
0
0
0
0
0
0
0
0
0
0
0
896,000
0
0
0
401,000
1,702,000
1,517,000
177,070
183,000
175,850
148,058
147,595
136,000
1,258,000
0
0
309,000
0
0
0
289,000
0
0
0
37,000
0
147,000
148,000
37,000
0
0
0
0
0
0000037,000148,000147,000037,000000289,000000309,000001,258,000136,000147,595148,058175,850183,000177,0701,517,0001,702,000401,000000896,00000000000000006,496,0006,331,0006,310,0005,998,0005,668,00006,783,0007,993,0008,070,0000495,000000
       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
123,507
839,000
870,000
-1,000
13,194
103,203
65,708
55,455
1,000
-1,000
441,000
1,000
841,000
792,000
604,000
581,000
659,000
184,000
365,000
379,000
577,000
540,000
633,000
503,000
0
0
550,000
1,000
0
0
001,000550,00000503,000633,000540,000577,000379,000365,000184,000659,000581,000604,000792,000841,0001,000441,000-1,0001,00055,45565,708103,20313,194-1,000870,000839,000123,5070000000000000000000000000000000
> Total Liabilities 
0
0
0
30,803,000
31,096,000
34,838,000
32,990,000
29,667,000
25,472,000
23,648,000
19,832,000
22,795,000
24,086,000
26,941,000
27,465,000
28,235,000
33,120,000
34,238,000
34,350,000
34,602,000
28,827,000
29,428,000
13,589,000
15,052,000
16,206,000
15,264,000
16,780,000
13,151,000
12,210,000
12,315,000
10,916,000
7,281,000
6,982,000
6,625,000
5,600,000
5,051,000
4,788,000
6,112,000
426,098
4,688,000
5,167,000
6,391,000
6,738,000
6,207,000
7,278,000
6,679,000
6,340,000
5,479,000
5,406,000
5,496,000
5,499,000
3,103,000
3,008,000
3,403,000
3,589,000
2,712,000
2,790,000
2,537,000
2,235,000
2,079,000
2,269,000
2,269,0002,079,0002,235,0002,537,0002,790,0002,712,0003,589,0003,403,0003,008,0003,103,0005,499,0005,496,0005,406,0005,479,0006,340,0006,679,0007,278,0006,207,0006,738,0006,391,0005,167,0004,688,000426,0986,112,0004,788,0005,051,0005,600,0006,625,0006,982,0007,281,00010,916,00012,315,00012,210,00013,151,00016,780,00015,264,00016,206,00015,052,00013,589,00029,428,00028,827,00034,602,00034,350,00034,238,00033,120,00028,235,00027,465,00026,941,00024,086,00022,795,00019,832,00023,648,00025,472,00029,667,00032,990,00034,838,00031,096,00030,803,000000
   > Total Current Liabilities 
0
0
0
20,975,000
20,237,000
23,202,000
21,034,000
19,930,000
18,364,000
16,608,000
12,698,000
14,876,000
15,606,000
17,624,000
15,993,000
18,504,000
18,687,000
22,855,000
22,183,000
24,002,000
19,823,000
20,117,000
8,734,000
9,090,000
8,510,000
7,400,000
8,632,000
10,667,000
5,902,000
6,037,000
5,195,000
4,947,000
3,180,000
2,850,000
2,875,000
2,228,000
2,226,000
3,826,000
321,199
3,203,000
3,112,000
3,384,000
3,518,000
3,333,000
3,787,000
3,366,000
3,129,000
3,492,000
3,781,000
3,959,000
3,964,000
892,000
1,543,000
1,874,000
2,015,000
1,916,000
2,226,000
2,094,000
1,491,000
1,504,000
1,681,000
1,681,0001,504,0001,491,0002,094,0002,226,0001,916,0002,015,0001,874,0001,543,000892,0003,964,0003,959,0003,781,0003,492,0003,129,0003,366,0003,787,0003,333,0003,518,0003,384,0003,112,0003,203,000321,1993,826,0002,226,0002,228,0002,875,0002,850,0003,180,0004,947,0005,195,0006,037,0005,902,00010,667,0008,632,0007,400,0008,510,0009,090,0008,734,00020,117,00019,823,00024,002,00022,183,00022,855,00018,687,00018,504,00015,993,00017,624,00015,606,00014,876,00012,698,00016,608,00018,364,00019,930,00021,034,00023,202,00020,237,00020,975,000000
       Short-term Debt 
0
0
0
180,000
248,000
541,000
259,000
716,000
752,000
610,000
446,000
629,000
675,000
844,000
61,000
1,008,000
1,098,000
3,396,000
3,307,000
3,896,000
2,075,000
48,000
573,000
308,000
262,000
265,000
431,000
4,054,000
294,000
679,000
458,000
1,560,000
355,000
412,000
510,000
399,000
489,000
35,000
0
14,000
178,000
187,000
243,000
163,000
190,000
249,000
310,000
1,278,000
1,388,000
1,502,000
1,592,000
98,000
883,000
1,189,000
1,309,000
1,190,000
1,287,000
1,352,000
1,038,000
1,165,000
1,285,000
1,285,0001,165,0001,038,0001,352,0001,287,0001,190,0001,309,0001,189,000883,00098,0001,592,0001,502,0001,388,0001,278,000310,000249,000190,000163,000243,000187,000178,00014,000035,000489,000399,000510,000412,000355,0001,560,000458,000679,000294,0004,054,000431,000265,000262,000308,000573,00048,0002,075,0003,896,0003,307,0003,396,0001,098,0001,008,00061,000844,000675,000629,000446,000610,000752,000716,000259,000541,000248,000180,000000
       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
352,843
3,352,000
3,450,000
63,730
1,532
61,998
4,283
41,346
13
17,000
19,000
82,000
3,000
20,000
80,000
145,000
1,119,000
1,317,000
1,431,000
1,521,000
16,000
807,000
1,119,000
1,239,000
1,142,000
1,244,000
1,313,000
999,000
1,133,000
1,263,000
1,263,0001,133,000999,0001,313,0001,244,0001,142,0001,239,0001,119,000807,00016,0001,521,0001,431,0001,317,0001,119,000145,00080,00020,0003,00082,00019,00017,0001341,3464,28361,9981,53263,7303,450,0003,352,000352,8430000000000000000000000000000000
       Accounts payable 
0
0
0
3,891,000
0
0
0
16,278,000
0
0
0
12,934,000
0
0
0
3,433,000
0
0
0
2,873,000
0
0
1,257,000
1,506,000
1,078,000
898,000
878,000
950,000
592,000
722,000
325,000
315,000
311,000
161,000
208,000
239,000
0
201,000
0
236,000
0
308,000
0
451,000
0
377,000
0
305,000
0
66,000
0
99,000
0
513,000
516,000
67,000
387,000
566,000
279,000
339,000
0
0339,000279,000566,000387,00067,000516,000513,000099,000066,0000305,0000377,0000451,0000308,0000236,0000201,0000239,000208,000161,000311,000315,000325,000722,000592,000950,000878,000898,0001,078,0001,506,0001,257,000002,873,0000003,433,00000012,934,00000016,278,0000003,891,000000
       Other Current Liabilities 
0
0
0
16,904,000
19,989,000
22,661,000
20,775,000
2,936,000
17,612,000
15,998,000
12,252,000
1,313,000
14,931,000
16,780,000
15,932,000
14,063,000
17,589,000
19,459,000
18,876,000
17,233,000
17,748,000
20,069,000
6,904,000
7,276,000
7,170,000
6,237,000
7,323,000
5,663,000
5,016,000
4,636,000
4,412,000
3,072,000
2,514,000
2,277,000
2,157,000
1,590,000
1,737,000
3,590,000
279,853
2,953,000
2,934,000
2,889,000
3,275,000
2,719,000
3,597,000
2,740,000
2,819,000
1,909,000
2,393,000
2,391,000
2,372,000
695,000
660,000
685,000
706,000
344,000
939,000
742,000
453,000
177,000
396,000
396,000177,000453,000742,000939,000344,000706,000685,000660,000695,0002,372,0002,391,0002,393,0001,909,0002,819,0002,740,0003,597,0002,719,0003,275,0002,889,0002,934,0002,953,000279,8533,590,0001,737,0001,590,0002,157,0002,277,0002,514,0003,072,0004,412,0004,636,0005,016,0005,663,0007,323,0006,237,0007,170,0007,276,0006,904,00020,069,00017,748,00017,233,00018,876,00019,459,00017,589,00014,063,00015,932,00016,780,00014,931,0001,313,00012,252,00015,998,00017,612,0002,936,00020,775,00022,661,00019,989,00016,904,000000
   > Long-term Liabilities 
0
0
0
9,828,000
10,859,000
11,636,000
11,956,000
9,737,000
7,108,000
7,040,000
7,134,000
7,919,000
8,480,000
9,317,000
11,472,000
9,731,000
14,433,000
11,383,000
12,167,000
10,600,000
9,004,000
9,311,000
4,855,000
5,962,000
7,696,000
7,864,000
8,148,000
2,484,000
6,308,000
6,278,000
5,721,000
2,334,000
3,802,000
3,775,000
2,725,000
2,823,000
2,562,000
2,286,000
0
1,485,000
2,055,000
3,007,000
3,220,000
2,874,000
3,491,000
3,313,000
3,211,000
1,987,000
1,625,000
1,537,000
1,535,000
2,211,000
1,465,000
1,529,000
1,574,000
796,000
564,000
443,000
744,000
575,000
588,000
588,000575,000744,000443,000564,000796,0001,574,0001,529,0001,465,0002,211,0001,535,0001,537,0001,625,0001,987,0003,211,0003,313,0003,491,0002,874,0003,220,0003,007,0002,055,0001,485,00002,286,0002,562,0002,823,0002,725,0003,775,0003,802,0002,334,0005,721,0006,278,0006,308,0002,484,0008,148,0007,864,0007,696,0005,962,0004,855,0009,311,0009,004,00010,600,00012,167,00011,383,00014,433,0009,731,00011,472,0009,317,0008,480,0007,919,0007,134,0007,040,0007,108,0009,737,00011,956,00011,636,00010,859,0009,828,000000
       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
97,049
805,000
737,000
87,473
10,264
85,326
80,514
94,348
12,014
91,809
822,000
848,000
914,000
1,105,000
1,001,000
987,000
926,000
870,000
803,000
798,000
767,000
750,000
756,000
779,000
561,000
0
429,000
418,000
0
0
00418,000429,0000561,000779,000756,000750,000767,000798,000803,000870,000926,000987,0001,001,0001,105,000914,000848,000822,00091,80912,01494,34880,51485,32610,26487,473737,000805,00097,0490000000000000000000000000000000
       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
36,278
0
0
0
1,859
0
0
0
1,500
0
0
0
169,000
0
0
0
172,000
0
0
0
22,000
0
0
0
0
0
0
0
0
0
00000000022,000000172,000000169,0000001,5000001,85900036,2780000000000000000000000000000000
> Total Stockholder Equity
0
0
0
8,976,000
9,549,000
9,834,000
9,716,000
10,165,000
13,566,000
12,703,000
10,408,000
11,148,000
11,686,000
10,790,000
11,363,000
11,823,000
12,378,000
11,712,000
12,394,000
13,394,000
16,311,000
14,438,000
9,364,000
9,378,000
9,039,000
8,810,000
7,933,000
7,386,000
6,831,000
5,718,000
5,476,000
5,580,000
5,762,000
5,395,000
5,413,000
5,277,000
5,002,000
4,724,000
573,938
4,317,000
4,352,000
4,297,000
4,329,000
4,353,000
4,198,000
4,032,000
3,959,000
3,657,000
3,507,000
3,564,000
3,339,000
4,091,000
4,006,000
4,267,000
4,391,000
4,056,000
4,161,000
4,289,000
4,132,000
3,970,000
4,712,000
4,712,0003,970,0004,132,0004,289,0004,161,0004,056,0004,391,0004,267,0004,006,0004,091,0003,339,0003,564,0003,507,0003,657,0003,959,0004,032,0004,198,0004,353,0004,329,0004,297,0004,352,0004,317,000573,9384,724,0005,002,0005,277,0005,413,0005,395,0005,762,0005,580,0005,476,0005,718,0006,831,0007,386,0007,933,0008,810,0009,039,0009,378,0009,364,00014,438,00016,311,00013,394,00012,394,00011,712,00012,378,00011,823,00011,363,00010,790,00011,686,00011,148,00010,408,00012,703,00013,566,00010,165,0009,716,0009,834,0009,549,0008,976,000000
   Common Stock
0
0
0
548,000
0
0
0
548,000
0
0
0
455,000
0
0
0
455,000
0
0
0
455,000
0
0
0
162,000
0
0
0
162,000
0
0
0
162,000
4,958,000
4,637,000
636,301
162,000
634,176
540,226
573,938
162,000
507,049
4,037,000
4,329,000
162,000
4,198,000
3,719,000
3,959,000
161,000
3,507,000
3,431,000
3,339,000
161,000
4,006,000
4,356,000
4,391,000
161,000
4,161,000
4,289,000
4,132,000
161,000
4,712,000
4,712,000161,0004,132,0004,289,0004,161,000161,0004,391,0004,356,0004,006,000161,0003,339,0003,431,0003,507,000161,0003,959,0003,719,0004,198,000162,0004,329,0004,037,000507,049162,000573,938540,226634,176162,000636,3014,637,0004,958,000162,000000162,000000162,000000455,000000455,000000455,000000548,000000548,000000
   Retained Earnings Total Equity0000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
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
0
0
0
0
-88,000
0
-96,000
0
0
0
35,000
0
035,000000-96,0000-88,00000000000000000000000000000000000000000000000000000000
   Capital Surplus 0000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
8,428,000
0
0
0
762,000
0
0
0
962,000
0
0
0
407,000
0
0
0
1,723,000
0
0
0
2,274,000
0
0
0
2,867,000
0
0
0
2,343,000
804,000
758,000
40,112
2,098,000
0
37,810
0
1,786,000
0
260,000
0
1,776,000
0
313,000
0
1,688,000
0
133,000
0
1,200,000
0
-1,000
0
1,540,000
0
0
0
1,507,000
0
01,507,0000001,540,0000-1,00001,200,0000133,00001,688,0000313,00001,776,0000260,00001,786,000037,81002,098,00040,112758,000804,0002,343,0000002,867,0000002,274,0000001,723,000000407,000000962,000000762,0000008,428,000000



Balance Sheet

Currency in USD. All numbers in thousands.