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

Allot Communications Ltd
Buy, Hold or Sell?

Let's analyze Allot together

I guess you are interested in Allot Communications Ltd. 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 Allot Communications Ltd. 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 Allot Communications Ltd

I send you an email if I find something interesting about Allot Communications Ltd.

1. Quick Overview

1.1. Quick analysis of Allot (30 sec.)










1.2. What can you expect buying and holding a share of Allot? (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?
0.0%

What is your share worth?

Current worth
$1.22
Expected worth in 1 year
$0.78
How sure are you?
10.0%

+ What do you gain per year?

Total Gains per Share
$-0.44
Return On Investment
-9.2%

For what price can you sell your share?

Current Price per Share
$4.75
Expected price per share
$3.47 - $
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Allot (5 min.)




Live pricePrice per Share (EOD)
$4.75
Intrinsic Value Per Share
$-5.56 - $9.41
Total Value Per Share
$-4.34 - $10.63

2.2. Growth of Allot (5 min.)




Is Allot growing?

Current yearPrevious yearGrowGrow %
How rich?$47.9m$84.3m-$36.1m-75.0%

How much money is Allot making?

Current yearPrevious yearGrowGrow %
Making money-$6.1m-$12.7m$6.6m109.3%
Net Profit Margin-25.8%-52.9%--

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

2.3. Financial Health of Allot (5 min.)




3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

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

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

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

Speculation

The Price per Share of Allot is $4.75. 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 Allot.
  • 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 Allot, 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 $1.22. 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 $-0.25 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 Allot.

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-0.01-0.1%-0.16-3.3%-0.33-6.9%-0.16-3.4%-0.13-2.7%
Usd Book Value Change Per Share0.030.6%-0.11-2.3%-0.25-5.3%-0.11-2.3%-0.08-1.7%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Total Gains Per Share0.030.6%-0.11-2.3%-0.25-5.3%-0.11-2.3%-0.08-1.7%
Usd Price Per Share2.97-2.30-2.87-7.41-6.78-
Price to Earnings Ratio-119.56--34.02--2.64--28.41--84.46-
Price-to-Total Gains Ratio99.48--5.98--20.50--323.34--243.64-
Price to Book Ratio2.44-1.88-1.35-2.62-2.11-
Price-to-Total Gains Ratio99.48--5.98--20.50--323.34--243.64-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share4.75
Number of shares210
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share-0.11-0.11
Usd Total Gains Per Share-0.11-0.11
Gains per Quarter (210 shares)-23.04-22.85
Gains per Year (210 shares)-92.16-91.40
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
10-92-1020-91-101
20-184-1940-183-192
30-276-2860-274-283
40-369-3780-366-374
50-461-4700-457-465
60-553-5620-548-556
70-645-6540-640-647
80-737-7460-731-738
90-829-8380-823-829
100-922-9300-914-920

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%0.020.00.00.0%3.037.00.07.5%21.047.00.030.9%
Book Value Change Per Share1.03.00.025.0%1.011.00.08.3%2.018.00.010.0%4.036.00.010.0%20.042.06.029.4%
Dividend per Share0.00.04.00.0%0.00.012.00.0%0.00.020.00.0%0.00.040.00.0%0.00.068.00.0%
Total Gains per Share1.03.00.025.0%1.011.00.08.3%2.018.00.010.0%4.036.00.010.0%20.042.06.029.4%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Allot Communications Ltd 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--0.030-0.110+467%-0.250+938%-0.109+464%-0.081+372%
Book Value Per Share--1.2201.226-1%2.146-43%2.586-53%3.229-62%
Current Ratio--2.3232.361-2%2.406-3%2.486-7%3.449-33%
Debt To Asset Ratio--0.6560.645+2%0.553+19%0.483+36%0.357+84%
Debt To Equity Ratio--1.9101.820+5%1.245+53%1.034+85%0.670+185%
Dividend Per Share----0%-0%-0%-0%
Enterprise Value--79153221.00056061140.000+41%81126817.750-2%283629534.400-72%295754744.125-73%
Eps---0.006-0.156+2406%-0.326+5145%-0.162+2503%-0.129+1980%
Ev To Ebitda Ratio--19.1750.365+5160%-2.538+113%114.122-83%110.663-83%
Ev To Sales Ratio--0.8520.616+38%0.793+7%2.168-61%2.695-68%
Free Cash Flow Per Share--0.041-0.042+203%-0.239+689%-0.133+427%-0.061+250%
Free Cash Flow To Equity Per Share--0.041-0.041+200%-0.239+690%-0.076+288%-0.034+184%
Gross Profit Margin--32.55310.254+217%2.054+1485%5.499+492%13.365+144%
Intrinsic Value_10Y_max--9.412--------
Intrinsic Value_10Y_min---5.564--------
Intrinsic Value_1Y_max---0.072--------
Intrinsic Value_1Y_min---0.697--------
Intrinsic Value_3Y_max--0.557--------
Intrinsic Value_3Y_min---1.985--------
Intrinsic Value_5Y_max--2.119--------
Intrinsic Value_5Y_min---3.145--------
Market Cap186624175.000+37%116689221.00090365390.000+29%112662067.750+4%291055134.400-60%266234119.125-56%
Net Profit Margin---0.011-0.258+2353%-0.529+4937%-0.240+2184%-0.192+1726%
Operating Margin---0.009-0.266+2747%-0.548+5770%-0.243+2505%-0.187+1907%
Operating Ratio--1.0091.266-20%1.548-35%1.243-19%1.187-15%
Pb Ratio3.895+37%2.4351.882+29%1.349+81%2.623-7%2.111+15%
Pe Ratio-191.213-60%-119.559-34.019-72%-2.642-98%-28.409-76%-84.460-29%
Price Per Share4.750+37%2.9702.300+29%2.868+4%7.408-60%6.776-56%
Price To Free Cash Flow Ratio29.215+37%18.26725.799-29%-3.084+117%7.606+140%-26.465+245%
Price To Total Gains Ratio159.100+37%99.479-5.978+106%-20.501+121%-323.336+425%-243.636+345%
Quick Ratio--2.7232.784-2%3.069-11%3.310-18%5.045-46%
Return On Assets---0.002-0.045+2456%-0.071+3948%-0.035+1903%-0.026+1375%
Return On Equity---0.005-0.124+2343%-0.162+3087%-0.079+1450%-0.050+886%
Total Gains Per Share--0.030-0.110+467%-0.250+938%-0.109+464%-0.081+372%
Usd Book Value--47916000.00048166750.000-1%84307250.000-43%101603850.000-53%126884350.000-62%
Usd Book Value Change Per Share--0.030-0.110+467%-0.250+938%-0.109+464%-0.081+372%
Usd Book Value Per Share--1.2201.226-1%2.146-43%2.586-53%3.229-62%
Usd Dividend Per Share----0%-0%-0%-0%
Usd Enterprise Value--79153221.00056061140.000+41%81126817.750-2%283629534.400-72%295754744.125-73%
Usd Eps---0.006-0.156+2406%-0.326+5145%-0.162+2503%-0.129+1980%
Usd Free Cash Flow--1597000.000-1648691.500+203%-9405000.000+689%-5225588.300+427%-2397344.150+250%
Usd Free Cash Flow Per Share--0.041-0.042+203%-0.239+689%-0.133+427%-0.061+250%
Usd Free Cash Flow To Equity Per Share--0.041-0.041+200%-0.239+690%-0.076+288%-0.034+184%
Usd Market Cap186624175.000+37%116689221.00090365390.000+29%112662067.750+4%291055134.400-60%266234119.125-56%
Usd Price Per Share4.750+37%2.9702.300+29%2.868+4%7.408-60%6.776-56%
Usd Profit---244000.000-6114750.000+2406%-12798250.000+5145%-6350700.000+2503%-4814250.000+1873%
Usd Revenue--23235000.00022907750.000+1%25459250.000-9%29763250.000-22%26839925.000-13%
Usd Total Gains Per Share--0.030-0.110+467%-0.250+938%-0.109+464%-0.081+372%
 EOD+5 -3MRQTTM+29 -9YOY+25 -135Y+22 -1610Y+21 -17

3.3 Fundamental Score

Let's check the fundamental score of Allot Communications Ltd based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-191.213
Price to Book Ratio (EOD)Between0-13.895
Net Profit Margin (MRQ)Greater than0-0.011
Operating Margin (MRQ)Greater than0-0.009
Quick Ratio (MRQ)Greater than12.723
Current Ratio (MRQ)Greater than12.323
Debt to Asset Ratio (MRQ)Less than10.656
Debt to Equity Ratio (MRQ)Less than11.910
Return on Equity (MRQ)Greater than0.15-0.005
Return on Assets (MRQ)Greater than0.05-0.002
Total3/10 (30.0%)

3.4 Technical Score

Let's check the technical score of Allot Communications Ltd based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5069.905
Ma 20Greater thanMa 504.159
Ma 50Greater thanMa 1003.580
Ma 100Greater thanMa 2003.339
OpenGreater thanClose4.770
Total5/5 (100.0%)

4. In-depth Analysis

4.1 About Allot Communications Ltd

Allot Ltd. engages in developing, selling, and marketing security solutions and network intelligence solutions for mobile, fixed, and cloud service providers, as well as enterprises worldwide. The company's Allot Secure Management platform includes various multi-tenant solutions comprising Allot NetworkSecure, Allot HomeSecure, Allot DNSecure, Allot IoTSecure, Allot BusinessSecure, and EndPoint Secure, as well as Allot Secure Cloud. It also offers Allot DDoS Secure/5G Protect, a solution that provides attack detection and mitigation services; and AllotSmart that enables telecommunication providers to comply with a range of regulatory requirements targeted to assist governments with securing the public. The company markets its products through direct sales, distributors, resellers, original equipment manufacturers, and system integrators to carriers, mobile and fixed service providers, cable operators, satellite service providers, private networks, data centers, financial and educational institutions, and governments. Allot Ltd. was incorporated in 1996 and is headquartered in Hod Hasharon, Israel.

Fundamental data was last updated by Penke on 2024-12-05 12:00:06.

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 able to pay all its debts by selling its assets.
The company is just 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 underpriced.
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 Allot earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Allot to the Software - Infrastructure industry mean.
  • A Net Profit Margin of -1.1% means that $-0.01 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Allot Communications Ltd:

  • The MRQ is -1.1%. The company is making a loss. -1
  • The TTM is -25.8%. The company is making a huge loss. -2
Trends
Current periodCompared to+/- 
MRQ-1.1%TTM-25.8%+24.7%
TTM-25.8%YOY-52.9%+27.1%
TTM-25.8%5Y-24.0%-1.8%
5Y-24.0%10Y-19.2%-4.8%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Allot to the Software - Infrastructure industry mean.
  • -0.2% Return on Assets means that Allot generated $0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Allot Communications Ltd:

  • The MRQ is -0.2%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -4.5%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-0.2%TTM-4.5%+4.3%
TTM-4.5%YOY-7.1%+2.6%
TTM-4.5%5Y-3.5%-1.0%
5Y-3.5%10Y-2.6%-0.9%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Allot to the Software - Infrastructure industry mean.
  • -0.5% Return on Equity means Allot generated $-0.01 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Allot Communications Ltd:

  • The MRQ is -0.5%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -12.4%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-0.5%TTM-12.4%+11.9%
TTM-12.4%YOY-16.2%+3.8%
TTM-12.4%5Y-7.9%-4.5%
5Y-7.9%10Y-5.0%-2.9%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Allot Communications Ltd.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Allot is operating .

  • Measures how much profit Allot 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 Allot to the Software - Infrastructure industry mean.
  • An Operating Margin of -0.9% means the company generated $-0.01  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Allot Communications Ltd:

  • The MRQ is -0.9%. The company is operating very inefficient. -2
  • The TTM is -26.6%. The company is operating very inefficient. -2
Trends
Current periodCompared to+/- 
MRQ-0.9%TTM-26.6%+25.7%
TTM-26.6%YOY-54.8%+28.2%
TTM-26.6%5Y-24.3%-2.3%
5Y-24.3%10Y-18.7%-5.6%
4.3.2.2. Operating Ratio

Measures how efficient Allot is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Software - Infrastructure industry mean).
  • An Operation Ratio of 1.01 means that the operating costs are $1.01 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Allot Communications Ltd:

  • The MRQ is 1.009. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.266. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.009TTM1.266-0.257
TTM1.266YOY1.548-0.282
TTM1.2665Y1.243+0.023
5Y1.24310Y1.187+0.056
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Allot Communications Ltd.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Software - Infrastructure industry mean).
  • A Current Ratio of 2.32 means the company has $2.32 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Allot Communications Ltd:

  • The MRQ is 2.323. The company is able to pay all its short-term debts. +1
  • The TTM is 2.361. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ2.323TTM2.361-0.038
TTM2.361YOY2.406-0.044
TTM2.3615Y2.486-0.125
5Y2.48610Y3.449-0.963
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Allot to the Software - Infrastructure industry mean.
  • A Quick Ratio of 2.72 means the company can pay off $2.72 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Allot Communications Ltd:

  • The MRQ is 2.723. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 2.784. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ2.723TTM2.784-0.061
TTM2.784YOY3.069-0.285
TTM2.7845Y3.310-0.526
5Y3.31010Y5.045-1.735
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Allot Communications Ltd.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Allot to Software - Infrastructure industry mean.
  • A Debt to Asset Ratio of 0.66 means that Allot assets are financed with 65.6% credit (debt) and the remaining percentage (100% - 65.6%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Allot Communications Ltd:

  • The MRQ is 0.656. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.645. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.656TTM0.645+0.011
TTM0.645YOY0.553+0.092
TTM0.6455Y0.483+0.162
5Y0.48310Y0.357+0.126
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Allot to the Software - Infrastructure industry mean.
  • A Debt to Equity ratio of 191.0% means that company has $1.91 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Allot Communications Ltd:

  • The MRQ is 1.910. The company is just able to pay all its debts with equity.
  • The TTM is 1.820. The company is just able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ1.910TTM1.820+0.090
TTM1.820YOY1.245+0.575
TTM1.8205Y1.034+0.786
5Y1.03410Y0.670+0.364
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 Allot generates.

  • Above 15 is considered overpriced but always compare Allot to the Software - Infrastructure industry mean.
  • A PE ratio of -119.56 means the investor is paying $-119.56 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Allot Communications Ltd:

  • The EOD is -191.213. Based on the earnings, the company is expensive. -2
  • The MRQ is -119.559. Based on the earnings, the company is expensive. -2
  • The TTM is -34.019. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-191.213MRQ-119.559-71.655
MRQ-119.559TTM-34.019-85.540
TTM-34.019YOY-2.642-31.377
TTM-34.0195Y-28.409-5.610
5Y-28.40910Y-84.460+56.051
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 Allot Communications Ltd:

  • The EOD is 29.215. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The MRQ is 18.267. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The TTM is 25.799. Based on how much money comes from the company's main activities, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD29.215MRQ18.267+10.948
MRQ18.267TTM25.799-7.532
TTM25.799YOY-3.084+28.883
TTM25.7995Y7.606+18.193
5Y7.60610Y-26.465+34.071
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 Allot is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Software - Infrastructure industry mean).
  • A PB ratio of 2.44 means the investor is paying $2.44 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Allot Communications Ltd:

  • The EOD is 3.895. Based on the equity, the company is fair priced.
  • The MRQ is 2.435. Based on the equity, the company is underpriced. +1
  • The TTM is 1.882. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD3.895MRQ2.435+1.460
MRQ2.435TTM1.882+0.553
TTM1.882YOY1.349+0.533
TTM1.8825Y2.623-0.741
5Y2.62310Y2.111+0.512
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 Allot Communications Ltd.

4.8.1. Institutions holding Allot Communications Ltd

Institutions are holding 56.808% of the shares of Allot Communications Ltd.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Lynrock Lake LP22.31822.0121876866600
2024-09-30Qvt Financial LP7.58840.76229814271242024.3469
2024-09-30P.a.w. Capital Corp4.072410.7073160000000
2024-09-30Clal Insurance Enterprises Holdings Ltd3.98320.04111564990-206437-11.6537
2024-09-30Renaissance Technologies Corp2.35370.0041924770639647.4307
2024-09-30Kanen Wealth Management LLC1.78121.10836998206998200
2024-09-30Caption Management, LLC1.38620.0258544611-48000-8.0997
2024-09-30Susquehanna International Group, LLP1.07510.0002422386-145493-25.6204
2024-09-30Acuitas Investments, LLC0.77240.40193034893034890
2024-09-30Wolverine Trading LLC0.68090.0008267532-8135-2.951
2024-09-30Group One Trading, LP0.66290.0022260442-3783-1.4317
2024-09-30Shay Capital LLC0.62360.102824500000
2024-09-30Worth Venture Partners, LLC0.58955.04782315962315960
2024-09-30S Squared Technology, LLC0.43170.2149169606-16254-8.7453
2024-09-30Citadel Advisors Llc0.30020.00011179532144722.2235
2024-09-30Marshall Wace Asset Management Ltd0.23870.000393794937940
2024-09-30Silverberg Bernstein Capital Management LLC0.23820.25459357200
2024-09-30SIMPLEX TRADING, LLC0.15660.00016150836250143.5189
2024-09-30Northern Trust Corp0.0922036216-1572-4.1601
2024-09-30Goldman Sachs Group Inc0.085803369817952114.0099
Total 49.431120.686319421076+1162840+6.0%

4.9.2. Funds holding Allot Communications Ltd

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30DFA International Small Company I0.40790.0036160246-3006-1.8413
2024-09-30DFA International Core Equity I0.12440.00044889300
2024-09-30DFA Continental Small Company I0.06390.008825112-787-3.0387
2024-09-30Fidelity Nasdaq Composite Index0.05410.00042126200
2024-08-31MTF TR TA-Growth0.03931.356815423-2779-15.2676
2024-09-30Acadian International Sm-Cp Eq CIT A0.02990.009811738117380
2024-09-30Brighthouse/Dimensional Intl Sm Cm A0.0260.00571021600
2024-09-30JHancock International Small Company NAV0.02590.00541016400
2024-08-31Meitav Sky Stocks IL0.01910.0262748800
2024-08-31Migdal Israel Buy Side Equity0.01750.1009689500
2024-08-31MTF TR TA-Technology IL0.01750.07456880-551-7.4149
2024-09-30DFA Intl Sustainability Core 10.01310.0004513600
2024-08-31Harel HTF TA-Technology IL0.01290.07455060-70-1.3645
2024-08-31IBI Mehaka TA-Growth0.01171.35674606-331-6.7045
2024-10-31Dimensional Global Small Coms USD Acc0.0110.00094318110.2554
2024-09-30DFA World ex US Core Equity Instl0.01050.0003411400
2024-03-31Harel HTF Index Israel Software IL0.00860.44383360551.6641
2024-08-31Migdal Government CPI-Linked IL0.00840.0158331600
2024-09-30Dimensional VA International Small Port0.00820.0029322800
2024-08-31Migdal Migdal Portfolio 80/200.0080.0048312800
Total 0.91793.4926360583+4280+1.2%
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Reversals in quarterly reports

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

 2023-09-302023-12-312024-03-312024-06-302024-09-30
Income before Tax  -11,888-6,365-18,25316,050-2,203-674-2,8773,173296
EBITDA  -11,135-4,375-15,51014,134-1,376-681-2,0573,0891,032



5.2. Latest Balance Sheet

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

Summary
Total Assets139,454
Total Liabilities91,538
Total Stockholder Equity47,916
 As reported
Total Liabilities 91,538
Total Stockholder Equity+ 47,916
Total Assets = 139,454

Assets

Total Assets139,454
Total Current Assets88,612
Long-term Assets50,842
Total Current Assets
Cash And Cash Equivalents 28,226
Short-term Investments 25,776
Net Receivables 24,080
Inventory 10,049
Other Current Assets 481
Total Current Assets  (as reported)88,612
Total Current Assets  (calculated)88,612
+/-0
Long-term Assets
Property Plant Equipment 16,396
Goodwill 31,833
Intangible Assets 458
Long-term Assets Other 2,155
Long-term Assets  (as reported)50,842
Long-term Assets  (calculated)50,842
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities38,147
Long-term Liabilities53,391
Total Stockholder Equity47,916
Total Current Liabilities
Short-term Debt 1,357
Accounts payable 3,124
Other Current Liabilities 19,771
Total Current Liabilities  (as reported)38,147
Total Current Liabilities  (calculated)24,252
+/- 13,895
Long-term Liabilities
Long term Debt 39,923
Capital Lease Obligations 6,851
Long-term Liabilities  (as reported)53,391
Long-term Liabilities  (calculated)46,774
+/- 6,617
Total Stockholder Equity
Other Stockholders Equity 47,916
Total Stockholder Equity (as reported)47,916
Total Stockholder Equity (calculated)47,916
+/-0
Other
Cash and Short Term Investments 54,002
Common Stock Shares Outstanding 39,203
Current Deferred Revenue13,895
Liabilities and Stockholders Equity 139,454
Net Debt 18,548
Net Invested Capital 39,923
Net Working Capital 50,465
Property Plant and Equipment Gross 16,396
Short Long Term Debt Total 46,774



5.3. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-31
> Total Assets 
0
0
0
17,167
0
0
0
17,591
0
0
27,524
101,184
101,184
103,326
103,136
94,655
94,655
87,735
79,940
82,851
82,851
81,635
81,682
82,943
82,943
82,472
86,162
95,187
95,187
100,226
101,570
197,058
197,058
217,162
223,681
221,792
218,275
216,972
198,896
199,256
206,303
209,572
212,591
212,948
219,825
215,164
214,269
208,643
203,573
199,170
194,254
190,811
189,040
190,927
186,733
184,525
183,989
186,332
191,424
189,844
199,805
189,700
201,554
215,169
207,533
208,280
201,095
201,600
210,374
209,022
201,582
203,414
236,344
229,342
217,479
212,953
200,391
177,764
157,826
138,006
133,263
132,489
139,454
139,454132,489133,263138,006157,826177,764200,391212,953217,479229,342236,344203,414201,582209,022210,374201,600201,095208,280207,533215,169201,554189,700199,805189,844191,424186,332183,989184,525186,733190,927189,040190,811194,254199,170203,573208,643214,269215,164219,825212,948212,591209,572206,303199,256198,896216,972218,275221,792223,681217,162197,058197,058101,570100,22695,18795,18786,16282,47282,94382,94381,68281,63582,85182,85179,94087,73594,65594,655103,136103,326101,184101,18427,5240017,59100017,167000
   > Total Current Assets 
0
0
0
13,404
0
0
0
13,154
0
0
16,178
88,694
88,694
90,608
85,427
50,116
50,116
42,134
48,340
54,531
54,531
53,658
55,231
55,300
55,300
72,414
76,581
85,976
85,976
91,127
92,576
187,777
187,777
193,289
181,839
180,070
177,112
176,673
159,540
161,320
165,969
170,098
173,736
171,702
162,313
158,664
159,210
161,850
157,933
154,556
150,665
148,797
147,471
149,632
146,116
143,290
139,243
141,339
146,879
144,719
148,638
138,430
149,836
153,293
156,173
155,652
148,476
146,678
155,776
154,513
147,860
135,859
170,561
164,953
153,019
151,817
140,880
120,701
103,171
89,897
86,279
86,526
88,612
88,61286,52686,27989,897103,171120,701140,880151,817153,019164,953170,561135,859147,860154,513155,776146,678148,476155,652156,173153,293149,836138,430148,638144,719146,879141,339139,243143,290146,116149,632147,471148,797150,665154,556157,933161,850159,210158,664162,313171,702173,736170,098165,969161,320159,540176,673177,112180,070181,839193,289187,777187,77792,57691,12785,97685,97676,58172,41455,30055,30055,23153,65854,53154,53148,34042,13450,11650,11685,42790,60888,69488,69416,1780013,15400013,404000
       Cash And Cash Equivalents 
0
0
0
4,095
0
0
0
3,677
0
0
4,547
7,117
7,117
9,930
21,442
28,101
28,101
26,946
31,947
40,029
40,029
35,323
36,667
36,470
36,470
49,391
49,928
42,858
42,858
46,116
29,794
140,682
140,682
70,083
119,668
50,026
89,434
92,453
51,861
42,813
51,036
59,829
31,631
19,180
21,930
39,218
28,112
15,470
24,818
20,145
19,685
23,326
20,008
23,460
24,328
15,342
22,835
20,371
15,724
16,336
17,430
17,517
20,809
16,930
29,494
30,542
18,191
23,599
7,148
10,606
5,659
11,717
20,878
15,461
8,587
12,295
14,608
15,473
21,509
15,920
23,900
17,066
28,226
28,22617,06623,90015,92021,50915,47314,60812,2958,58715,46120,87811,7175,65910,6067,14823,59918,19130,54229,49416,93020,80917,51717,43016,33615,72420,37122,83515,34224,32823,46020,00823,32619,68520,14524,81815,47028,11239,21821,93019,18031,63159,82951,03642,81351,86192,45389,43450,026119,66870,083140,682140,68229,79446,11642,85842,85849,92849,39136,47036,47036,66735,32340,02940,02931,94726,94628,10128,10121,4429,9307,1177,1174,547003,6770004,095000
       Short-term Investments 
0
0
0
3,850
0
0
0
3,588
0
0
3,093
70,423
70,423
64,587
47,924
7,305
7,305
3,062
4,267
1,063
1,063
4,120
2,320
1,264
1,264
5,968
5,243
15,531
15,531
15,835
18,872
18,718
18,718
18,692
24,427
93,030
45,332
42,296
63,217
78,798
71,139
63,787
93,776
113,271
101,844
81,423
94,725
107,621
95,694
96,248
91,172
90,328
91,677
87,795
85,594
94,237
81,625
84,980
88,278
86,833
83,270
83,305
72,606
66,569
48,641
55,038
87,288
74,403
94,168
90,733
91,738
72,251
94,663
91,219
88,376
73,058
61,674
49,126
37,821
38,853
28,657
36,113
25,776
25,77636,11328,65738,85337,82149,12661,67473,05888,37691,21994,66372,25191,73890,73394,16874,40387,28855,03848,64166,56972,60683,30583,27086,83388,27884,98081,62594,23785,59487,79591,67790,32891,17296,24895,694107,62194,72581,423101,844113,27193,77663,78771,13978,79863,21742,29645,33293,03024,42718,69218,71818,71818,87215,83515,53115,5315,2435,9681,2641,2642,3204,1201,0631,0634,2673,0627,3057,30547,92464,58770,42370,4233,093003,5880003,850000
       Net Receivables 
0
0
0
3,911
0
0
0
4,226
0
0
5,903
7,817
7,817
11,974
11,606
9,921
9,921
8,202
8,135
8,122
8,122
9,478
10,611
11,460
11,460
9,524
10,671
15,697
15,697
17,905
16,862
17,876
17,876
21,841
26,685
27,051
32,703
31,180
32,393
25,911
30,320
32,605
35,287
29,142
30,218
30,569
27,214
28,387
27,423
27,652
31,163
27,908
27,789
28,293
27,083
25,386
26,381
27,398
30,235
29,740
34,135
26,415
26,014
35,943
30,729
29,652
26,182
34,890
39,283
39,803
39,965
39,319
40,813
44,917
42,280
52,152
46,833
36,468
21,620
14,828
15,019
17,808
24,080
24,08017,80815,01914,82821,62036,46846,83352,15242,28044,91740,81339,31939,96539,80339,28334,89026,18229,65230,72935,94326,01426,41534,13529,74030,23527,39826,38125,38627,08328,29327,78927,90831,16327,65227,42328,38727,21430,56930,21829,14235,28732,60530,32025,91132,39331,18032,70327,05126,68521,84117,87617,87616,86217,90515,69715,69710,6719,52411,46011,46010,6119,4788,1228,1228,1358,2029,9219,92111,60611,9747,8177,8175,903004,2260003,911000
       Other Current Assets 
0
0
0
56
0
0
0
57
0
0
57
1,961
2,800
2,998
3,694
3,799
4,580
1,820
1,708
1,058
1,058
4,120
2,619
1,060
1,060
2,428
1,060
1,060
1,060
1,547
18,000
1,138
1,138
71,000
4,946
4,831
7,116
8,461
8,913
6,422
8,906
8,819
9,962
2,732
6,634
5,640
4,723
2,943
203
203
4,210
2,087
4,891
3,926
4,432
1,911
228
580
690
2,409
548
506
21,164
27,505
32,156
23,154
1,279
12,570
1,634
4,074
1,600
1,480
1,360
1,100
1,100
1,050
1,050
1,274
8,182
8,422
8,178
7,116
481
4817,1168,1788,4228,1821,2741,0501,0501,1001,1001,3601,4801,6004,0741,63412,5701,27923,15432,15627,50521,1645065482,4096905802281,9114,4323,9264,8912,0874,2102032032,9434,7235,6406,6342,7329,9628,8198,9066,4228,9138,4617,1164,8314,94671,0001,1381,13818,0001,5471,0601,0601,0602,4281,0601,0602,6194,1201,0581,0581,7081,8204,5803,7993,6942,9982,8001,96157005700056000
   > Long-term Assets 
0
0
0
3,763
0
0
0
4,437
0
0
11,346
12,490
12,490
12,718
17,709
44,539
44,539
45,601
31,600
28,320
28,320
27,977
26,451
27,643
27,643
10,058
9,581
9,211
9,211
9,099
8,994
9,281
9,281
23,873
41,842
41,722
41,163
40,299
39,356
37,936
40,334
39,474
38,855
41,246
57,512
56,500
55,059
46,793
45,640
44,614
43,589
42,014
41,569
41,295
40,617
41,235
44,746
44,993
44,545
45,125
51,167
51,270
51,718
61,876
51,360
52,628
52,619
54,922
54,598
54,509
53,722
67,555
65,783
64,389
64,460
61,136
59,511
57,063
54,655
48,109
46,984
45,963
50,842
50,84245,96346,98448,10954,65557,06359,51161,13664,46064,38965,78367,55553,72254,50954,59854,92252,61952,62851,36061,87651,71851,27051,16745,12544,54544,99344,74641,23540,61741,29541,56942,01443,58944,61445,64046,79355,05956,50057,51241,24638,85539,47440,33437,93639,35640,29941,16341,72241,84223,8739,2819,2818,9949,0999,2119,2119,58110,05827,64327,64326,45127,97728,32028,32031,60045,60144,53944,53917,70912,71812,49012,49011,346004,4370003,763000
       Property Plant Equipment 
0
0
0
1,211
0
0
0
1,483
0
0
2,339
2,939
2,939
4,137
4,846
4,619
4,619
5,034
4,851
4,970
4,970
4,733
5,192
5,674
5,674
5,793
5,448
5,193
5,193
5,115
5,144
5,352
5,352
5,913
6,799
6,609
6,585
6,276
5,989
5,874
5,990
5,925
6,061
5,957
6,011
5,610
5,287
5,189
4,916
4,710
4,588
4,387
4,665
5,076
4,870
5,002
5,198
5,482
5,421
6,249
13,499
13,514
14,398
14,503
14,497
15,886
16,192
16,451
16,279
16,368
15,904
23,513
22,876
21,943
21,384
19,623
17,851
16,086
15,588
14,246
12,908
12,086
16,396
16,39612,08612,90814,24615,58816,08617,85119,62321,38421,94322,87623,51315,90416,36816,27916,45116,19215,88614,49714,50314,39813,51413,4996,2495,4215,4825,1985,0024,8705,0764,6654,3874,5884,7104,9165,1895,2875,6106,0115,9576,0615,9255,9905,8745,9896,2766,5856,6096,7995,9135,3525,3525,1445,1155,1935,1935,4485,7935,6745,6745,1924,7334,9704,9704,8515,0344,6194,6194,8464,1372,9392,9392,339001,4830001,211000
       Goodwill 
0
0
0
146
0
0
0
123
0
0
105
99
99
211
246
239
239
3,761
3,788
3,148
0
0
0
3,148
0
0
0
3,148
0
0
0
3,151
3,151
0
0
20,814
0
0
0
20,814
0
0
0
20,814
0
0
0
31,562
0
32,000
32,000
31,562
0
0
0
31,562
0
0
0
32,432
0
0
0
31,683
0
-61,597
-59,883
31,683
0
0
0
31,683
0
0
0
31,833
0
0
0
31,833
31,833
31,833
31,833
31,83331,83331,83331,83300031,83300031,68300031,683-59,883-61,597031,68300032,43200031,56200031,56232,00032,000031,56200020,81400020,81400020,814003,1513,1510003,1480003,1480003,1483,7883,761239239246211999910500123000146000
       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
0
0
0
0
0
0
0
0
0
0
0
0
262
0
0
0
282
0
0
0
252
0
0
0
302
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000003020002520002820002620000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
146
0
0
0
123
0
0
105
99
125
211
246
239
3,791
3,761
3,788
3,755
3,727
3,698
3,667
3,639
3,607
3,577
3,546
3,516
3,486
3,455
3,425
244
244
17,424
34,541
12,322
32,574
32,014
31,369
9,407
29,756
29,291
28,834
7,549
45,995
45,210
44,431
6,119
37,295
36,930
36,471
4,410
35,605
35,229
34,862
2,933
38,616
38,208
37,801
4,961
36,223
35,802
35,378
3,354
34,884
96,329
94,463
2,744
35,842
35,608
35,373
3,455
34,903
34,668
34,433
3,511
35,068
34,791
34,514
915
763
610
458
45861076391534,51434,79135,0683,51134,43334,66834,9033,45535,37335,60835,8422,74494,46396,32934,8843,35435,37835,80236,2234,96137,80138,20838,6162,93334,86235,22935,6054,41036,47136,93037,2956,11944,43145,21045,9957,54928,83429,29129,7569,40731,36932,01432,57412,32234,54117,4242442443,4253,4553,4863,5163,5463,5773,6073,6393,6673,6983,7273,7553,7883,7613,7912392462111259910500123000146000
       Other Assets 
0
0
0
2,552
0
0
0
2,954
0
0
9,007
9,551
7,994
8,581
12,863
39,920
41,722
40,567
26,749
23,350
21,764
23,244
21,259
21,969
18,469
4,265
4,133
4,018
4,007
3,984
3,850
3,929
3,905
17,960
35,043
35,113
34,578
34,023
33,367
32,848
34,344
33,549
32,794
35,289
51,501
50,890
49,772
41,176
40,724
39,904
39,001
37,627
36,904
36,219
35,747
36,233
932
1,303
1,323
1,483
1,445
1,954
1,942
12,743
1,979
2,010
1,847
4,044
2,262
2,318
2,230
8,689
7,789
7,563
8,643
6,169
6,592
6,186
4,553
0
0
0
0
00004,5536,1866,5926,1698,6437,5637,7898,6892,2302,3182,2624,0441,8472,0101,97912,7431,9421,9541,4451,4831,3231,30393236,23335,74736,21936,90437,62739,00139,90440,72441,17649,77250,89051,50135,28932,79433,54934,34432,84833,36734,02334,57835,11335,04317,9603,9053,9293,8503,9844,0074,0184,1334,26518,46921,96921,25923,24421,76423,35026,74940,56741,72239,92012,8638,5817,9949,5519,007002,9540002,552000
> Total Liabilities 
0
0
0
8,974
0
0
0
11,465
0
0
14,686
16,997
16,997
18,417
19,703
17,470
17,470
18,018
18,871
19,672
19,672
20,840
20,851
22,531
22,531
23,432
25,118
30,199
30,199
29,322
28,574
34,489
34,489
42,623
43,726
52,670
48,774
49,726
31,584
29,329
34,077
35,291
37,243
37,968
42,524
40,790
41,917
45,238
42,733
40,727
37,847
33,637
35,378
40,230
40,269
41,396
43,613
48,051
54,354
53,941
65,116
55,368
68,136
83,318
76,263
77,219
72,052
71,448
82,371
81,574
74,528
77,406
114,938
114,936
113,000
110,980
106,359
101,698
92,668
88,243
85,018
85,746
91,538
91,53885,74685,01888,24392,668101,698106,359110,980113,000114,936114,93877,40674,52881,57482,37171,44872,05277,21976,26383,31868,13655,36865,11653,94154,35448,05143,61341,39640,26940,23035,37833,63737,84740,72742,73345,23841,91740,79042,52437,96837,24335,29134,07729,32931,58449,72648,77452,67043,72642,62334,48934,48928,57429,32230,19930,19925,11823,43222,53122,53120,85120,84019,67219,67218,87118,01817,47017,47019,70318,41716,99716,99714,6860011,4650008,974000
   > Total Current Liabilities 
0
0
0
6,764
0
0
0
8,880
0
0
11,130
13,042
13,042
13,998
13,949
12,891
12,891
12,788
13,393
13,843
13,843
15,367
15,395
17,121
17,121
19,814
21,367
26,135
26,135
24,718
24,296
28,840
28,840
37,259
38,865
48,471
46,212
46,229
28,621
26,600
31,265
31,466
32,482
33,528
33,540
31,099
32,439
35,522
33,126
30,975
28,626
24,946
27,093
31,572
30,831
31,504
33,081
37,664
43,903
42,720
49,934
45,825
58,498
73,442
66,701
64,579
59,817
58,862
59,217
59,550
53,847
55,113
55,670
58,563
60,609
60,601
57,126
53,163
43,326
39,251
35,446
36,083
38,147
38,14736,08335,44639,25143,32653,16357,12660,60160,60958,56355,67055,11353,84759,55059,21758,86259,81764,57966,70173,44258,49845,82549,93442,72043,90337,66433,08131,50430,83131,57227,09324,94628,62630,97533,12635,52232,43931,09933,54033,52832,48231,46631,26526,60028,62146,22946,21248,47138,86537,25928,84028,84024,29624,71826,13526,13521,36719,81417,12117,12115,39515,36713,84313,84313,39312,78812,89112,89113,94913,99813,04213,04211,130008,8800006,764000
       Short-term Debt 
0
0
0
116
0
0
0
1,672
0
0
2,483
6
6
0
0
3,590
3,590
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8,115
8,115
0
0
13,947
14,398
14,823
0
10,844
0
0
0
12,949
0
0
0
14,186
0
0
0
10,345
0
0
0
14,129
0
0
0
20,578
2,460
2,480
2,748
3,151
2,951
3,111
3,168
2,813
2,602
1,573
1,663
2,785
3,099
2,722
2,502
2,542
2,361
2,103
1,999
1,453
1,494
1,405
1,357
1,3571,4051,4941,4531,9992,1032,3612,5422,5022,7223,0992,7851,6631,5732,6022,8133,1683,1112,9513,1512,7482,4802,46020,57800014,12900010,34500014,18600012,94900010,844014,82314,39813,947008,1158,115000000000000003,5903,59000662,483001,672000116000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7,287
0
0
0
5,710
0
0
0
3,157
0
0
0
5,742
0
0
0
0
2,460
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000002,46000005,7420003,1570005,7100007,2870000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
1,757
0
0
0
2,293
0
0
2,834
4,415
4,415
3,470
3,359
3,409
3,409
2,412
2,964
2,902
2,902
3,041
3,901
3,142
3,142
4,654
5,206
5,140
5,140
2,094
3,830
2,684
2,684
7,316
7,603
4,809
3,428
5,030
4,517
3,191
4,887
7,493
5,372
6,300
5,876
5,594
5,112
7,107
6,164
4,202
2,973
3,275
5,124
9,411
6,468
5,857
6,470
6,357
12,183
7,813
10,370
6,601
7,287
11,676
13,944
7,476
10,899
2,092
1,222
1,556
1,388
3,940
4,436
3,003
6,053
11,661
12,400
9,460
3,828
969
709
985
3,124
3,1249857099693,8289,46012,40011,6616,0533,0034,4363,9401,3881,5561,2222,09210,8997,47613,94411,6767,2876,60110,3707,81312,1836,3576,4705,8576,4689,4115,1243,2752,9734,2026,1647,1075,1125,5945,8766,3005,3727,4934,8873,1914,5175,0303,4284,8097,6037,3162,6842,6843,8302,0945,1405,1405,2064,6543,1423,1423,9013,0412,9022,9022,9642,4123,4093,4093,3593,4704,4154,4152,834002,2930001,757000
       Other Current Liabilities 
0
0
0
2,558
0
0
0
1,668
0
0
1,972
4,833
4,833
5,722
5,869
1,924
1,924
5,865
6,244
6,466
6,466
7,355
6,277
8,512
8,512
8,024
9,153
10,167
10,167
11,240
10,149
1,347
1,347
12,787
15,326
15,886
15,886
15,886
13,656
61
12,851
12,180
14,954
1,575
15,324
13,361
13,600
163
13,865
12,695
12,571
193
11,138
11,482
12,247
148
15,579
19,479
19,444
474
23,805
21,473
16,848
22,255
19,885
22,605
22,917
27,299
25,199
23,569
21,889
26,250
23,880
26,073
26,503
25,573
23,388
21,173
20,327
21,937
18,075
18,128
19,771
19,77118,12818,07521,93720,32721,17323,38825,57326,50326,07323,88026,25021,88923,56925,19927,29922,91722,60519,88522,25516,84821,47323,80547419,44419,47915,57914812,24711,48211,13819312,57112,69513,86516313,60013,36115,3241,57514,95412,18012,8516113,65615,88615,88615,88615,32612,7871,3471,34710,14911,24010,16710,1679,1538,0248,5128,5126,2777,3556,4666,4666,2445,8651,9241,9245,8695,7224,8334,8331,972001,6680002,558000
   > Long-term Liabilities 
0
0
0
2,210
0
0
0
2,585
0
0
3,556
3,955
3,955
4,419
5,754
4,579
4,579
5,230
5,478
5,829
5,829
5,473
5,456
5,410
5,410
3,618
3,751
4,064
4,064
4,604
4,278
5,649
5,649
5,364
4,861
4,199
2,562
3,497
2,963
2,729
2,812
3,825
4,761
4,440
8,984
9,691
9,478
9,716
9,607
9,752
9,221
8,691
8,285
8,658
9,438
9,892
10,532
10,387
10,451
11,221
15,182
9,543
9,638
9,876
9,562
12,640
12,235
12,586
23,154
22,024
20,681
22,293
59,268
56,373
52,391
50,379
49,233
48,535
49,342
48,992
49,572
49,663
53,391
53,39149,66349,57248,99249,34248,53549,23350,37952,39156,37359,26822,29320,68122,02423,15412,58612,23512,6409,5629,8769,6389,54315,18211,22110,45110,38710,5329,8929,4388,6588,2858,6919,2219,7529,6079,7169,4789,6918,9844,4404,7613,8252,8122,7292,9633,4972,5624,1994,8615,3645,6495,6494,2784,6044,0644,0643,7513,6185,4105,4105,4565,4735,8295,8295,4785,2304,5794,5795,7544,4193,9553,9553,556002,5850002,210000
       Other Liabilities 
0
0
0
2,210
0
0
0
2,585
0
0
3,556
3,955
4,390
4,419
5,754
4,579
4,987
5,230
5,478
5,829
5,304
5,473
5,456
5,410
3,829
3,618
3,751
4,064
4,606
4,604
4,278
5,649
4,964
5,364
4,861
4,199
2,562
3,497
2,963
2,729
2,812
3,825
4,761
4,440
8,984
9,691
9,478
9,716
9,607
9,752
9,221
8,691
8,285
8,658
9,438
9,892
10,532
10,387
10,451
11,221
10,711
5,512
5,817
6,056
6,824
9,575
10,238
10,751
22,119
21,144
19,822
16,826
15,559
13,310
10,245
8,225
7,954
7,387
8,974
0
0
0
0
00008,9747,3877,9548,22510,24513,31015,55916,82619,82221,14422,11910,75110,2389,5756,8246,0565,8175,51210,71111,22110,45110,38710,5329,8929,4388,6588,2858,6919,2219,7529,6079,7169,4789,6918,9844,4404,7613,8252,8122,7292,9633,4972,5624,1994,8615,3644,9645,6494,2784,6044,6064,0643,7513,6183,8295,4105,4565,4735,3045,8295,4785,2304,9874,5795,7544,4194,3903,9553,556002,5850002,210000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,158
0
0
0
4,912
0
0
0
3,597
0
0
0
3,878
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000003,8780003,5970004,9120004,1580000000000000000000000000000000000000000000
> Total Stockholder Equity
0
0
0
8,193
0
0
0
6,126
0
0
12,838
84,187
84,187
84,909
83,433
77,185
77,185
69,717
61,069
63,179
63,179
60,795
60,831
60,412
60,412
59,040
61,044
64,988
64,988
70,904
72,996
162,569
162,569
174,539
179,955
169,122
169,501
167,246
167,312
169,927
172,226
174,281
175,348
174,980
177,301
174,374
172,352
163,405
160,840
158,443
156,407
157,174
153,662
150,697
146,464
143,129
140,376
138,281
137,070
135,903
134,689
134,332
133,418
131,851
131,270
131,061
129,043
130,152
128,003
127,448
127,054
126,008
121,406
114,406
104,479
101,973
94,032
76,066
65,158
49,763
48,245
46,743
47,916
47,91646,74348,24549,76365,15876,06694,032101,973104,479114,406121,406126,008127,054127,448128,003130,152129,043131,061131,270131,851133,418134,332134,689135,903137,070138,281140,376143,129146,464150,697153,662157,174156,407158,443160,840163,405172,352174,374177,301174,980175,348174,281172,226169,927167,312167,246169,501169,122179,955174,539162,569162,56972,99670,90464,98864,98861,04459,04060,41260,41260,83160,79563,17963,17961,06969,71777,18577,18583,43384,90984,18784,18712,838006,1260008,193000
   Common Stock
0
0
0
29
0
0
0
32
0
0
33
456
456
0
0
480
480
0
0
482
482
0
0
492
492
0
509
527
527
540
0
720
720
0
179,955
761
169,501
167,246
167,312
774
172,226
174,281
175,348
819
177,301
174,374
172,352
837
160,840
158,443
156,407
843
153,662
150,697
146,464
851
140,376
138,281
137,070
853
134,689
134,332
133,418
871
131,270
131,061
129,043
896
128,003
127,448
127,054
929
121,406
114,406
104,479
954
94,032
76,066
65,158
0
981
46,743
0
046,743981065,15876,06694,032954104,479114,406121,406929127,054127,448128,003896129,043131,061131,270871133,418134,332134,689853137,070138,281140,376851146,464150,697153,662843156,407158,443160,840837172,352174,374177,301819175,348174,281172,226774167,312167,246169,501761179,95507207200540527527509049249200482482004804800045645633003200029000
   Retained Earnings Total Equity00000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
-123
0
0
0
-97
0
0
-82
-70
-70
84,909
83,433
-4,870
-4,870
69,717
61,069
697
697
0
0
-4,862
-4,862
0
16
434
434
583
0
-810
-810
0
0
1,760
0
0
0
366
0
0
0
-1,620
0
0
0
-470
0
0
0
-149
0
0
0
36
0
0
0
-767
0
0
0
-525
0
-525
0
146
0
0
0
271
0
0
0
-1,254
0
0
0
0
483
0
0
004830000-1,2540002710001460-5250-525000-76700036000-149000-470000-1,6200003660001,76000-810-8100583434434160-4,862-4,8620069769761,06969,717-4,870-4,87083,43384,909-70-70-8200-97000-123000
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000000-3,998000-3,998000-16600000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
43,692
0
0
0
43,972
0
0
50,095
121,069
121,069
0
86,817
128,783
128,783
0
65,939
125,703
125,703
0
60,831
128,476
128,476
0
131,324
133,483
133,483
136,000
72,996
223,306
223,306
0
179,955
233,985
0
0
167,312
242,629
0
0
175,348
252,120
0
0
172,352
259,219
0
0
156,407
260,655
0
0
146,464
264,489
0
0
137,070
267,767
0
0
133,418
272,114
0
272,114
0
279,067
0
0
127,054
126,008
0
0
104,479
299,300
0
0
0
0
308,130
46,743
47,916
47,91646,743308,1300000299,300104,47900126,008127,05400279,0670272,1140272,114133,41800267,767137,07000264,489146,46400260,655156,40700259,219172,35200252,120175,34800242,629167,31200233,985179,9550223,306223,30672,996136,000133,483133,483131,3240128,476128,47660,8310125,703125,70365,9390128,783128,78386,8170121,069121,06950,0950043,97200043,692000



5.4. Balance Sheets

Currency in USD. All numbers in thousands.