Ambarella Inc
Buy, Hold or Sell?
Let's analyze Ambarella together
I guess you are interested in Ambarella Inc. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.
I'm going to help you getting a better view of Ambarella Inc. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.
Get notifications about Ambarella Inc
I send you an email if I find something interesting about Ambarella Inc.
1. Quick Overview
1.1. Quick analysis of Ambarella (30 sec.)
1.2. What can you expect buying and holding a share of Ambarella? (30 sec.)
How much money do you get?
What is your share worth?
+ What do you gain per year?
2. Detailed Analysis
2.1. Valuation of Ambarella (5 min.)
2.2. Growth of Ambarella (5 min.)
Is Ambarella growing?
Current year | Previous year | Grow | Grow % | |
---|---|---|---|---|
How rich? | $547.5m | $600.7m | -$37m | -6.6% |
How much money is Ambarella making?
Current year | Previous year | Grow | Grow % | |
---|---|---|---|---|
Making money | -$43.7m | -$24.5m | -$19.2m | -44.0% |
Net Profit Margin | -81.1% | -36.3% | - | - |
How much money comes from the company's main activities?
2.3. Financial Health of Ambarella (5 min.)
2.4. Comparing to competitors in the Semiconductor Equipment & Materials industry (5 min.)
Industry Rankings (Semiconductor Equipment & Materials)
3. Summary and Key Metrics
3.1. What can you expect buying and holding a share of Ambarella?
Welcome investor! Ambarella's management wants to use your money to grow the business. In return you get a share of Ambarella.
First you should know what it really means to hold a share of Ambarella. And how you can make/lose money.
Speculation
The Price per Share of Ambarella is $74.71. 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 Ambarella.
- 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 Ambarella, 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 $13.27. Based on the TTM, the Book Value Change Per Share is $-0.33 per quarter. Based on the YOY, the Book Value Change Per Share is $0.15 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.
How much money are you going to get?
MRQ | TTM | YOY | 5Y | 10Y | ||||||
---|---|---|---|---|---|---|---|---|---|---|
$ | % of Price per Share | $ | % of Price per Share | $ | % of Price per Share | $ | % of Price per Share | $ | % of Price per Share | |
Usd Eps | -0.85 | -1.1% | -1.06 | -1.4% | -0.59 | -0.8% | -0.50 | -0.7% | -0.17 | -0.2% |
Usd Book Value Change Per Share | -0.19 | -0.3% | -0.33 | -0.4% | 0.15 | 0.2% | 0.14 | 0.2% | 0.22 | 0.3% |
Usd Dividend Per Share | 0.00 | 0.0% | 0.00 | 0.0% | 0.00 | 0.0% | 0.00 | 0.0% | 0.00 | 0.0% |
Usd Total Gains Per Share | -0.19 | -0.3% | -0.33 | -0.4% | 0.15 | 0.2% | 0.14 | 0.2% | 0.22 | 0.3% |
Usd Price Per Share | 52.64 | - | 49.04 | - | 72.49 | - | 76.77 | - | 64.87 | - |
Price to Earnings Ratio | -15.57 | - | -12.04 | - | -39.35 | - | 73.59 | - | 65.16 | - |
Price-to-Total Gains Ratio | -275.93 | - | -236.75 | - | 6,094.26 | - | 1,424.06 | - | 961.62 | - |
Price to Book Ratio | 3.97 | - | 3.60 | - | 4.97 | - | 6.00 | - | 6.04 | - |
Price-to-Total Gains Ratio | -275.93 | - | -236.75 | - | 6,094.26 | - | 1,424.06 | - | 961.62 | - |
When do you get the money?
Usd Investment | |
---|---|
Usd Price Per Share | 74.71 |
Number of shares | 13 |
Gains per Quarter | Trailing 12 Months | 5 Year |
---|---|---|
Usd Dividend Per Share | 0.00 | 0.00 |
Usd Book Value Change Per Share | -0.33 | 0.14 |
Usd Total Gains Per Share | -0.33 | 0.14 |
Gains per Quarter (13 shares) | -4.31 | 1.88 |
Gains per Year (13 shares) | -17.25 | 7.50 |
Years | Return on Investment (TTM) | Return on Investment (5Y) | ||||
---|---|---|---|---|---|---|
Dividend | Book Value gain | Total gains | Dividend | Book Value gain | Total gains | |
Broker costs | - | - | -10 | - | - | -10 |
1 | 0 | -17 | -27 | 0 | 8 | -2 |
2 | 0 | -34 | -44 | 0 | 15 | 6 |
3 | 0 | -52 | -61 | 0 | 23 | 14 |
4 | 0 | -69 | -78 | 0 | 30 | 22 |
5 | 0 | -86 | -95 | 0 | 38 | 30 |
6 | 0 | -103 | -112 | 0 | 45 | 38 |
7 | 0 | -121 | -129 | 0 | 53 | 46 |
8 | 0 | -138 | -146 | 0 | 60 | 54 |
9 | 0 | -155 | -163 | 0 | 68 | 62 |
10 | 0 | -172 | -180 | 0 | 75 | 70 |
How sure are you?
Based on the past periods, how sure are you to get value out of your investment.
Linear %
Trailing 12 Months | 3Y | 5 Year | 10 Year | ALLTIME | ||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
% | % | % | % | % | ||||||||||||||||
Earnings Per Share | 0.0 | 4.0 | 0.0 | 0.0% | 1.0 | 11.0 | 0.0 | 8.3% | 1.0 | 19.0 | 0.0 | 5.0% | 15.0 | 25.0 | 0.0 | 37.5% | 30.0 | 25.0 | 0.0 | 54.5% |
Book Value Change Per Share | 0.0 | 4.0 | 0.0 | 0.0% | 7.0 | 5.0 | 0.0 | 58.3% | 15.0 | 5.0 | 0.0 | 75.0% | 31.0 | 9.0 | 0.0 | 77.5% | 42.0 | 10.0 | 3.0 | 76.4% |
Dividend per Share | 0.0 | 0.0 | 4.0 | 0.0% | 0.0 | 0.0 | 12.0 | 0.0% | 0.0 | 0.0 | 20.0 | 0.0% | 0.0 | 0.0 | 40.0 | 0.0% | 0.0 | 0.0 | 55.0 | 0.0% |
Total Gains per Share | 0.0 | 4.0 | 0.0 | 0.0% | 7.0 | 5.0 | 0.0 | 58.3% | 15.0 | 5.0 | 0.0 | 75.0% | 31.0 | 9.0 | 0.0 | 77.5% | 42.0 | 10.0 | 3.0 | 76.4% |
3.2. Key Performance Indicators
The key performance indicators of Ambarella Inc compared to the Most Recent Quarter (MRQ).
End of day | +/- | Most Recent Quarter | Trailing 12 Months | +/- | Year-Over-Year | +/- | 5 Year | +/- | 10 Year | +/- | |
---|---|---|---|---|---|---|---|---|---|---|---|
Book Value Change Per Share | - | - | -0.191 | -0.332 | +74% | 0.147 | -230% | 0.144 | -232% | 0.221 | -186% |
Book Value Per Share | - | - | 13.266 | 13.656 | -3% | 14.555 | -9% | 12.872 | +3% | 11.144 | +19% |
Current Ratio | - | - | 3.058 | 3.455 | -11% | 3.743 | -18% | 5.450 | -44% | 6.966 | -56% |
Debt To Asset Ratio | - | - | 0.158 | 0.143 | +10% | 0.141 | +12% | 0.149 | +6% | 0.139 | +14% |
Debt To Equity Ratio | - | - | 0.188 | 0.167 | +12% | 0.165 | +14% | 0.176 | +7% | 0.162 | +16% |
Dividend Per Share | - | - | - | - | 0% | - | 0% | - | 0% | - | 0% |
Enterprise Value | - | - | 2289711680.000 | 2146297980.000 | +7% | 3105620441.250 | -26% | 3381443890.500 | -32% | 2926157969.875 | -22% |
Eps | - | - | -0.845 | -1.061 | +25% | -0.594 | -30% | -0.498 | -41% | -0.170 | -80% |
Ev To Ebitda Ratio | - | - | -19.154 | -16.691 | -13% | -28.517 | +49% | -135.297 | +606% | -35.887 | +87% |
Ev To Sales Ratio | - | - | 8.983 | 9.789 | -8% | 10.923 | -18% | 12.183 | -26% | 10.629 | -15% |
Free Cash Flow Per Share | - | - | 0.343 | -0.014 | +104% | 0.070 | +388% | 0.138 | +148% | 0.300 | +15% |
Free Cash Flow To Equity Per Share | - | - | 0.386 | 0.011 | +3322% | 0.108 | +257% | 0.182 | +112% | 0.236 | +64% |
Gross Profit Margin | - | - | 1.000 | 1.001 | 0% | 1.000 | 0% | 1.000 | 0% | 1.000 | 0% |
Intrinsic Value_10Y_max | - | - | 12.809 | - | - | - | - | - | - | - | - |
Intrinsic Value_10Y_min | - | - | 5.207 | - | - | - | - | - | - | - | - |
Intrinsic Value_1Y_max | - | - | 1.213 | - | - | - | - | - | - | - | - |
Intrinsic Value_1Y_min | - | - | 0.475 | - | - | - | - | - | - | - | - |
Intrinsic Value_3Y_max | - | - | 3.698 | - | - | - | - | - | - | - | - |
Intrinsic Value_3Y_min | - | - | 1.476 | - | - | - | - | - | - | - | - |
Intrinsic Value_5Y_max | - | - | 6.248 | - | - | - | - | - | - | - | - |
Intrinsic Value_5Y_min | - | - | 2.523 | - | - | - | - | - | - | - | - |
Market Cap | 3083617895.000 | +30% | 2172689680.000 | 2024101480.000 | +7% | 2992091691.250 | -27% | 3168602090.500 | -31% | 2677590319.875 | -19% |
Net Profit Margin | - | - | -0.548 | -0.811 | +48% | -0.363 | -34% | -0.341 | -38% | -0.138 | -75% |
Operating Margin | - | - | -0.569 | -0.712 | +25% | -0.496 | -13% | -0.381 | -33% | -0.167 | -71% |
Operating Ratio | - | - | 1.569 | 1.720 | -9% | 1.416 | +11% | 1.337 | +17% | 1.136 | +38% |
Pb Ratio | 5.632 | +30% | 3.968 | 3.599 | +10% | 4.973 | -20% | 5.997 | -34% | 6.041 | -34% |
Pe Ratio | -22.096 | -42% | -15.569 | -12.038 | -23% | -39.348 | +153% | 73.586 | -121% | 65.165 | -124% |
Price Per Share | 74.710 | +30% | 52.640 | 49.040 | +7% | 72.493 | -27% | 76.769 | -31% | 64.873 | -19% |
Price To Free Cash Flow Ratio | 54.389 | +30% | 38.322 | 0.506 | +7480% | 198.771 | -81% | 58.961 | -35% | 28.693 | +34% |
Price To Total Gains Ratio | -391.620 | -42% | -275.932 | -236.753 | -14% | 6094.258 | -105% | 1424.064 | -119% | 961.622 | -129% |
Quick Ratio | - | - | 3.377 | 3.925 | -14% | 4.339 | -22% | 6.556 | -48% | 8.129 | -58% |
Return On Assets | - | - | -0.054 | -0.067 | +24% | -0.035 | -35% | -0.032 | -40% | -0.006 | -88% |
Return On Equity | - | - | -0.064 | -0.078 | +22% | -0.041 | -36% | -0.038 | -41% | -0.007 | -88% |
Total Gains Per Share | - | - | -0.191 | -0.332 | +74% | 0.147 | -230% | 0.144 | -232% | 0.221 | -186% |
Usd Book Value | - | - | 547551000.000 | 563658750.000 | -3% | 600748750.000 | -9% | 531300950.000 | +3% | 459949375.000 | +19% |
Usd Book Value Change Per Share | - | - | -0.191 | -0.332 | +74% | 0.147 | -230% | 0.144 | -232% | 0.221 | -186% |
Usd Book Value Per Share | - | - | 13.266 | 13.656 | -3% | 14.555 | -9% | 12.872 | +3% | 11.144 | +19% |
Usd Dividend Per Share | - | - | - | - | 0% | - | 0% | - | 0% | - | 0% |
Usd Enterprise Value | - | - | 2289711680.000 | 2146297980.000 | +7% | 3105620441.250 | -26% | 3381443890.500 | -32% | 2926157969.875 | -22% |
Usd Eps | - | - | -0.845 | -1.061 | +25% | -0.594 | -30% | -0.498 | -41% | -0.170 | -80% |
Usd Free Cash Flow | - | - | 14174000.000 | -588750.000 | +104% | 2905000.000 | +388% | 5714100.000 | +148% | 12370325.000 | +15% |
Usd Free Cash Flow Per Share | - | - | 0.343 | -0.014 | +104% | 0.070 | +388% | 0.138 | +148% | 0.300 | +15% |
Usd Free Cash Flow To Equity Per Share | - | - | 0.386 | 0.011 | +3322% | 0.108 | +257% | 0.182 | +112% | 0.236 | +64% |
Usd Market Cap | 3083617895.000 | +30% | 2172689680.000 | 2024101480.000 | +7% | 2992091691.250 | -27% | 3168602090.500 | -31% | 2677590319.875 | -19% |
Usd Price Per Share | 74.710 | +30% | 52.640 | 49.040 | +7% | 72.493 | -27% | 76.769 | -31% | 64.873 | -19% |
Usd Profit | - | - | -34889000.000 | -43784500.000 | +25% | -24503500.000 | -30% | -20555550.000 | -41% | -6997225.000 | -80% |
Usd Revenue | - | - | 63724000.000 | 55102000.000 | +16% | 72670000.000 | -12% | 68112850.000 | -6% | 68652100.000 | -7% |
Usd Total Gains Per Share | - | - | -0.191 | -0.332 | +74% | 0.147 | -230% | 0.144 | -232% | 0.221 | -186% |
EOD | +4 -4 | MRQ | TTM | +24 -14 | YOY | +9 -28 | 5Y | +13 -25 | 10Y | +12 -26 |
3.3 Fundamental Score
Penke's Stock Scanner
Indicator | Condition | Value | ||
---|---|---|---|---|
Price to Earnings Ratio (EOD) | Between | 0-15 | -22.096 | |
Price to Book Ratio (EOD) | Between | 0-1 | 5.632 | |
Net Profit Margin (MRQ) | Greater than | 0 | -0.548 | |
Operating Margin (MRQ) | Greater than | 0 | -0.569 | |
Quick Ratio (MRQ) | Greater than | 1 | 3.377 | |
Current Ratio (MRQ) | Greater than | 1 | 3.058 | |
Debt to Asset Ratio (MRQ) | Less than | 1 | 0.158 | |
Debt to Equity Ratio (MRQ) | Less than | 1 | 0.188 | |
Return on Equity (MRQ) | Greater than | 0.15 | -0.064 | |
Return on Assets (MRQ) | Greater than | 0.05 | -0.054 | |
Total | 4/10 (40.0%) |
3.4 Technical Score
Penke's Symbol Scanner
Indicator | Condition | Value | ||
---|---|---|---|---|
Rsi | Greater than | 50 | 71.588 | |
Ma 20 | Greater than | Ma 50 | 65.199 | |
Ma 50 | Greater than | Ma 100 | 60.886 | |
Ma 100 | Greater than | Ma 200 | 56.167 | |
Open | Greater than | Close | 72.320 | |
Total | 4/5 (80.0%) |
4. In-depth Analysis
4.1 About Ambarella Inc
- https://www.ambarella.com
- Semiconductor Equipment & Materials
- 915
- 3101 Jay Street, Santa Clara, CA, United States, 95054
Google Maps Bing Maps
Ambarella, Inc. develops semiconductor solutions that enable high-definition (HD) and ultra HD compression, image signal processing, and artificial intelligence processing worldwide. The company's system-on-a-chip designs integrated HD video processing, image processing, artificial intelligence computer vision algorithms, audio processing, and system functions onto a single chip for delivering video and image quality, differentiated functionality, and low power consumption. Its solutions are used in automotive cameras, such as automotive video recorders, electronic mirrors, front advanced driver assistance system camera, cabin monitoring system and driver monitoring system camera, and central domain controllers for autonomous vehicle; enterprise and public class, and home security camera; and robotics and industrial application, including identification/authentication cameras, robotic products, and sensing cameras, as well as cameras for the enterprise, home, public spaces, and consumer leisure comprising wearable body cameras, sports action cameras, social media cameras, drones for capturing aerial video or photographs, video conferencing, and virtual reality applications. The company sells its solutions to original design manufacturers and original equipment manufacturers through its direct sales force and distributors. Ambarella, Inc. was incorporated in 2004 and is headquartered in Santa Clara, California.
Fundamental data was last updated by Penke on 2024-12-05 12:14:07.
4.2 In-depth Summary
4.2.1. Financial Health Summary
Compared to previous year | Compared 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. |
Compared to previous year | Compared to industry | |
---|---|---|
The company is operating very inefficient. | ||
The company is inefficient in keeping operating costs low. |
Compared to previous year | Compared to industry | |
---|---|---|
The company is very able to pay all its short-term debts. | ||
The company is very able to pay all its short-term debts with the most liquid assets. |
Compared to previous year | Compared to industry | |
---|---|---|
The company is very able to pay all its debts by selling its assets. | ||
The company is very able to pay all its debts with equity. |
4.2.2. Valuation Summary
Compared to previous year | Compared to industry | |
---|---|---|
Based on the equity, the company is fair priced. | ||
Based on the earnings, the company is expensive. | ||
Based on how much money comes from the company's main activities, the company is cheap. |
4.3 Financial Health
4.3.1. Profitability
4.3.1 Profitability
4.3.1.1. Net Profit Margin
- Above 10% is considered healthy but always compare Ambarella to the Semiconductor Equipment & Materials industry mean.
- A Net Profit Margin of -54.8% means that $-0.55 for each $1 in revenue is generated as profit.
Let's take a look of the Net Profit Margin trends of Ambarella Inc:
Trends
- The YOY is -36.3%. Compared to the TTM, the mid term is trending down. -2
- The 5Y is -34.1%. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is -13.8%. Compared to the 5Y term, the 10Y term is trending down. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | -54.8% | TTM | -81.1% | +26.3% | |
TTM | -81.1% | YOY | -36.3% | -44.8% | |
TTM | -81.1% | 5Y | -34.1% | -47.0% | |
5Y | -34.1% | 10Y | -13.8% | -20.3% |
Compared to industry (Semiconductor Equipment & Materials)
Let compare the company's Net Profit Margin with the average (mean) in the Semiconductor Equipment & Materials industry:
- The MRQ average (mean) in the Semiconductor Equipment & Materials industry is 8.4%. trending down. -2
- The TTM average (mean) in the Semiconductor Equipment & Materials industry is 8.4%. trending down. -2
4.3.1.2. Return on Assets
- Above 5% is considered healthy but always compare Ambarella to the Semiconductor Equipment & Materials industry mean.
- -5.4% Return on Assets means that Ambarella generated $-0.05 profit for each $1 in assets.
Let's take a look of the Return on Assets trends of Ambarella Inc:
Trends
- The YOY is -3.5%. Compared to the TTM, the mid term is trending down. -2
- The 5Y is -3.2%. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is -0.6%. Compared to the 5Y term, the 10Y term is trending down. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | -5.4% | TTM | -6.7% | +1.3% | |
TTM | -6.7% | YOY | -3.5% | -3.1% | |
TTM | -6.7% | 5Y | -3.2% | -3.4% | |
5Y | -3.2% | 10Y | -0.6% | -2.6% |
Compared to industry (Semiconductor Equipment & Materials)
Let compare the company's Return on Assets with the average (mean) in the Semiconductor Equipment & Materials industry:
- The MRQ average (mean) in the Semiconductor Equipment & Materials industry is 1.3%. trending down. -2
- The TTM average (mean) in the Semiconductor Equipment & Materials industry is 1.4%. trending down. -2
4.3.1.3. Return on Equity
- Above 15%-20% is considered healthy but always compare Ambarella to the Semiconductor Equipment & Materials industry mean.
- -6.4% Return on Equity means Ambarella generated $-0.06 for each $1 the owners (shareholders) invested.
Let's take a look of the Return on Equity trends of Ambarella Inc:
Trends
- The YOY is -4.1%. Compared to the TTM, the mid term is trending down. -2
- The 5Y is -3.8%. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is -0.7%. Compared to the 5Y term, the 10Y term is trending down. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | -6.4% | TTM | -7.8% | +1.4% | |
TTM | -7.8% | YOY | -4.1% | -3.7% | |
TTM | -7.8% | 5Y | -3.8% | -4.0% | |
5Y | -3.8% | 10Y | -0.7% | -3.0% |
Compared to industry (Semiconductor Equipment & Materials)
Let compare the company's Return on Equity with the average (mean) in the Semiconductor Equipment & Materials industry:
- The MRQ average (mean) in the Semiconductor Equipment & Materials industry is 2.3%. trending down. -2
- The TTM average (mean) in the Semiconductor Equipment & Materials industry is 2.3%. trending down. -2
4.3.2. Operating Efficiency of Ambarella Inc.
4.3.2. Operating Efficiency
4.3.2.1. Operating Margin
- Measures how much profit Ambarella 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 Ambarella to the Semiconductor Equipment & Materials industry mean.
- An Operating Margin of -56.9% means the company generated $-0.57 for each $1 in revenue (before taxes).
Let's take a look of the Operating Margin trends of Ambarella Inc:
Trends
- The YOY is -49.6%. Compared to the TTM, the mid term is trending down. -2
- The 5Y is -38.1%. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is -16.7%. Compared to the 5Y term, the 10Y term is trending down. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | -56.9% | TTM | -71.2% | +14.3% | |
TTM | -71.2% | YOY | -49.6% | -21.6% | |
TTM | -71.2% | 5Y | -38.1% | -33.1% | |
5Y | -38.1% | 10Y | -16.7% | -21.4% |
Compared to industry (Semiconductor Equipment & Materials)
Let compare the company's Operating Margin with the average (mean) in the Semiconductor Equipment & Materials industry:
- The MRQ average (mean) in the Semiconductor Equipment & Materials industry is 13.4%. trending down. -2
- The TTM average (mean) in the Semiconductor Equipment & Materials industry is 10.6%. trending down. -2
4.3.2.2. Operating Ratio
- Below 1 is considered healthy (always compare to Semiconductor Equipment & Materials industry mean).
- An Operation Ratio of 1.57 means that the operating costs are $1.57 for each $1 in net sales.
Let's take a look of the Operating Ratio trends of Ambarella Inc:
Trends
- The YOY is 1.416. Compared to the TTM, the mid term is trending up. -2
- The 5Y is 1.337. Compared to the TTM, the 5Y term is trending up. -2
- The 10Y is 1.136. Compared to the 5Y term, the 10Y term is trending up. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 1.569 | TTM | 1.720 | -0.151 | |
TTM | 1.720 | YOY | 1.416 | +0.304 | |
TTM | 1.720 | 5Y | 1.337 | +0.384 | |
5Y | 1.337 | 10Y | 1.136 | +0.201 |
Compared to industry (Semiconductor Equipment & Materials)
Let compare the company's Operating Ratio with the average (mean) in the Semiconductor Equipment & Materials industry:
- The MRQ average (mean) in the Semiconductor Equipment & Materials industry is 1.197. trending up. -2
- The TTM average (mean) in the Semiconductor Equipment & Materials industry is 1.139. trending up. -2
4.4.3. Liquidity of Ambarella Inc.
4.4.3. Liquidity
4.4.3.1. Current Ratio
- Above 1.5 is considered healthy (always compare to Semiconductor Equipment & Materials industry mean).
- A Current Ratio of 3.06 means the company has $3.06 in assets for each $1 in short-term debts.
Let's take a look of the Current Ratio trends of Ambarella Inc:
Trends
- The YOY is 3.743. Compared to the TTM, the mid term is trending down. -2
- The 5Y is 5.450. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 6.966. Compared to the 5Y term, the 10Y term is trending down. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 3.058 | TTM | 3.455 | -0.397 | |
TTM | 3.455 | YOY | 3.743 | -0.289 | |
TTM | 3.455 | 5Y | 5.450 | -1.996 | |
5Y | 5.450 | 10Y | 6.966 | -1.516 |
Compared to industry (Semiconductor Equipment & Materials)
Let compare the company's Current Ratio with the average (mean) in the Semiconductor Equipment & Materials industry:
- The MRQ average (mean) in the Semiconductor Equipment & Materials industry is 2.400. trending up. +2
- The TTM average (mean) in the Semiconductor Equipment & Materials industry is 2.493. trending up. +2
4.4.3.2. Quick Ratio
- Above 1 is considered healthy but always compare Ambarella to the Semiconductor Equipment & Materials industry mean.
- A Quick Ratio of 3.38 means the company can pay off $3.38 for each $1 in debt (using most liquid assets).
Let's take a look of the Quick Ratio trends of Ambarella Inc:
Trends
- The YOY is 4.339. Compared to the TTM, the mid term is trending down. -2
- The 5Y is 6.556. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 8.129. Compared to the 5Y term, the 10Y term is trending down. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 3.377 | TTM | 3.925 | -0.548 | |
TTM | 3.925 | YOY | 4.339 | -0.414 | |
TTM | 3.925 | 5Y | 6.556 | -2.631 | |
5Y | 6.556 | 10Y | 8.129 | -1.573 |
Compared to industry (Semiconductor Equipment & Materials)
Let compare the company's Quick Ratio with the average (mean) in the Semiconductor Equipment & Materials industry:
- The MRQ average (mean) in the Semiconductor Equipment & Materials industry is 1.152. trending up. +2
- The TTM average (mean) in the Semiconductor Equipment & Materials industry is 1.289. trending up. +2
4.5.4. Solvency of Ambarella Inc.
4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio
- Below 1 (100%) is considered healthy but always compare Ambarella to Semiconductor Equipment & Materials industry mean.
- A Debt to Asset Ratio of 0.16 means that Ambarella assets are financed with 15.8% credit (debt) and the remaining percentage (100% - 15.8%) is financed by its owners/shareholders.
Let's take a look of the Debt to Asset Ratio trends of Ambarella Inc:
Trends
- The YOY is 0.141. Compared to the TTM, the mid term is trending up. -2
- The 5Y is 0.149. Compared to the TTM, the 5Y term is trending down. +2
- The 10Y is 0.139. Compared to the 5Y term, the 10Y term is trending up. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 0.158 | TTM | 0.143 | +0.015 | |
TTM | 0.143 | YOY | 0.141 | +0.002 | |
TTM | 0.143 | 5Y | 0.149 | -0.006 | |
5Y | 0.149 | 10Y | 0.139 | +0.011 |
Compared to industry (Semiconductor Equipment & Materials)
Let compare the company's Debt to Asset Ratio with the average (mean) in the Semiconductor Equipment & Materials industry:
- The MRQ average (mean) in the Semiconductor Equipment & Materials industry is 0.357. trending down. +2
- The TTM average (mean) in the Semiconductor Equipment & Materials industry is 0.356. trending down. +2
4.5.4.2. Debt to Equity Ratio
- Below 2 is considered healthy but always compare Ambarella to the Semiconductor Equipment & Materials industry mean.
- A Debt to Equity ratio of 18.8% means that company has $0.19 debt for each $1 in shareholders equity.
Let's take a look of the Debt to Equity Ratio trends of Ambarella Inc:
Trends
- The YOY is 0.165. Compared to the TTM, the mid term is trending up. -2
- The 5Y is 0.176. Compared to the TTM, the 5Y term is trending down. +2
- The 10Y is 0.162. Compared to the 5Y term, the 10Y term is trending up. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 0.188 | TTM | 0.167 | +0.020 | |
TTM | 0.167 | YOY | 0.165 | +0.003 | |
TTM | 0.167 | 5Y | 0.176 | -0.009 | |
5Y | 0.176 | 10Y | 0.162 | +0.014 |
Compared to industry (Semiconductor Equipment & Materials)
Let compare the company's Debt to Equity Ratio with the average (mean) in the Semiconductor Equipment & Materials industry:
- The MRQ average (mean) in the Semiconductor Equipment & Materials industry is 0.584. trending down. +2
- The TTM average (mean) in the Semiconductor Equipment & Materials industry is 0.573. trending down. +2
4.6. Market Valuation
4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio
- Above 15 is considered overpriced but always compare Ambarella to the Semiconductor Equipment & Materials industry mean.
- A PE ratio of -15.57 means the investor is paying $-15.57 for every $1 in earnings.
Let's take a look of the Price to Earnings Ratio trends of Ambarella Inc:
Trends
- The YOY is -39.348. Compared to the TTM, the mid term is trending up. -2
- The 5Y is 73.586. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 65.165. Compared to the 5Y term, the 10Y term is trending up. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
EOD | -22.096 | MRQ | -15.569 | -6.527 | |
MRQ | -15.569 | TTM | -12.038 | -3.530 | |
TTM | -12.038 | YOY | -39.348 | +27.310 | |
TTM | -12.038 | 5Y | 73.586 | -85.624 | |
5Y | 73.586 | 10Y | 65.165 | +8.421 |
Compared to industry (Semiconductor Equipment & Materials)
Let compare the company's Price to Earnings Ratio with the average (mean) in the Semiconductor Equipment & Materials industry:
- The MRQ average (mean) in the Semiconductor Equipment & Materials industry is 22.938. trending down. -2
- The TTM average (mean) in the Semiconductor Equipment & Materials industry is 21.508. trending down. -2
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 Ambarella Inc:
- The EOD is 54.389. Based on how much money comes from the company's main activities, the company is overpriced. -1
- The MRQ is 38.322. Based on how much money comes from the company's main activities, the company is fair priced.
- The TTM is 0.506. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
- The YOY is 198.771. Compared to the TTM, the mid term is trending down. +2
- The 5Y is 58.961. Compared to the TTM, the 5Y term is trending down. +2
- The 10Y is 28.693. Compared to the 5Y term, the 10Y term is trending up. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
EOD | 54.389 | MRQ | 38.322 | +16.067 | |
MRQ | 38.322 | TTM | 0.506 | +37.816 | |
TTM | 0.506 | YOY | 198.771 | -198.265 | |
TTM | 0.506 | 5Y | 58.961 | -58.455 | |
5Y | 58.961 | 10Y | 28.693 | +30.267 |
Compared to industry (Semiconductor Equipment & Materials)
Let compare the company's priceToFreeCashFlowRatio with the average (mean) in the Semiconductor Equipment & Materials industry:
- The MRQ average (mean) in the Semiconductor Equipment & Materials industry is 11.652. trending up. -2
- The TTM average (mean) in the Semiconductor Equipment & Materials industry is 1.927. trending down. +2
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio
- At or below 1 is considered healthy (always compare to Semiconductor Equipment & Materials industry mean).
- A PB ratio of 3.97 means the investor is paying $3.97 for each $1 in book value.
Let's take a look of the Price to Book Ratio trends of Ambarella Inc:
Trends
- The YOY is 4.973. Compared to the TTM, the mid term is trending down. +2
- The 5Y is 5.997. Compared to the TTM, the 5Y term is trending down. +2
- The 10Y is 6.041. Compared to the 5Y term, the 10Y term is trending down. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
EOD | 5.632 | MRQ | 3.968 | +1.664 | |
MRQ | 3.968 | TTM | 3.599 | +0.369 | |
TTM | 3.599 | YOY | 4.973 | -1.374 | |
TTM | 3.599 | 5Y | 5.997 | -2.398 | |
5Y | 5.997 | 10Y | 6.041 | -0.043 |
Compared to industry (Semiconductor Equipment & Materials)
Let compare the company's Price to Book Ratio with the average (mean) in the Semiconductor Equipment & Materials industry:
- The MRQ average (mean) in the Semiconductor Equipment & Materials industry is 2.283. trending up. -2
- The TTM average (mean) in the Semiconductor Equipment & Materials industry is 2.317. trending up. -2
4.6.2. Total Gains per Share
2.4. Latest News of Ambarella Inc
Does Ambarella Inc still have the same value as the quarterly reports suggest? Recent changes may be an indication that the value of the company is changing. Read the news from Ambarella Inc to keep up to date. Note: the news is often already included in the price.
Date | Title | Read |
---|---|---|
2024-11-27 22:20 | These Stocks Moved the Most Today: Dell, HP Inc., CrowdStrike, Urban Outfitters, Symbotic, Nordstrom, and More | Read |
4.7 Holders & Insider Transactions
Let's take a look at which institutions, funds and insiders are holding shares of Ambarella Inc.
4.8.1. Institutions holding Ambarella Inc
Institutions are holding 82.538% of the shares of Ambarella Inc.
Date | Name | Total Shares | Total Assets | Current Shares | Change | % |
---|---|---|---|---|---|---|
2024-09-30 | Vanguard Group Inc | 11.1802 | 0.0047 | 4614567 | 18397 | 0.4003 |
2024-06-30 | BlackRock Inc | 8.4147 | 0.0042 | 3473129 | 33728 | 0.9806 |
2024-09-30 | State Street Corp | 4.662 | 0.0044 | 1924235 | 47856 | 2.5504 |
2024-09-30 | Manufacturers Life Insurance Co | 3.2787 | 0.0669 | 1353287 | 61387 | 4.7517 |
2024-09-30 | Millennium Management LLC | 3.0283 | 0.0334 | 1249924 | -197542 | -13.6474 |
2024-09-30 | Geode Capital Management, LLC | 2.2211 | 0.0042 | 916757 | 14568 | 1.6147 |
2024-09-30 | Citadel Advisors Llc | 2.1369 | 0.0096 | 882010 | -194206 | -18.0453 |
2024-09-30 | Point72 Asset Management, L.P. | 2.0887 | 0.1236 | 862084 | 355078 | 70.0343 |
2024-09-30 | Kodai Capital Management LP | 2.0299 | 0.9787 | 837821 | -189593 | -18.4534 |
2024-09-30 | Morgan Stanley - Brokerage Accounts | 1.9098 | 0.0032 | 788244 | -1468968 | -65.0789 |
2024-09-30 | William Blair Investment Management, LLC | 1.8438 | 0.1059 | 761008 | 28881 | 3.9448 |
2024-09-30 | UBS Asset Mgmt Americas Inc | 1.6143 | 0.0097 | 666286 | 43874 | 7.049 |
2024-09-30 | Dimensional Fund Advisors, Inc. | 1.578 | 0.0089 | 651331 | -31788 | -4.6534 |
2024-09-30 | Goldman Sachs Group Inc | 1.573 | 0.0059 | 649237 | 280340 | 75.9941 |
2024-09-30 | Nuveen Asset Management, LLC | 1.5026 | 0.0098 | 620179 | -1740 | -0.2798 |
2024-09-30 | Marshall Wace Asset Management Ltd | 1.3471 | 0.0382 | 556014 | -57332 | -9.3474 |
2024-09-30 | Legal & General Group PLC | 1.3004 | 0.0063 | 536739 | -61 | -0.0114 |
2024-09-30 | Stephens Inv Mgmt Group LLC | 1.2139 | 0.3856 | 501036 | 83752 | 20.0707 |
2024-06-30 | Bank of America Corp | 1.0741 | 0.0021 | 443340 | 121882 | 37.9154 |
2024-09-30 | Assenagon Asset Management SA | 0.9752 | 0.0418 | 402507 | 0 | 0 |
Total | 54.9727 | 1.8471 | 22689735 | -1051487 | -4.6% |
4.9.2. Funds holding Ambarella Inc
Date | Name | Total Shares | Total Assets | Current Shares | Change | % |
---|---|---|---|---|---|---|
2024-10-31 | Vanguard Total Stock Mkt Idx Inv | 2.9858 | 0.004 | 1232391 | -7220 | -0.5824 |
2024-11-27 | iShares Russell 2000 ETF | 2.5438 | 0.0943 | 1049936 | -2198 | -0.2089 |
2024-10-31 | Vanguard Small Cap Index | 2.3694 | 0.0361 | 977958 | 1900 | 0.1947 |
2024-10-31 | Vanguard Information Technology ETF | 2.1177 | 0.0541 | 874054 | 3921 | 0.4506 |
2024-11-27 | SPDR® S&P Semiconductor ETF | 1.7272 | 3.8237 | 712903 | 0 | 0 |
2024-09-30 | UBS (Lux) AI and Robotics Equity SB USD | 1.4536 | 2.2121 | 599979 | -21 | -0.0035 |
2024-10-31 | Vanguard Institutional Extnd Mkt Idx Tr | 1.4064 | 0.0301 | 580483 | -3853 | -0.6594 |
2024-10-31 | Vanguard Small Cap Growth Index Inv | 1.2929 | 0.0827 | 533619 | -3788 | -0.7049 |
2024-09-30 | JHancock Small Cap Core NAV | 1.0586 | 1.1878 | 436952 | 0 | 0 |
2024-09-30 | Fidelity Small Cap Index | 0.9334 | 0.0792 | 385254 | -2602 | -0.6709 |
2024-09-30 | Stephens SMID Select Growth | 0.8778 | 0.4689 | 362316 | 64192 | 21.532 |
2024-09-30 | Vanguard Explorer Inv | 0.7525 | 0.0779 | 310571 | 48345 | 18.4364 |
2024-11-27 | Robo Global® Robotics&Automation ETF | 0.7123 | 1.9911 | 293996 | 0 | 0 |
2024-11-27 | SPDR® S&P Kensho New Economies Comps ETF | 0.7013 | 0.9445 | 289473 | 0 | 0 |
2024-11-29 | L&G Artificial Intelligence ETF | 0.6864 | 2.6029 | 283304 | 0 | 0 |
2024-10-31 | State St Russell Sm/Mid Cp® Indx NL Cl C | 0.5888 | 0.0304 | 243029 | -8300 | -3.3024 |
2024-11-29 | WisdomTree Art Intelligence ETF USD Acc | 0.5473 | 2.0273 | 225903 | 0 | 0 |
2024-09-30 | Fidelity Extended Market Index | 0.5428 | 0.0303 | 224037 | -7998 | -3.4469 |
2024-08-31 | CREF Stock R1 | 0.5209 | 0.0099 | 214990 | 0 | 0 |
2024-10-31 | Tributary Small Cap Equity | 0.5153 | 1.2861 | 212667 | 37620 | 21.4914 |
Total | 24.3342 | 17.0734 | 10043815 | +119998 | +1.2% |
5.3. Insider Transactions
Insiders are holding 5.257% of the shares of Ambarella Inc.
5. Financial Statements
5.1. Latest Balance Sheet
Balance Sheet of 2024-10-31. Currency in USD. All numbers in thousands.
Summary
As reported | |
---|---|
Total Liabilities | 116,494 |
Total Stockholder Equity | + 554,295 |
Total Assets | = 670,789 |
Assets
Total Current Assets
Long-term Assets
Property Plant Equipment | 15,636 |
Goodwill | 303,625 |
Intangible Assets | 44,962 |
Long-term Assets Other | 2,956 |
Long-term Assets (as reported) | 367,179 |
---|---|
Long-term Assets (calculated) | 367,179 |
+/- | 0 |
Liabilities & Shareholders' Equity
Total Current Liabilities
Long-term Liabilities
Long-term Liabilities (as reported) | 9,624 |
---|---|
Long-term Liabilities (calculated) | 0 |
+/- | 9,624 |
5.2. Balance Sheets Structured
Currency in USD. All numbers in thousands.
Trend | 2024-10-31 | 2024-07-31 | 2024-04-30 | 2024-01-31 | 2023-10-31 | 2023-07-31 | 2023-04-30 | 2023-01-31 | 2022-10-31 | 2022-07-31 | 2022-04-30 | 2022-01-31 | 2021-10-31 | 2021-07-31 | 2021-04-30 | 2021-01-31 | 2020-10-31 | 2020-07-31 | 2020-04-30 | 2020-01-31 | 2019-10-31 | 2019-07-31 | 2019-04-30 | 2019-01-31 | 2018-10-31 | 2018-07-31 | 2018-04-30 | 2018-01-31 | 2017-10-31 | 2017-07-31 | 2017-04-30 | 2017-01-31 | 2016-10-31 | 2016-07-31 | 2016-04-30 | 2016-01-31 | 2015-10-31 | 2015-07-31 | 2015-04-30 | 2015-01-31 | 2014-10-31 | 2014-07-31 | 2014-04-30 | 2014-01-31 | 2013-10-31 | 2013-07-31 | 2013-04-30 | 2013-01-31 | 2012-10-31 | 2012-07-31 | 2012-04-30 | 2012-01-31 | 2011-10-31 | 2011-07-31 | 2011-04-30 | 2011-01-31 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
> Total Assets |
| 670,789 | 650,334 | 638,660 | 657,655 | 684,629 | 696,244 | 704,781 | 710,195 | 687,457 | 674,420 | 668,665 | 657,545 | 633,355 | 610,058 | 584,638 | 573,280 | 549,555 | 533,398 | 531,733 | 527,276 | 514,489 | 490,232 | 479,251 | 466,853 | 458,648 | 490,722 | 519,152 | 546,649 | 542,587 | 513,446 | 519,069 | 512,271 | 484,844 | 427,858 | 419,053 | 410,615 | 391,292 | 353,677 | 313,928 | 284,284 | 253,278 | 216,420 | 197,263 | 183,307 | 175,684 | 159,153 | 146,239 | 138,603 | 129,552 | 90,836 | 82,522 | 81,739 | 0 | 0 | 0 | 64,133 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
> Total Current Assets |
| 303,610 | 279,683 | 266,907 | 280,157 | 279,822 | 286,647 | 304,521 | 304,632 | 298,330 | 282,863 | 278,329 | 266,748 | 555,374 | 534,021 | 508,548 | 497,304 | 476,247 | 461,398 | 458,766 | 451,190 | 447,428 | 425,618 | 415,304 | 409,589 | 407,682 | 438,449 | 466,647 | 493,283 | 486,329 | 459,711 | 465,418 | 468,535 | 441,604 | 385,701 | 376,086 | 369,645 | 351,379 | 313,919 | 304,978 | 275,371 | 246,447 | 210,193 | 191,180 | 177,236 | 169,584 | 152,804 | 140,130 | 133,148 | 125,323 | 87,280 | 78,742 | 77,819 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash And Cash Equivalents |
| 127,122 | 153,925 | 131,817 | 144,921 | 143,787 | 122,515 | 127,741 | 113,541 | 112,837 | 194,944 | 200,639 | 171,043 | 457,760 | 258,402 | 227,509 | 241,274 | 225,508 | 220,647 | 236,585 | 231,403 | 252,310 | 222,693 | 204,444 | 194,047 | 212,338 | 295,289 | 336,692 | 346,672 | 320,933 | 309,738 | 335,182 | 322,872 | 313,455 | 276,507 | 267,959 | 268,056 | 236,465 | 199,577 | 197,311 | 170,291 | 146,577 | 128,263 | 129,480 | 143,394 | 128,051 | 118,310 | 104,277 | 100,494 | 94,820 | 65,171 | 59,694 | 58,944 | 0 | 0 | 0 | 41,896 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Short-term Investments |
| 99,402 | 65,880 | 71,537 | 75,013 | 78,549 | 93,997 | 99,647 | 93,322 | 86,197 | 2,970 | 0 | 0 | 0 | 190,757 | 208,020 | 199,434 | 198,129 | 190,056 | 174,742 | 173,345 | 148,481 | 153,109 | 161,732 | 164,861 | 136,279 | 80,671 | 77,427 | 87,919 | 93,085 | 91,077 | 84,986 | 82,522 | 58,645 | 50,520 | 55,852 | 39,837 | 40,255 | 40,177 | 37,917 | 37,703 | 39,951 | 38,265 | 26,136 | 3 | 3 | 3 | 3 | 3 | 270 | 263 | 0 | 517 | 0 | 0 | 0 | 243 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Receivables |
| 33,967 | 23,160 | 28,299 | 24,950 | 22,968 | 30,158 | 29,825 | 51,987 | 48,556 | 37,698 | 28,008 | 44,307 | 44,776 | 38,295 | 34,528 | 24,974 | 24,111 | 23,275 | 20,684 | 18,487 | 21,609 | 27,940 | 26,457 | 26,212 | 32,417 | 29,007 | 25,727 | 31,294 | 47,197 | 38,351 | 22,871 | 38,596 | 41,394 | 33,588 | 30,501 | 39,408 | 46,282 | 42,137 | 39,193 | 40,180 | 40,965 | 26,833 | 21,305 | 18,837 | 25,449 | 21,881 | 23,467 | 20,153 | 18,243 | 10,629 | 8,930 | 9,485 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other Current Assets |
| 6,527 | 6,058 | 6,936 | 12,467 | 7,463 | 5,199 | 6,077 | 5,288 | 5,345 | 7,148 | 8,159 | 6,179 | 5,799 | 4,491 | 5,371 | 5,541 | 4,787 | 3,513 | 4,798 | 4,984 | 5,183 | 4,500 | 5,036 | 6,217 | 3,320 | 2,695 | 3,833 | 4,015 | 4,017 | 2,819 | 3,313 | 4,400 | 4,770 | 4,188 | 3,853 | 4,177 | 5,589 | 4,255 | 4,754 | 5,504 | 4,115 | 3,829 | 4,225 | 4,553 | 3,074 | 2,700 | 3,061 | 3,583 | 3,119 | 3,091 | 2,502 | 2,604 | 0 | 0 | 0 | 1,618 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
> Long-term Assets |
| 367,179 | 370,651 | 371,753 | 377,498 | 404,807 | 409,597 | 400,260 | 405,563 | 389,127 | 391,557 | 390,336 | 390,797 | 77,981 | 76,037 | 76,090 | 75,976 | 73,308 | 72,000 | 72,967 | 76,086 | 67,061 | 64,614 | 63,947 | 57,264 | 50,966 | 52,273 | 52,505 | 53,366 | 56,258 | 53,735 | 53,651 | 43,736 | 43,240 | 42,157 | 42,967 | 40,970 | 39,913 | 39,758 | 8,950 | 8,913 | 6,831 | 6,227 | 6,083 | 6,071 | 6,100 | 6,349 | 6,109 | 5,455 | 4,229 | 3,556 | 3,780 | 3,920 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property Plant Equipment |
| 15,636 | 15,786 | 14,087 | 15,689 | 16,677 | 17,872 | 18,764 | 20,153 | 19,939 | 20,706 | 20,430 | 21,261 | 20,456 | 18,303 | 17,083 | 15,189 | 13,865 | 13,718 | 14,673 | 15,549 | 16,522 | 13,342 | 14,294 | 6,728 | 6,746 | 7,010 | 6,645 | 6,449 | 5,666 | 5,636 | 5,241 | 4,988 | 4,291 | 3,642 | 3,567 | 3,448 | 3,215 | 2,891 | 3,022 | 3,075 | 3,182 | 3,080 | 2,950 | 3,018 | 3,025 | 3,219 | 2,976 | 2,536 | 2,283 | 1,625 | 1,705 | 1,686 | 0 | 0 | 0 | 1,565 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Goodwill |
| 303,625 | 303,625 | 303,625 | 303,625 | 303,625 | 303,625 | 303,625 | 303,625 | 303,625 | 303,625 | 303,625 | 303,625 | 26,601 | 26,601 | 26,601 | 26,601 | 26,601 | 26,601 | 26,601 | 26,601 | 26,601 | 26,601 | 26,601 | 26,601 | 26,601 | 26,601 | 26,601 | 26,601 | 26,601 | 26,601 | 26,601 | 26,601 | 26,601 | 26,601 | 26,601 | 26,601 | 26,601 | 26,601 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Intangible Assets |
| 44,962 | 48,404 | 51,099 | 55,136 | 58,805 | 63,121 | 55,535 | 58,497 | 47,550 | 49,563 | 48,477 | 46,302 | 15,267 | 15,800 | 17,291 | 18,703 | 17,352 | 16,088 | 16,391 | 17,826 | 8,232 | 9,008 | 10,134 | 10,936 | 11,222 | 12,366 | 13,271 | 14,417 | 15,241 | 12,970 | 13,613 | 4,149 | 4,162 | 4,173 | 4,173 | 4,178 | 4,124 | 4,107 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 135 | 270 | 0 | 0 | 0 | 810 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long-term Assets Other |
| 2,956 | 2,673 | -48,272 | -52,322 | 2,748 | 2,795 | 3,906 | 4,012 | 3,428 | 3,504 | 3,834 | 4,269 | 4,190 | 4,634 | 4,634 | 4,569 | 5,027 | 5,381 | 5,359 | 5,710 | 5,386 | 5,246 | 2,352 | 2,412 | 2,470 | 2,536 | 2,338 | 2,257 | 2,214 | 2,229 | 2,168 | 2,224 | 2,162 | 1,998 | 2,085 | 2,117 | 2,018 | 2,029 | 1,928 | 1,902 | 1,983 | 1,772 | 1,873 | 1,919 | 1,970 | 1,995 | 2,054 | 1,981 | 1,520 | 1,505 | 1,514 | 1,538 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Deferred Long Term Asset Charges |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10,400 | 10,320 | 10,417 | 10,566 | 10,587 | 3,927 | 3,760 | 3,650 | 3,642 | 6,536 | 6,299 | 6,028 | 5,774 | 6,024 | 5,743 | 6,541 | 4,626 | 3,955 | 4,130 | 4,000 | 3,936 | 1,666 | 1,375 | 1,260 | 1,134 | 1,105 | 1,135 | 1,079 | 938 | 426 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
> Total Liabilities |
| 116,494 | 102,783 | 83,235 | 97,784 | 92,841 | 93,926 | 98,590 | 104,107 | 99,059 | 96,309 | 94,317 | 110,369 | 104,120 | 107,004 | 93,344 | 98,304 | 86,902 | 74,751 | 76,150 | 79,204 | 69,249 | 61,771 | 56,813 | 47,364 | 47,509 | 57,830 | 50,344 | 64,462 | 73,523 | 60,720 | 54,740 | 57,637 | 62,231 | 51,103 | 42,601 | 61,159 | 58,923 | 57,504 | 48,522 | 47,073 | 43,924 | 34,109 | 29,564 | 26,946 | 31,261 | 30,350 | 26,836 | 26,271 | 27,578 | 23,023 | 72,238 | 75,290 | 0 | 0 | 0 | 25,964 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
> Total Current Liabilities |
| 106,870 | 91,456 | 72,245 | 82,979 | 75,829 | 74,690 | 80,149 | 83,462 | 80,934 | 77,543 | 74,855 | 89,284 | 81,619 | 85,536 | 70,003 | 73,967 | 62,233 | 51,162 | 51,503 | 53,453 | 50,805 | 47,240 | 42,215 | 39,023 | 37,909 | 47,578 | 39,651 | 53,236 | 60,452 | 51,589 | 45,738 | 54,396 | 59,940 | 48,310 | 39,834 | 48,817 | 49,529 | 54,706 | 46,930 | 45,482 | 42,605 | 32,362 | 28,008 | 25,402 | 29,834 | 28,889 | 25,366 | 24,830 | 26,463 | 21,678 | 19,891 | 22,944 | 0 | 0 | 0 | 24,232 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Short-term Debt |
| 3,251 | 7,304 | 6,296 | 6,886 | 7,106 | 3,548 | 3,567 | 3,539 | 3,425 | 3,506 | 3,293 | 3,391 | 3,494 | 2,886 | 2,992 | 2,911 | 2,809 | 2,402 | 2,101 | 2,181 | 2,161 | 2,260 | 2,390 | 20,814 | 21,834 | 19,108 | 17,282 | 28,768 | 24,714 | 18,704 | 18,307 | 568 | 1,359 | 0 | 0 | 787 | 1,555 | 2,939 | 1,306 | 748 | 1,895 | 706 | 9,749 | 12,191 | 12,052 | 12,433 | 11,194 | 14,495 | 1,115 | 801 | 735 | 7,991 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
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 | 2,390 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Accounts payable |
| 25,227 | 19,443 | 16,470 | 28,503 | 9,298 | 11,943 | 25,625 | 17,845 | 29,130 | 22,074 | 29,763 | 31,170 | 27,071 | 33,116 | 20,644 | 21,124 | 14,613 | 13,693 | 20,589 | 14,910 | 18,697 | 18,912 | 16,055 | 12,801 | 11,134 | 23,381 | 17,449 | 19,815 | 26,208 | 23,466 | 18,699 | 19,955 | 28,364 | 19,723 | 16,347 | 14,175 | 22,621 | 20,314 | 23,990 | 21,036 | 20,830 | 14,424 | 13,408 | 8,321 | 14,139 | 11,440 | 9,987 | 6,674 | 9,345 | 7,978 | 5,673 | 6,481 | 0 | 0 | 0 | 6,725 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other Current Liabilities |
| 72,974 | 58,748 | 46,566 | 45,155 | 54,438 | 56,490 | 49,630 | 60,767 | 47,343 | 51,506 | 40,835 | 53,309 | 50,267 | 48,632 | 45,597 | 49,088 | 43,633 | 33,667 | 28,011 | 35,661 | 29,402 | 25,515 | 23,205 | 4,879 | 4,536 | 4,506 | 4,374 | 4,346 | 4,311 | 3,216 | 3,177 | 26,448 | 23,332 | 23,123 | 17,395 | 23,778 | 18,409 | 24,375 | 15,415 | 18,791 | 14,846 | 12,344 | 34 | 59 | 91 | 125 | 161 | 210 | 12,591 | 8,791 | 8,121 | 470 | 0 | 0 | 0 | 17,096 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
> Long-term Liabilities |
| 9,624 | 11,327 | 10,990 | 14,805 | 17,012 | 19,236 | 18,441 | 20,645 | 18,125 | 18,766 | 19,462 | 21,085 | 22,501 | 21,468 | 23,341 | 24,337 | 24,669 | 23,589 | 24,647 | 25,751 | 18,444 | 14,531 | 14,598 | 8,341 | 9,600 | 10,252 | 10,693 | 11,226 | 13,071 | 9,131 | 9,002 | 3,241 | 2,291 | 2,793 | 2,767 | 12,342 | 9,394 | 2,798 | 1,592 | 1,591 | 1,319 | 1,747 | 1,556 | 1,544 | 1,427 | 1,461 | 1,470 | 1,441 | 1,115 | 1,345 | 52,347 | 52,346 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Capital Lease Obligations Min Short Term Debt |
| -3,251 | -551 | -1,905 | -1,547 | -1,237 | 3,216 | 4,163 | 5,097 | 5,897 | 7,024 | 7,438 | 8,322 | 9,053 | 7,763 | 8,475 | 7,525 | 6,662 | 6,911 | 7,386 | 7,975 | 8,519 | 5,100 | 5,635 | -20,814 | -21,834 | -19,108 | -17,282 | -28,768 | -24,714 | -18,704 | -18,307 | -568 | -1,359 | 0 | 0 | -787 | -1,555 | -2,939 | -1,306 | -748 | -1,895 | -706 | -9,749 | -12,191 | -12,052 | -12,433 | -11,194 | -14,495 | -1,115 | -801 | -735 | -7,991 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Deferred Long Term Asset Charges |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10,400 | 10,320 | 10,417 | 10,566 | 10,587 | 3,927 | 3,760 | 3,650 | 3,642 | 6,536 | 6,299 | 6,028 | 5,774 | 6,024 | 5,743 | 6,541 | 4,626 | 3,955 | 4,130 | 4,000 | 3,936 | 1,666 | 1,375 | 1,260 | 1,134 | 1,105 | 1,135 | 1,079 | 938 | 426 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long-term Liabilities Other |
| 0 | 7,370 | 8,892 | 12,054 | 14,696 | 16,020 | 14,278 | 15,548 | 12,228 | 11,742 | 19,462 | 12,763 | 13,448 | 13,705 | 23,341 | 16,812 | 24,669 | 15,391 | 24,647 | 25,751 | 8,632 | 8,138 | 14,598 | 8,341 | 9,600 | 10,252 | 10,693 | 11,226 | 13,071 | 9,131 | 9,002 | 3,241 | 2,291 | 2,793 | 2,767 | 12,342 | 9,394 | 2,704 | 1,405 | 1,393 | 1,175 | 1,569 | 1,556 | 1,544 | 1,427 | 1,461 | 1,470 | 1,441 | 1,115 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
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 | 94 | 187 | 198 | 144 | 178 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
> Total Stockholder Equity |
| 554,295 | 547,551 | 555,425 | 559,871 | 591,788 | 602,318 | 606,191 | 606,088 | 588,398 | 578,111 | 574,348 | 547,176 | 529,235 | 503,054 | 491,294 | 474,976 | 462,653 | 458,647 | 455,583 | 448,072 | 445,240 | 428,461 | 422,438 | 419,489 | 411,139 | 432,892 | 468,808 | 482,187 | 469,064 | 452,726 | 464,329 | 454,634 | 422,613 | 376,755 | 376,452 | 349,456 | 332,369 | 296,173 | 265,406 | 237,211 | 209,354 | 182,311 | 167,699 | 156,361 | 144,423 | 128,803 | 119,403 | 112,332 | 101,974 | 67,813 | 10,284 | 6,449 | 0 | 0 | 0 | 38,169 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Common Stock |
| 19 | 19 | 18 | 18 | 18 | 18 | 18 | 18 | 17 | 17 | 17 | 17 | 17 | 16 | 16 | 16 | 16 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 14 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 14 | 14 | 14 | 14 | 14 | 13 | 13 | 13 | 13 | 12 | 12 | 12 | 12 | 9 | 3 | 3 | 0 | 0 | 0 | 3 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Retained Earnings Total Equity |
| 0 | 0 | 0 | 0 | 0 | 0 | -1,416 | 0 | 45,591 | 65,400 | 89,050 | 99,872 | 109,065 | 108,309 | 115,465 | 126,283 | 138,772 | 155,850 | 170,606 | 186,069 | 199,050 | 203,359 | 213,550 | 230,861 | 235,404 | 244,425 | 251,302 | 261,265 | 260,004 | 248,280 | 244,977 | 242,413 | 224,062 | 195,017 | 186,386 | 173,142 | 168,046 | 138,585 | 115,488 | 96,634 | 78,960 | 60,633 | 51,323 | 46,063 | 40,530 | 31,404 | 25,150 | 20,409 | 16,766 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Accumulated Other Comprehensive Income |
| -297 | -165 | -572 | -183 | -1,219 | -930 | -382 | -492 | -1,043 | -2 | 0 | 0 | 0 | 608 | 792 | 1,219 | 1,363 | 1,587 | 405 | 768 | 685 | 545 | 351 | 97 | -185 | -211 | -389 | -279 | -116 | -82 | -88 | -70 | -18 | 33 | 20 | -7 | -15 | -24 | -17 | -1 | -14 | -21 | 8 | -5,226 | -4,942 | -4,639 | -4,363 | -4,190 | -4,151 | -3,980 | -3,797 | -3,635 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Capital Surplus |
| 0 | 0 | 0 | 0 | 0 | 0 | 607,971 | 0 | 543,833 | 512,696 | 485,281 | 447,287 | 420,153 | 394,121 | 375,021 | 347,458 | 322,502 | 301,195 | 284,557 | 261,220 | 245,490 | 224,542 | 208,522 | 188,516 | 175,906 | 188,663 | 217,880 | 221,186 | 209,161 | 204,513 | 219,425 | 212,276 | 198,554 | 181,690 | 190,031 | 176,306 | 164,324 | 157,598 | 149,921 | 140,564 | 130,394 | 121,686 | 116,355 | 110,285 | 103,880 | 97,387 | 94,241 | 91,911 | 85,196 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other Stockholders Equity |
| 786,396 | 755,449 | 728,842 | 694,967 | 667,313 | 635,844 | 607,971 | 572,076 | 543,833 | 512,696 | 485,281 | 447,287 | 420,153 | 394,121 | 375,021 | 347,458 | 322,502 | 301,195 | 284,557 | 261,220 | 245,490 | 224,542 | 208,522 | 188,516 | 175,906 | 188,663 | 217,880 | 221,186 | 209,161 | 204,513 | 219,425 | 212,276 | 198,554 | 181,690 | 190,031 | 176,306 | 164,324 | 157,598 | 149,921 | 140,564 | 130,394 | 121,686 | 116,355 | 115,511 | 108,822 | 102,026 | 98,604 | 96,101 | 89,347 | 61,735 | 9,255 | 7,860 | 0 | 0 | 0 | 0 |
5.3. Balance Sheets
Currency in USD. All numbers in thousands.