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

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?

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
$13.27
Expected worth in 1 year
$11.94
How sure are you?
77.5%

+ What do you gain per year?

Total Gains per Share
$-1.33
Return On Investment
-1.8%

For what price can you sell your share?

Current Price per Share
$74.71
Expected price per share
$65.37 - $78.88
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Ambarella (5 min.)




Live pricePrice per Share (EOD)
$74.71
Intrinsic Value Per Share
$5.21 - $12.81
Total Value Per Share
$18.47 - $26.08

2.2. Growth of Ambarella (5 min.)




Is Ambarella growing?

Current yearPrevious yearGrowGrow %
How rich?$547.5m$600.7m-$37m-6.6%

How much money is Ambarella making?

Current yearPrevious yearGrowGrow %
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)  


Richest
#60 / 149

Most Revenue
#85 / 149

Most Profit
#145 / 149

Most Efficient
#145 / 149
3rd party ad coffee SUPPORTERis ad-free.

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.
Based on historical numbers we can estimate the returns while holding a share of Ambarella.

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-0.85-1.1%-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%0.150.2%0.140.2%0.220.3%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Total Gains Per Share-0.19-0.3%-0.33-0.4%0.150.2%0.140.2%0.220.3%
Usd Price Per Share52.64-49.04-72.49-76.77-64.87-
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 Ratio3.97-3.60-4.97-6.00-6.04-
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
$.00
Usd Price Per Share74.71
Number of shares13
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share-0.330.14
Usd Total Gains Per Share-0.330.14
Gains per Quarter (13 shares)-4.311.88
Gains per Year (13 shares)-17.257.50
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
10-17-2708-2
20-34-440156
30-52-6102314
40-69-7803022
50-86-9503830
60-103-11204538
70-121-12905346
80-138-14606054
90-155-16306862
100-172-18007570

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%1.011.00.08.3%1.019.00.05.0%15.025.00.037.5%30.025.00.054.5%
Book Value Change Per Share0.04.00.00.0%7.05.00.058.3%15.05.00.075.0%31.09.00.077.5%42.010.03.076.4%
Dividend per Share0.00.04.00.0%0.00.012.00.0%0.00.020.00.0%0.00.040.00.0%0.00.055.00.0%
Total Gains per Share0.04.00.00.0%7.05.00.058.3%15.05.00.075.0%31.09.00.077.5%42.010.03.076.4%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

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

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share---0.191-0.332+74%0.147-230%0.144-232%0.221-186%
Book Value Per Share--13.26613.656-3%14.555-9%12.872+3%11.144+19%
Current Ratio--3.0583.455-11%3.743-18%5.450-44%6.966-56%
Debt To Asset Ratio--0.1580.143+10%0.141+12%0.149+6%0.139+14%
Debt To Equity Ratio--0.1880.167+12%0.165+14%0.176+7%0.162+16%
Dividend Per Share----0%-0%-0%-0%
Enterprise Value--2289711680.0002146297980.000+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--8.9839.789-8%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--0.3860.011+3322%0.108+257%0.182+112%0.236+64%
Gross Profit Margin--1.0001.0010%1.0000%1.0000%1.0000%
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 Cap3083617895.000+30%2172689680.0002024101480.000+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--1.5691.720-9%1.416+11%1.337+17%1.136+38%
Pb Ratio5.632+30%3.9683.599+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 Share74.710+30%52.64049.040+7%72.493-27%76.769-31%64.873-19%
Price To Free Cash Flow Ratio54.389+30%38.3220.506+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--3.3773.925-14%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--547551000.000563658750.000-3%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--13.26613.656-3%14.555-9%12.872+3%11.144+19%
Usd Dividend Per Share----0%-0%-0%-0%
Usd Enterprise Value--2289711680.0002146297980.000+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--0.3860.011+3322%0.108+257%0.182+112%0.236+64%
Usd Market Cap3083617895.000+30%2172689680.0002024101480.000+7%2992091691.250-27%3168602090.500-31%2677590319.875-19%
Usd Price Per Share74.710+30%52.64049.040+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--63724000.00055102000.000+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 -4MRQTTM+24 -14YOY+9 -285Y+13 -2510Y+12 -26

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-22.096
Price to Book Ratio (EOD)Between0-15.632
Net Profit Margin (MRQ)Greater than0-0.548
Operating Margin (MRQ)Greater than0-0.569
Quick Ratio (MRQ)Greater than13.377
Current Ratio (MRQ)Greater than13.058
Debt to Asset Ratio (MRQ)Less than10.158
Debt to Equity Ratio (MRQ)Less than10.188
Return on Equity (MRQ)Greater than0.15-0.064
Return on Assets (MRQ)Greater than0.05-0.054
Total4/10 (40.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5071.588
Ma 20Greater thanMa 5065.199
Ma 50Greater thanMa 10060.886
Ma 100Greater thanMa 20056.167
OpenGreater thanClose72.320
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About Ambarella Inc

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

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 very able to pay all its short-term debts.
The company is very able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is 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.
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 Ambarella earns for each $1 of revenue.

  • 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:

  • The MRQ is -54.8%. The company is making a huge loss. -2
  • The TTM is -81.1%. The company is making a huge loss. -2
Trends
Current periodCompared 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)
PeriodCompanyIndustry (mean)+/- 
MRQ-54.8%8.4%-63.2%
TTM-81.1%8.4%-89.5%
YOY-36.3%11.5%-47.8%
5Y-34.1%11.2%-45.3%
10Y-13.8%9.4%-23.2%
4.3.1.2. Return on Assets

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

  • 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:

  • The MRQ is -5.4%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -6.7%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared 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)
PeriodCompanyIndustry (mean)+/- 
MRQ-5.4%1.3%-6.7%
TTM-6.7%1.4%-8.1%
YOY-3.5%1.6%-5.1%
5Y-3.2%1.8%-5.0%
10Y-0.6%1.6%-2.2%
4.3.1.3. Return on Equity

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

  • 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:

  • The MRQ is -6.4%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -7.8%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared 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)
PeriodCompanyIndustry (mean)+/- 
MRQ-6.4%2.3%-8.7%
TTM-7.8%2.3%-10.1%
YOY-4.1%2.6%-6.7%
5Y-3.8%2.8%-6.6%
10Y-0.7%2.5%-3.2%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Ambarella Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Ambarella is operating .

  • 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:

  • The MRQ is -56.9%. The company is operating very inefficient. -2
  • The TTM is -71.2%. The company is operating very inefficient. -2
Trends
Current periodCompared 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)
PeriodCompanyIndustry (mean)+/- 
MRQ-56.9%13.4%-70.3%
TTM-71.2%10.6%-81.8%
YOY-49.6%11.4%-61.0%
5Y-38.1%11.1%-49.2%
10Y-16.7%9.2%-25.9%
4.3.2.2. Operating Ratio

Measures how efficient Ambarella is keeping operating costs low.

  • 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:

  • The MRQ is 1.569. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.720. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.569TTM1.720-0.151
TTM1.720YOY1.416+0.304
TTM1.7205Y1.337+0.384
5Y1.33710Y1.136+0.201
Compared to industry (Semiconductor Equipment & Materials)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5691.197+0.372
TTM1.7201.139+0.581
YOY1.4161.029+0.387
5Y1.3371.100+0.237
10Y1.1361.048+0.088
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Ambarella Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • 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:

  • The MRQ is 3.058. The company is very able to pay all its short-term debts. +2
  • The TTM is 3.455. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ3.058TTM3.455-0.397
TTM3.455YOY3.743-0.289
TTM3.4555Y5.450-1.996
5Y5.45010Y6.966-1.516
Compared to industry (Semiconductor Equipment & Materials)
PeriodCompanyIndustry (mean)+/- 
MRQ3.0582.400+0.658
TTM3.4552.493+0.962
YOY3.7432.553+1.190
5Y5.4502.662+2.788
10Y6.9662.667+4.299
4.4.3.2. Quick Ratio

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

  • 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:

  • The MRQ is 3.377. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 3.925. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ3.377TTM3.925-0.548
TTM3.925YOY4.339-0.414
TTM3.9255Y6.556-2.631
5Y6.55610Y8.129-1.573
Compared to industry (Semiconductor Equipment & Materials)
PeriodCompanyIndustry (mean)+/- 
MRQ3.3771.152+2.225
TTM3.9251.289+2.636
YOY4.3391.551+2.788
5Y6.5561.701+4.855
10Y8.1291.661+6.468
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Ambarella Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • 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:

  • The MRQ is 0.158. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.143. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.158TTM0.143+0.015
TTM0.143YOY0.141+0.002
TTM0.1435Y0.149-0.006
5Y0.14910Y0.139+0.011
Compared to industry (Semiconductor Equipment & Materials)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1580.357-0.199
TTM0.1430.356-0.213
YOY0.1410.363-0.222
5Y0.1490.352-0.203
10Y0.1390.375-0.236
4.5.4.2. Debt to Equity Ratio

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

  • 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:

  • The MRQ is 0.188. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.167. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.188TTM0.167+0.020
TTM0.167YOY0.165+0.003
TTM0.1675Y0.176-0.009
5Y0.17610Y0.162+0.014
Compared to industry (Semiconductor Equipment & Materials)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1880.584-0.396
TTM0.1670.573-0.406
YOY0.1650.601-0.436
5Y0.1760.581-0.405
10Y0.1620.663-0.501
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 Ambarella generates.

  • 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:

  • The EOD is -22.096. Based on the earnings, the company is expensive. -2
  • The MRQ is -15.569. Based on the earnings, the company is expensive. -2
  • The TTM is -12.038. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-22.096MRQ-15.569-6.527
MRQ-15.569TTM-12.038-3.530
TTM-12.038YOY-39.348+27.310
TTM-12.0385Y73.586-85.624
5Y73.58610Y65.165+8.421
Compared to industry (Semiconductor Equipment & Materials)
PeriodCompanyIndustry (mean)+/- 
EOD-22.09619.830-41.926
MRQ-15.56922.938-38.507
TTM-12.03821.508-33.546
YOY-39.34817.849-57.197
5Y73.58627.371+46.215
10Y65.16524.798+40.367
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
Current periodCompared to+/- 
EOD54.389MRQ38.322+16.067
MRQ38.322TTM0.506+37.816
TTM0.506YOY198.771-198.265
TTM0.5065Y58.961-58.455
5Y58.96110Y28.693+30.267
Compared to industry (Semiconductor Equipment & Materials)
PeriodCompanyIndustry (mean)+/- 
EOD54.38911.818+42.571
MRQ38.32211.652+26.670
TTM0.5061.927-1.421
YOY198.7712.096+196.675
5Y58.9612.934+56.027
10Y28.6930.321+28.372
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 Ambarella is to cheap or to expensive compared to its book value.

  • 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:

  • The EOD is 5.632. Based on the equity, the company is overpriced. -1
  • The MRQ is 3.968. Based on the equity, the company is fair priced.
  • The TTM is 3.599. Based on the equity, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD5.632MRQ3.968+1.664
MRQ3.968TTM3.599+0.369
TTM3.599YOY4.973-1.374
TTM3.5995Y5.997-2.398
5Y5.99710Y6.041-0.043
Compared to industry (Semiconductor Equipment & Materials)
PeriodCompanyIndustry (mean)+/- 
EOD5.6322.250+3.382
MRQ3.9682.283+1.685
TTM3.5992.317+1.282
YOY4.9732.362+2.611
5Y5.9972.924+3.073
10Y6.0412.996+3.045
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.

DateTitleRead
2024-11-27
22:20
These Stocks Moved the Most Today: Dell, HP Inc., CrowdStrike, Urban Outfitters, Symbotic, Nordstrom, and MoreRead

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.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Vanguard Group Inc11.18020.00474614567183970.4003
2024-06-30BlackRock Inc8.41470.00423473129337280.9806
2024-09-30State Street Corp4.6620.00441924235478562.5504
2024-09-30Manufacturers Life Insurance Co3.27870.06691353287613874.7517
2024-09-30Millennium Management LLC3.02830.03341249924-197542-13.6474
2024-09-30Geode Capital Management, LLC2.22110.0042916757145681.6147
2024-09-30Citadel Advisors Llc2.13690.0096882010-194206-18.0453
2024-09-30Point72 Asset Management, L.P.2.08870.123686208435507870.0343
2024-09-30Kodai Capital Management LP2.02990.9787837821-189593-18.4534
2024-09-30Morgan Stanley - Brokerage Accounts1.90980.0032788244-1468968-65.0789
2024-09-30William Blair Investment Management, LLC1.84380.1059761008288813.9448
2024-09-30UBS Asset Mgmt Americas Inc1.61430.0097666286438747.049
2024-09-30Dimensional Fund Advisors, Inc.1.5780.0089651331-31788-4.6534
2024-09-30Goldman Sachs Group Inc1.5730.005964923728034075.9941
2024-09-30Nuveen Asset Management, LLC1.50260.0098620179-1740-0.2798
2024-09-30Marshall Wace Asset Management Ltd1.34710.0382556014-57332-9.3474
2024-09-30Legal & General Group PLC1.30040.0063536739-61-0.0114
2024-09-30Stephens Inv Mgmt Group LLC1.21390.38565010368375220.0707
2024-06-30Bank of America Corp1.07410.002144334012188237.9154
2024-09-30Assenagon Asset Management SA0.97520.041840250700
Total 54.97271.847122689735-1051487-4.6%

4.9.2. Funds holding Ambarella Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-10-31Vanguard Total Stock Mkt Idx Inv2.98580.0041232391-7220-0.5824
2024-11-27iShares Russell 2000 ETF2.54380.09431049936-2198-0.2089
2024-10-31Vanguard Small Cap Index2.36940.036197795819000.1947
2024-10-31Vanguard Information Technology ETF2.11770.054187405439210.4506
2024-11-27SPDR® S&P Semiconductor ETF1.72723.823771290300
2024-09-30UBS (Lux) AI and Robotics Equity SB USD1.45362.2121599979-21-0.0035
2024-10-31Vanguard Institutional Extnd Mkt Idx Tr1.40640.0301580483-3853-0.6594
2024-10-31Vanguard Small Cap Growth Index Inv1.29290.0827533619-3788-0.7049
2024-09-30JHancock Small Cap Core NAV1.05861.187843695200
2024-09-30Fidelity Small Cap Index0.93340.0792385254-2602-0.6709
2024-09-30Stephens SMID Select Growth0.87780.46893623166419221.532
2024-09-30Vanguard Explorer Inv0.75250.07793105714834518.4364
2024-11-27Robo Global® Robotics&Automation ETF0.71231.991129399600
2024-11-27SPDR® S&P Kensho New Economies Comps ETF0.70130.944528947300
2024-11-29L&G Artificial Intelligence ETF0.68642.602928330400
2024-10-31State St Russell Sm/Mid Cp® Indx NL Cl C0.58880.0304243029-8300-3.3024
2024-11-29WisdomTree Art Intelligence ETF USD Acc0.54732.027322590300
2024-09-30Fidelity Extended Market Index0.54280.0303224037-7998-3.4469
2024-08-31CREF Stock R10.52090.009921499000
2024-10-31Tributary Small Cap Equity0.51531.28612126673762021.4914
Total 24.334217.073410043815+119998+1.2%

5.3. Insider Transactions

Insiders are holding 5.257% of the shares of Ambarella Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-12-02Christopher DaySELL127871.61
2024-10-03Christopher DaySELL290458
2024-09-24Elizabeth M SchwartingSELL91354.74
2024-09-17Chan W LeeSELL149053.54
2024-09-17Christopher DaySELL48353.54
2024-09-17Feng-ming WangSELL430153.54
2024-09-17John Alexander YoungSELL213953.54
2024-09-17Leslie KohnSELL160853.54
2024-09-16Elizabeth M SchwartingSELL24053.16
2024-09-04Feng-ming WangSELL438256.02
2024-09-03Yun-lung ChenSELL596357.56
2024-07-08Christopher DaySELL140861.66
2024-06-26Chi-hong JuSELL600052.9
2024-06-21Chi-hong JuSELL890055.53
2024-06-10Chi-hong JuSELL189557.5
2024-06-07Chi-hong JuSELL229656.79
2024-03-20Elizabeth M SchwartingSELL24049.47
2024-03-18Chan W LeeSELL107549.27
2024-03-18Christopher DaySELL41649.27
2024-03-18Feng-ming WangSELL217349.27
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Latest Balance Sheet

Balance Sheet of 2024-10-31. Currency in USD. All numbers in thousands.

Summary
Total Assets670,789
Total Liabilities116,494
Total Stockholder Equity554,295
 As reported
Total Liabilities 116,494
Total Stockholder Equity+ 554,295
Total Assets = 670,789

Assets

Total Assets670,789
Total Current Assets303,610
Long-term Assets367,179
Total Current Assets
Cash And Cash Equivalents 127,122
Short-term Investments 99,402
Net Receivables 33,967
Inventory 36,592
Other Current Assets 6,527
Total Current Assets  (as reported)303,610
Total Current Assets  (calculated)303,610
+/-0
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 Liabilities106,870
Long-term Liabilities9,624
Total Stockholder Equity554,295
Total Current Liabilities
Short-term Debt 3,251
Accounts payable 25,227
Other Current Liabilities 72,974
Total Current Liabilities  (as reported)106,870
Total Current Liabilities  (calculated)101,452
+/- 5,418
Long-term Liabilities
Long-term Liabilities  (as reported)9,624
Long-term Liabilities  (calculated)0
+/- 9,624
Total Stockholder Equity
Common Stock19
Retained Earnings -231,823
Accumulated Other Comprehensive Income -297
Other Stockholders Equity 786,396
Total Stockholder Equity (as reported)554,295
Total Stockholder Equity (calculated)554,295
+/-0
Other
Cash and Short Term Investments 226,524
Common Stock Shares Outstanding 41,128
Current Deferred Revenue4,580
Liabilities and Stockholders Equity 670,789
Net Debt -121,155
Short Long Term Debt Total 5,967



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-10-312024-07-312024-04-302024-01-312023-10-312023-07-312023-04-302023-01-312022-10-312022-07-312022-04-302022-01-312021-10-312021-07-312021-04-302021-01-312020-10-312020-07-312020-04-302020-01-312019-10-312019-07-312019-04-302019-01-312018-10-312018-07-312018-04-302018-01-312017-10-312017-07-312017-04-302017-01-312016-10-312016-07-312016-04-302016-01-312015-10-312015-07-312015-04-302015-01-312014-10-312014-07-312014-04-302014-01-312013-10-312013-07-312013-04-302013-01-312012-10-312012-07-312012-04-302012-01-312011-10-312011-07-312011-04-302011-01-31
> Total Assets 
64,133
0
0
0
81,739
82,522
90,836
129,552
138,603
146,239
159,153
175,684
183,307
197,263
216,420
253,278
284,284
313,928
353,677
391,292
410,615
419,053
427,858
484,844
512,271
519,069
513,446
542,587
546,649
519,152
490,722
458,648
466,853
479,251
490,232
514,489
527,276
531,733
533,398
549,555
573,280
584,638
610,058
633,355
657,545
668,665
674,420
687,457
710,195
704,781
696,244
684,629
657,655
638,660
650,334
670,789
670,789650,334638,660657,655684,629696,244704,781710,195687,457674,420668,665657,545633,355610,058584,638573,280549,555533,398531,733527,276514,489490,232479,251466,853458,648490,722519,152546,649542,587513,446519,069512,271484,844427,858419,053410,615391,292353,677313,928284,284253,278216,420197,263183,307175,684159,153146,239138,603129,55290,83682,52281,73900064,133
   > Total Current Assets 
0
0
0
0
77,819
78,742
87,280
125,323
133,148
140,130
152,804
169,584
177,236
191,180
210,193
246,447
275,371
304,978
313,919
351,379
369,645
376,086
385,701
441,604
468,535
465,418
459,711
486,329
493,283
466,647
438,449
407,682
409,589
415,304
425,618
447,428
451,190
458,766
461,398
476,247
497,304
508,548
534,021
555,374
266,748
278,329
282,863
298,330
304,632
304,521
286,647
279,822
280,157
266,907
279,683
303,610
303,610279,683266,907280,157279,822286,647304,521304,632298,330282,863278,329266,748555,374534,021508,548497,304476,247461,398458,766451,190447,428425,618415,304409,589407,682438,449466,647493,283486,329459,711465,418468,535441,604385,701376,086369,645351,379313,919304,978275,371246,447210,193191,180177,236169,584152,804140,130133,148125,32387,28078,74277,8190000
       Cash And Cash Equivalents 
41,896
0
0
0
58,944
59,694
65,171
94,820
100,494
104,277
118,310
128,051
143,394
129,480
128,263
146,577
170,291
197,311
199,577
236,465
268,056
267,959
276,507
313,455
322,872
335,182
309,738
320,933
346,672
336,692
295,289
212,338
194,047
204,444
222,693
252,310
231,403
236,585
220,647
225,508
241,274
227,509
258,402
457,760
171,043
200,639
194,944
112,837
113,541
127,741
122,515
143,787
144,921
131,817
153,925
127,122
127,122153,925131,817144,921143,787122,515127,741113,541112,837194,944200,639171,043457,760258,402227,509241,274225,508220,647236,585231,403252,310222,693204,444194,047212,338295,289336,692346,672320,933309,738335,182322,872313,455276,507267,959268,056236,465199,577197,311170,291146,577128,263129,480143,394128,051118,310104,277100,49494,82065,17159,69458,94400041,896
       Short-term Investments 
243
0
0
0
517
0
263
270
3
3
3
3
3
26,136
38,265
39,951
37,703
37,917
40,177
40,255
39,837
55,852
50,520
58,645
82,522
84,986
91,077
93,085
87,919
77,427
80,671
136,279
164,861
161,732
153,109
148,481
173,345
174,742
190,056
198,129
199,434
208,020
190,757
0
0
0
2,970
86,197
93,322
99,647
93,997
78,549
75,013
71,537
65,880
99,402
99,40265,88071,53775,01378,54993,99799,64793,32286,1972,970000190,757208,020199,434198,129190,056174,742173,345148,481153,109161,732164,861136,27980,67177,42787,91993,08591,07784,98682,52258,64550,52055,85239,83740,25540,17737,91737,70339,95138,26526,136333332702630517000243
       Net Receivables 
0
0
0
0
9,485
8,930
10,629
18,243
20,153
23,467
21,881
25,449
18,837
21,305
26,833
40,965
40,180
39,193
42,137
46,282
39,408
30,501
33,588
41,394
38,596
22,871
38,351
47,197
31,294
25,727
29,007
32,417
26,212
26,457
27,940
21,609
18,487
20,684
23,275
24,111
24,974
34,528
38,295
44,776
44,307
28,008
37,698
48,556
51,987
29,825
30,158
22,968
24,950
28,299
23,160
33,967
33,96723,16028,29924,95022,96830,15829,82551,98748,55637,69828,00844,30744,77638,29534,52824,97424,11123,27520,68418,48721,60927,94026,45726,21232,41729,00725,72731,29447,19738,35122,87138,59641,39433,58830,50139,40846,28242,13739,19340,18040,96526,83321,30518,83725,44921,88123,46720,15318,24310,6298,9309,4850000
       Other Current Assets 
1,618
0
0
0
2,604
2,502
3,091
3,119
3,583
3,061
2,700
3,074
4,553
4,225
3,829
4,115
5,504
4,754
4,255
5,589
4,177
3,853
4,188
4,770
4,400
3,313
2,819
4,017
4,015
3,833
2,695
3,320
6,217
5,036
4,500
5,183
4,984
4,798
3,513
4,787
5,541
5,371
4,491
5,799
6,179
8,159
7,148
5,345
5,288
6,077
5,199
7,463
12,467
6,936
6,058
6,527
6,5276,0586,93612,4677,4635,1996,0775,2885,3457,1488,1596,1795,7994,4915,3715,5414,7873,5134,7984,9845,1834,5005,0366,2173,3202,6953,8334,0154,0172,8193,3134,4004,7704,1883,8534,1775,5894,2554,7545,5044,1153,8294,2254,5533,0742,7003,0613,5833,1193,0912,5022,6040001,618
   > Long-term Assets 
0
0
0
0
3,920
3,780
3,556
4,229
5,455
6,109
6,349
6,100
6,071
6,083
6,227
6,831
8,913
8,950
39,758
39,913
40,970
42,967
42,157
43,240
43,736
53,651
53,735
56,258
53,366
52,505
52,273
50,966
57,264
63,947
64,614
67,061
76,086
72,967
72,000
73,308
75,976
76,090
76,037
77,981
390,797
390,336
391,557
389,127
405,563
400,260
409,597
404,807
377,498
371,753
370,651
367,179
367,179370,651371,753377,498404,807409,597400,260405,563389,127391,557390,336390,79777,98176,03776,09075,97673,30872,00072,96776,08667,06164,61463,94757,26450,96652,27352,50553,36656,25853,73553,65143,73643,24042,15742,96740,97039,91339,7588,9508,9136,8316,2276,0836,0716,1006,3496,1095,4554,2293,5563,7803,9200000
       Property Plant Equipment 
1,565
0
0
0
1,686
1,705
1,625
2,283
2,536
2,976
3,219
3,025
3,018
2,950
3,080
3,182
3,075
3,022
2,891
3,215
3,448
3,567
3,642
4,291
4,988
5,241
5,636
5,666
6,449
6,645
7,010
6,746
6,728
14,294
13,342
16,522
15,549
14,673
13,718
13,865
15,189
17,083
18,303
20,456
21,261
20,430
20,706
19,939
20,153
18,764
17,872
16,677
15,689
14,087
15,786
15,636
15,63615,78614,08715,68916,67717,87218,76420,15319,93920,70620,43021,26120,45618,30317,08315,18913,86513,71814,67315,54916,52213,34214,2946,7286,7467,0106,6456,4495,6665,6365,2414,9884,2913,6423,5673,4483,2152,8913,0223,0753,1823,0802,9503,0183,0253,2192,9762,5362,2831,6251,7051,6860001,565
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
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
303,625
303,625
303,625
303,625
303,625
303,625
303,625
303,625
303,625
303,625
303,625
303,625
303,625303,625303,625303,625303,625303,625303,625303,625303,625303,625303,625303,62526,60126,60126,60126,60126,60126,60126,60126,60126,60126,60126,60126,60126,60126,60126,60126,60126,60126,60126,60126,60126,60126,60126,60126,60126,60126,601000000000000000000
       Intangible Assets 
810
0
0
0
270
135
0
0
0
0
0
0
0
0
0
0
0
0
4,107
4,124
4,178
4,173
4,173
4,162
4,149
13,613
12,970
15,241
14,417
13,271
12,366
11,222
10,936
10,134
9,008
8,232
17,826
16,391
16,088
17,352
18,703
17,291
15,800
15,267
46,302
48,477
49,563
47,550
58,497
55,535
63,121
58,805
55,136
51,099
48,404
44,962
44,96248,40451,09955,13658,80563,12155,53558,49747,55049,56348,47746,30215,26715,80017,29118,70317,35216,08816,39117,8268,2329,00810,13410,93611,22212,36613,27114,41715,24112,97013,6134,1494,1624,1734,1734,1784,1244,107000000000000135270000810
       Long-term Assets Other 
0
0
0
0
1,538
1,514
1,505
1,520
1,981
2,054
1,995
1,970
1,919
1,873
1,772
1,983
1,902
1,928
2,029
2,018
2,117
2,085
1,998
2,162
2,224
2,168
2,229
2,214
2,257
2,338
2,536
2,470
2,412
2,352
5,246
5,386
5,710
5,359
5,381
5,027
4,569
4,634
4,634
4,190
4,269
3,834
3,504
3,428
4,012
3,906
2,795
2,748
-52,322
-48,272
2,673
2,956
2,9562,673-48,272-52,3222,7482,7953,9064,0123,4283,5043,8344,2694,1904,6344,6344,5695,0275,3815,3595,7105,3865,2462,3522,4122,4702,5362,3382,2572,2142,2292,1682,2242,1621,9982,0852,1172,0182,0291,9281,9021,9831,7721,8731,9191,9701,9952,0541,9811,5201,5051,5141,5380000
       Deferred Long Term Asset Charges 
0
0
0
0
0
0
0
426
938
1,079
1,135
1,105
1,134
1,260
1,375
1,666
3,936
4,000
4,130
3,955
4,626
6,541
5,743
6,024
5,774
6,028
6,299
6,536
3,642
3,650
3,760
3,927
10,587
10,566
10,417
10,320
10,400
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000010,40010,32010,41710,56610,5873,9273,7603,6503,6426,5366,2996,0285,7746,0245,7436,5414,6263,9554,1304,0003,9361,6661,3751,2601,1341,1051,1351,0799384260000000
> Total Liabilities 
25,964
0
0
0
75,290
72,238
23,023
27,578
26,271
26,836
30,350
31,261
26,946
29,564
34,109
43,924
47,073
48,522
57,504
58,923
61,159
42,601
51,103
62,231
57,637
54,740
60,720
73,523
64,462
50,344
57,830
47,509
47,364
56,813
61,771
69,249
79,204
76,150
74,751
86,902
98,304
93,344
107,004
104,120
110,369
94,317
96,309
99,059
104,107
98,590
93,926
92,841
97,784
83,235
102,783
116,494
116,494102,78383,23597,78492,84193,92698,590104,10799,05996,30994,317110,369104,120107,00493,34498,30486,90274,75176,15079,20469,24961,77156,81347,36447,50957,83050,34464,46273,52360,72054,74057,63762,23151,10342,60161,15958,92357,50448,52247,07343,92434,10929,56426,94631,26130,35026,83626,27127,57823,02372,23875,29000025,964
   > Total Current Liabilities 
24,232
0
0
0
22,944
19,891
21,678
26,463
24,830
25,366
28,889
29,834
25,402
28,008
32,362
42,605
45,482
46,930
54,706
49,529
48,817
39,834
48,310
59,940
54,396
45,738
51,589
60,452
53,236
39,651
47,578
37,909
39,023
42,215
47,240
50,805
53,453
51,503
51,162
62,233
73,967
70,003
85,536
81,619
89,284
74,855
77,543
80,934
83,462
80,149
74,690
75,829
82,979
72,245
91,456
106,870
106,87091,45672,24582,97975,82974,69080,14983,46280,93477,54374,85589,28481,61985,53670,00373,96762,23351,16251,50353,45350,80547,24042,21539,02337,90947,57839,65153,23660,45251,58945,73854,39659,94048,31039,83448,81749,52954,70646,93045,48242,60532,36228,00825,40229,83428,88925,36624,83026,46321,67819,89122,94400024,232
       Short-term Debt 
0
0
0
0
7,991
735
801
1,115
14,495
11,194
12,433
12,052
12,191
9,749
706
1,895
748
1,306
2,939
1,555
787
0
0
1,359
568
18,307
18,704
24,714
28,768
17,282
19,108
21,834
20,814
2,390
2,260
2,161
2,181
2,101
2,402
2,809
2,911
2,992
2,886
3,494
3,391
3,293
3,506
3,425
3,539
3,567
3,548
7,106
6,886
6,296
7,304
3,251
3,2517,3046,2966,8867,1063,5483,5673,5393,4253,5063,2933,3913,4942,8862,9922,9112,8092,4022,1012,1812,1612,2602,39020,81421,83419,10817,28228,76824,71418,70418,3075681,359007871,5552,9391,3067481,8957069,74912,19112,05212,43311,19414,4951,1158017357,9910000
       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
2,390
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000002,390000000000000000000000000000000000
       Accounts payable 
6,725
0
0
0
6,481
5,673
7,978
9,345
6,674
9,987
11,440
14,139
8,321
13,408
14,424
20,830
21,036
23,990
20,314
22,621
14,175
16,347
19,723
28,364
19,955
18,699
23,466
26,208
19,815
17,449
23,381
11,134
12,801
16,055
18,912
18,697
14,910
20,589
13,693
14,613
21,124
20,644
33,116
27,071
31,170
29,763
22,074
29,130
17,845
25,625
11,943
9,298
28,503
16,470
19,443
25,227
25,22719,44316,47028,5039,29811,94325,62517,84529,13022,07429,76331,17027,07133,11620,64421,12414,61313,69320,58914,91018,69718,91216,05512,80111,13423,38117,44919,81526,20823,46618,69919,95528,36419,72316,34714,17522,62120,31423,99021,03620,83014,42413,4088,32114,13911,4409,9876,6749,3457,9785,6736,4810006,725
       Other Current Liabilities 
17,096
0
0
0
470
8,121
8,791
12,591
210
161
125
91
59
34
12,344
14,846
18,791
15,415
24,375
18,409
23,778
17,395
23,123
23,332
26,448
3,177
3,216
4,311
4,346
4,374
4,506
4,536
4,879
23,205
25,515
29,402
35,661
28,011
33,667
43,633
49,088
45,597
48,632
50,267
53,309
40,835
51,506
47,343
60,767
49,630
56,490
54,438
45,155
46,566
58,748
72,974
72,97458,74846,56645,15554,43856,49049,63060,76747,34351,50640,83553,30950,26748,63245,59749,08843,63333,66728,01135,66129,40225,51523,2054,8794,5364,5064,3744,3464,3113,2163,17726,44823,33223,12317,39523,77818,40924,37515,41518,79114,84612,34434599112516121012,5918,7918,12147000017,096
   > Long-term Liabilities 
0
0
0
0
52,346
52,347
1,345
1,115
1,441
1,470
1,461
1,427
1,544
1,556
1,747
1,319
1,591
1,592
2,798
9,394
12,342
2,767
2,793
2,291
3,241
9,002
9,131
13,071
11,226
10,693
10,252
9,600
8,341
14,598
14,531
18,444
25,751
24,647
23,589
24,669
24,337
23,341
21,468
22,501
21,085
19,462
18,766
18,125
20,645
18,441
19,236
17,012
14,805
10,990
11,327
9,624
9,62411,32710,99014,80517,01219,23618,44120,64518,12518,76619,46221,08522,50121,46823,34124,33724,66923,58924,64725,75118,44414,53114,5988,3419,60010,25210,69311,22613,0719,1319,0023,2412,2912,7932,76712,3429,3942,7981,5921,5911,3191,7471,5561,5441,4271,4611,4701,4411,1151,34552,34752,3460000
       Capital Lease Obligations Min Short Term Debt
0
0
0
0
-7,991
-735
-801
-1,115
-14,495
-11,194
-12,433
-12,052
-12,191
-9,749
-706
-1,895
-748
-1,306
-2,939
-1,555
-787
0
0
-1,359
-568
-18,307
-18,704
-24,714
-28,768
-17,282
-19,108
-21,834
-20,814
5,635
5,100
8,519
7,975
7,386
6,911
6,662
7,525
8,475
7,763
9,053
8,322
7,438
7,024
5,897
5,097
4,163
3,216
-1,237
-1,547
-1,905
-551
-3,251
-3,251-551-1,905-1,547-1,2373,2164,1635,0975,8977,0247,4388,3229,0537,7638,4757,5256,6626,9117,3867,9758,5195,1005,635-20,814-21,834-19,108-17,282-28,768-24,714-18,704-18,307-568-1,35900-787-1,555-2,939-1,306-748-1,895-706-9,749-12,191-12,052-12,433-11,194-14,495-1,115-801-735-7,9910000
       Deferred Long Term Asset Charges 
0
0
0
0
0
0
0
426
938
1,079
1,135
1,105
1,134
1,260
1,375
1,666
3,936
4,000
4,130
3,955
4,626
6,541
5,743
6,024
5,774
6,028
6,299
6,536
3,642
3,650
3,760
3,927
10,587
10,566
10,417
10,320
10,400
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000010,40010,32010,41710,56610,5873,9273,7603,6503,6426,5366,2996,0285,7746,0245,7436,5414,6263,9554,1304,0003,9361,6661,3751,2601,1341,1051,1351,0799384260000000
       Long-term Liabilities Other 
0
0
0
0
0
0
0
1,115
1,441
1,470
1,461
1,427
1,544
1,556
1,569
1,175
1,393
1,405
2,704
9,394
12,342
2,767
2,793
2,291
3,241
9,002
9,131
13,071
11,226
10,693
10,252
9,600
8,341
14,598
8,138
8,632
25,751
24,647
15,391
24,669
16,812
23,341
13,705
13,448
12,763
19,462
11,742
12,228
15,548
14,278
16,020
14,696
12,054
8,892
7,370
0
07,3708,89212,05414,69616,02014,27815,54812,22811,74219,46212,76313,44813,70523,34116,81224,66915,39124,64725,7518,6328,13814,5988,3419,60010,25210,69311,22613,0719,1319,0023,2412,2912,7932,76712,3429,3942,7041,4051,3931,1751,5691,5561,5441,4271,4611,4701,4411,1150000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
178
144
198
187
94
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
00000000000000000000000000000000000009418719814417800000000000000
> Total Stockholder Equity
38,169
0
0
0
6,449
10,284
67,813
101,974
112,332
119,403
128,803
144,423
156,361
167,699
182,311
209,354
237,211
265,406
296,173
332,369
349,456
376,452
376,755
422,613
454,634
464,329
452,726
469,064
482,187
468,808
432,892
411,139
419,489
422,438
428,461
445,240
448,072
455,583
458,647
462,653
474,976
491,294
503,054
529,235
547,176
574,348
578,111
588,398
606,088
606,191
602,318
591,788
559,871
555,425
547,551
554,295
554,295547,551555,425559,871591,788602,318606,191606,088588,398578,111574,348547,176529,235503,054491,294474,976462,653458,647455,583448,072445,240428,461422,438419,489411,139432,892468,808482,187469,064452,726464,329454,634422,613376,755376,452349,456332,369296,173265,406237,211209,354182,311167,699156,361144,423128,803119,403112,332101,97467,81310,2846,44900038,169
   Common Stock
3
0
0
0
3
3
9
12
12
12
12
13
13
13
13
14
14
14
14
14
15
15
15
15
15
15
15
15
15
15
15
14
15
15
15
15
15
15
15
16
16
16
16
17
17
17
17
17
18
18
18
18
18
18
19
19
191918181818181817171717171616161615151515151515141515151515151515151515141414141413131313121212129330003
   Retained Earnings Total Equity
0
0
0
0
0
0
0
16,766
20,409
25,150
31,404
40,530
46,063
51,323
60,633
78,960
96,634
115,488
138,585
168,046
173,142
186,386
195,017
224,062
242,413
244,977
248,280
260,004
261,265
251,302
244,425
235,404
230,861
213,550
203,359
199,050
186,069
170,606
155,850
138,772
126,283
115,465
108,309
109,065
99,872
89,050
65,400
45,591
0
-1,416
0
0
0
0
0
0
000000-1,416045,59165,40089,05099,872109,065108,309115,465126,283138,772155,850170,606186,069199,050203,359213,550230,861235,404244,425251,302261,265260,004248,280244,977242,413224,062195,017186,386173,142168,046138,585115,48896,63478,96060,63351,32346,06340,53031,40425,15020,40916,7660000000
   Accumulated Other Comprehensive Income 
0
0
0
0
-3,635
-3,797
-3,980
-4,151
-4,190
-4,363
-4,639
-4,942
-5,226
8
-21
-14
-1
-17
-24
-15
-7
20
33
-18
-70
-88
-82
-116
-279
-389
-211
-185
97
351
545
685
768
405
1,587
1,363
1,219
792
608
0
0
0
-2
-1,043
-492
-382
-930
-1,219
-183
-572
-165
-297
-297-165-572-183-1,219-930-382-492-1,043-20006087921,2191,3631,58740576868554535197-185-211-389-279-116-82-88-70-183320-7-15-24-17-1-14-218-5,226-4,942-4,639-4,363-4,190-4,151-3,980-3,797-3,6350000
   Capital Surplus 
0
0
0
0
0
0
0
85,196
91,911
94,241
97,387
103,880
110,285
116,355
121,686
130,394
140,564
149,921
157,598
164,324
176,306
190,031
181,690
198,554
212,276
219,425
204,513
209,161
221,186
217,880
188,663
175,906
188,516
208,522
224,542
245,490
261,220
284,557
301,195
322,502
347,458
375,021
394,121
420,153
447,287
485,281
512,696
543,833
0
607,971
0
0
0
0
0
0
000000607,9710543,833512,696485,281447,287420,153394,121375,021347,458322,502301,195284,557261,220245,490224,542208,522188,516175,906188,663217,880221,186209,161204,513219,425212,276198,554181,690190,031176,306164,324157,598149,921140,564130,394121,686116,355110,285103,88097,38794,24191,91185,1960000000
   Treasury Stock00000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
7,860
9,255
61,735
89,347
96,101
98,604
102,026
108,822
115,511
116,355
121,686
130,394
140,564
149,921
157,598
164,324
176,306
190,031
181,690
198,554
212,276
219,425
204,513
209,161
221,186
217,880
188,663
175,906
188,516
208,522
224,542
245,490
261,220
284,557
301,195
322,502
347,458
375,021
394,121
420,153
447,287
485,281
512,696
543,833
572,076
607,971
635,844
667,313
694,967
728,842
755,449
786,396
786,396755,449728,842694,967667,313635,844607,971572,076543,833512,696485,281447,287420,153394,121375,021347,458322,502301,195284,557261,220245,490224,542208,522188,516175,906188,663217,880221,186209,161204,513219,425212,276198,554181,690190,031176,306164,324157,598149,921140,564130,394121,686116,355115,511108,822102,02698,60496,10189,34761,7359,2557,8600000



5.3. Balance Sheets

Currency in USD. All numbers in thousands.