Amplitech Group Inc
Buy, Hold or Sell?
Let's analyze Amplitech Group Inc together
I guess you are interested in Amplitech Group 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 Amplitech Group 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 Amplitech Group Inc
I send you an email if I find something interesting about Amplitech Group Inc.
1. Quick Overview
1.1. Quick analysis of Amplitech Group Inc (30 sec.)
1.2. What can you expect buying and holding a share of Amplitech Group Inc? (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 Amplitech Group Inc (5 min.)
2.2. Growth of Amplitech Group Inc (5 min.)
Is Amplitech Group Inc growing?
Current year | Previous year | Grow | Grow % | |
---|---|---|---|---|
How rich? | $20.3m | $27.9m | -$6.9m | -32.8% |
How much money is Amplitech Group Inc making?
Current year | Previous year | Grow | Grow % | |
---|---|---|---|---|
Making money | -$2.4m | -$898.3k | -$1.5m | -63.7% |
Net Profit Margin | -102.4% | -22.6% | - | - |
How much money comes from the company's main activities?
2.3. Financial Health of Amplitech Group Inc (5 min.)
2.4. Comparing to competitors in the Communication Equipment industry (5 min.)
Industry Rankings (Communication Equipment)
3. Summary and Key Metrics
3.1. What can you expect buying and holding a share of Amplitech Group Inc?
Welcome investor! Amplitech Group Inc's management wants to use your money to grow the business. In return you get a share of Amplitech Group Inc.
First you should know what it really means to hold a share of Amplitech Group Inc. And how you can make/lose money.
Speculation
The Price per Share of Amplitech Group Inc is $0.88. 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 Amplitech Group Inc.
- 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 Amplitech Group Inc, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:
- You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is $1.63. Based on the TTM, the Book Value Change Per Share is $-0.18 per quarter. Based on the YOY, the Book Value Change Per Share is $-0.05 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 | -0.10 | -10.8% | -0.20 | -22.5% | -0.05 | -5.7% | -0.07 | -7.4% | -0.03 | -3.5% |
Usd Book Value Change Per Share | -0.02 | -2.8% | -0.18 | -20.3% | -0.05 | -5.7% | 0.08 | 9.2% | 0.04 | 4.7% |
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 | -0.02 | -2.8% | -0.18 | -20.3% | -0.05 | -5.7% | 0.08 | 9.2% | 0.04 | 4.7% |
Usd Price Per Share | 0.78 | - | 1.23 | - | 2.30 | - | 2.30 | - | 1.14 | - |
Price to Earnings Ratio | -2.05 | - | -1.79 | - | -12.17 | - | 145.64 | - | 71.38 | - |
Price-to-Total Gains Ratio | -31.80 | - | -15.13 | - | -50.98 | - | 19.87 | - | 9.88 | - |
Price to Book Ratio | 0.48 | - | 0.72 | - | 1.03 | - | 1.97 | - | -81.25 | - |
Price-to-Total Gains Ratio | -31.80 | - | -15.13 | - | -50.98 | - | 19.87 | - | 9.88 | - |
When do you get the money?
Usd Investment | |
---|---|
Usd Price Per Share | 0.88 |
Number of shares | 1136 |
Gains per Quarter | Trailing 12 Months | 5 Year |
---|---|---|
Usd Dividend Per Share | 0.00 | 0.00 |
Usd Book Value Change Per Share | -0.18 | 0.08 |
Usd Total Gains Per Share | -0.18 | 0.08 |
Gains per Quarter (1136 shares) | -203.16 | 92.43 |
Gains per Year (1136 shares) | -812.66 | 369.70 |
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 | -813 | -823 | 0 | 370 | 360 |
2 | 0 | -1625 | -1636 | 0 | 739 | 730 |
3 | 0 | -2438 | -2449 | 0 | 1109 | 1100 |
4 | 0 | -3251 | -3262 | 0 | 1479 | 1470 |
5 | 0 | -4063 | -4075 | 0 | 1849 | 1840 |
6 | 0 | -4876 | -4888 | 0 | 2218 | 2210 |
7 | 0 | -5689 | -5701 | 0 | 2588 | 2580 |
8 | 0 | -6501 | -6514 | 0 | 2958 | 2950 |
9 | 0 | -7314 | -7327 | 0 | 3327 | 3320 |
10 | 0 | -8127 | -8140 | 0 | 3697 | 3690 |
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 | 3.0 | 0.0 | 0.0% | 2.0 | 9.0 | 0.0 | 18.2% | 4.0 | 15.0 | 0.0 | 21.1% | 17.0 | 22.0 | 0.0 | 43.6% | 18.0 | 33.0 | 0.0 | 35.3% |
Book Value Change Per Share | 0.0 | 3.0 | 0.0 | 0.0% | 2.0 | 9.0 | 0.0 | 18.2% | 6.0 | 13.0 | 0.0 | 31.6% | 19.0 | 20.0 | 0.0 | 48.7% | 27.0 | 24.0 | 0.0 | 52.9% |
Dividend per Share | 0.0 | 0.0 | 3.0 | 0.0% | 0.0 | 0.0 | 11.0 | 0.0% | 0.0 | 0.0 | 19.0 | 0.0% | 0.0 | 0.0 | 39.0 | 0.0% | 0.0 | 0.0 | 51.0 | 0.0% |
Total Gains per Share | 0.0 | 3.0 | 0.0 | 0.0% | 2.0 | 9.0 | 0.0 | 18.2% | 6.0 | 13.0 | 0.0 | 31.6% | 19.0 | 20.0 | 0.0 | 48.7% | 27.0 | 24.0 | 0.0 | 52.9% |
3.2. Key Performance Indicators
The key performance indicators of Amplitech Group 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 | - | - | -0.025 | -0.179 | +629% | -0.050 | +103% | 0.081 | -130% | 0.042 | -159% |
Book Value Per Share | - | - | 1.628 | 1.683 | -3% | 2.235 | -27% | 1.544 | +5% | 0.772 | +111% |
Current Ratio | - | - | 4.910 | 6.718 | -27% | 9.221 | -47% | 10.084 | -51% | 6.251 | -21% |
Debt To Asset Ratio | - | - | 0.260 | 0.207 | +26% | 0.186 | +40% | 0.332 | -22% | 0.417 | -38% |
Debt To Equity Ratio | - | - | 0.352 | 0.264 | +33% | 0.229 | +54% | 1.186 | -70% | 1.204 | -71% |
Dividend Per Share | - | - | - | - | 0% | - | 0% | - | 0% | - | 0% |
Enterprise Value | - | - | 3673281.950 | 11312214.650 | -68% | 32908807.500 | -89% | 33428545.234 | -89% | 16469195.378 | -78% |
Eps | - | - | -0.095 | -0.198 | +108% | -0.050 | -47% | -0.065 | -31% | -0.030 | -68% |
Ev To Ebitda Ratio | - | - | -0.958 | -2.202 | +130% | -9.201 | +860% | -8.011 | +736% | -4.919 | +414% |
Ev To Sales Ratio | - | - | 0.324 | 1.176 | -72% | 2.079 | -84% | 7.139 | -95% | 3.586 | -91% |
Free Cash Flow Per Share | - | - | 0.120 | -0.024 | +120% | -0.053 | +144% | -0.049 | +141% | -0.023 | +119% |
Free Cash Flow To Equity Per Share | - | - | 0.264 | 0.023 | +1071% | -0.101 | +138% | 0.076 | +249% | 0.040 | +558% |
Gross Profit Margin | - | - | 1.000 | 1.000 | 0% | 1.000 | 0% | 1.000 | 0% | 1.000 | 0% |
Intrinsic Value_10Y_max | - | - | 10.993 | - | - | - | - | - | - | - | - |
Intrinsic Value_10Y_min | - | - | 0.110 | - | - | - | - | - | - | - | - |
Intrinsic Value_1Y_max | - | - | 0.082 | - | - | - | - | - | - | - | - |
Intrinsic Value_1Y_min | - | - | -0.182 | - | - | - | - | - | - | - | - |
Intrinsic Value_3Y_max | - | - | 1.022 | - | - | - | - | - | - | - | - |
Intrinsic Value_3Y_min | - | - | -0.382 | - | - | - | - | - | - | - | - |
Intrinsic Value_5Y_max | - | - | 2.900 | - | - | - | - | - | - | - | - |
Intrinsic Value_5Y_min | - | - | -0.402 | - | - | - | - | - | - | - | - |
Market Cap | 11017160.000 | +11% | 9766461.950 | 15357670.650 | -36% | 28826148.750 | -66% | 28770535.813 | -66% | 14313102.967 | -32% |
Net Profit Margin | - | - | -0.420 | -1.024 | +144% | -0.226 | -46% | -0.483 | +15% | -0.238 | -43% |
Operating Margin | - | - | -0.384 | -0.542 | +41% | -0.137 | -64% | -0.383 | 0% | -0.179 | -53% |
Operating Ratio | - | - | 1.384 | 1.542 | -10% | 1.135 | +22% | 1.388 | 0% | 1.196 | +16% |
Pb Ratio | 0.541 | +11% | 0.479 | 0.720 | -33% | 1.030 | -53% | 1.969 | -76% | -81.251 | +17052% |
Pe Ratio | -2.315 | -13% | -2.052 | -1.794 | -13% | -12.165 | +493% | 145.636 | -101% | 71.381 | -103% |
Price Per Share | 0.880 | +11% | 0.780 | 1.227 | -36% | 2.303 | -66% | 2.298 | -66% | 1.141 | -32% |
Price To Free Cash Flow Ratio | 1.832 | +11% | 1.624 | -2.071 | +228% | 30.839 | -95% | 3.933 | -59% | 1.731 | -6% |
Price To Total Gains Ratio | -35.876 | -13% | -31.803 | -15.128 | -52% | -50.978 | +60% | 19.866 | -260% | 9.879 | -422% |
Quick Ratio | - | - | 0.913 | 1.522 | -40% | 6.864 | -87% | 8.175 | -89% | 4.702 | -81% |
Return On Assets | - | - | -0.043 | -0.093 | +115% | -0.026 | -40% | -0.048 | +10% | -0.006 | -86% |
Return On Equity | - | - | -0.058 | -0.115 | +97% | -0.032 | -45% | -0.136 | +132% | -0.016 | -73% |
Total Gains Per Share | - | - | -0.025 | -0.179 | +629% | -0.050 | +103% | 0.081 | -130% | 0.042 | -159% |
Usd Book Value | - | - | 20376632.000 | 21074528.333 | -3% | 27980133.500 | -27% | 19328192.316 | +5% | 9669455.385 | +111% |
Usd Book Value Change Per Share | - | - | -0.025 | -0.179 | +629% | -0.050 | +103% | 0.081 | -130% | 0.042 | -159% |
Usd Book Value Per Share | - | - | 1.628 | 1.683 | -3% | 2.235 | -27% | 1.544 | +5% | 0.772 | +111% |
Usd Dividend Per Share | - | - | - | - | 0% | - | 0% | - | 0% | - | 0% |
Usd Enterprise Value | - | - | 3673281.950 | 11312214.650 | -68% | 32908807.500 | -89% | 33428545.234 | -89% | 16469195.378 | -78% |
Usd Eps | - | - | -0.095 | -0.198 | +108% | -0.050 | -47% | -0.065 | -31% | -0.030 | -68% |
Usd Free Cash Flow | - | - | 1503757.000 | -302129.667 | +120% | -663429.000 | +144% | -613619.053 | +141% | -288221.513 | +119% |
Usd Free Cash Flow Per Share | - | - | 0.120 | -0.024 | +120% | -0.053 | +144% | -0.049 | +141% | -0.023 | +119% |
Usd Free Cash Flow To Equity Per Share | - | - | 0.264 | 0.023 | +1071% | -0.101 | +138% | 0.076 | +249% | 0.040 | +558% |
Usd Market Cap | 11017160.000 | +11% | 9766461.950 | 15357670.650 | -36% | 28826148.750 | -66% | 28770535.813 | -66% | 14313102.967 | -32% |
Usd Price Per Share | 0.880 | +11% | 0.780 | 1.227 | -36% | 2.303 | -66% | 2.298 | -66% | 1.141 | -32% |
Usd Profit | - | - | -1189683.000 | -2473706.000 | +108% | -898321.500 | -24% | -872929.211 | -27% | -409967.795 | -66% |
Usd Revenue | - | - | 2834512.000 | 2551761.667 | +11% | 3961993.750 | -28% | 2550536.684 | +11% | 1487438.000 | +91% |
Usd Total Gains Per Share | - | - | -0.025 | -0.179 | +629% | -0.050 | +103% | 0.081 | -130% | 0.042 | -159% |
EOD | +4 -4 | MRQ | TTM | +22 -15 | YOY | +14 -23 | 5Y | +20 -17 | 10Y | +15 -22 |
3.3 Fundamental Score
Penke's Stock Scanner
Indicator | Condition | Value | ||
---|---|---|---|---|
Price to Earnings Ratio (EOD) | Between | 0-15 | -2.315 | |
Price to Book Ratio (EOD) | Between | 0-1 | 0.541 | |
Net Profit Margin (MRQ) | Greater than | 0 | -0.420 | |
Operating Margin (MRQ) | Greater than | 0 | -0.384 | |
Quick Ratio (MRQ) | Greater than | 1 | 0.913 | |
Current Ratio (MRQ) | Greater than | 1 | 4.910 | |
Debt to Asset Ratio (MRQ) | Less than | 1 | 0.260 | |
Debt to Equity Ratio (MRQ) | Less than | 1 | 0.352 | |
Return on Equity (MRQ) | Greater than | 0.15 | -0.058 | |
Return on Assets (MRQ) | Greater than | 0.05 | -0.043 | |
Total | 4/10 (40.0%) |
3.4 Technical Score
Penke's Symbol Scanner
Indicator | Condition | Value | ||
---|---|---|---|---|
Rsi | Greater than | 50 | 48.320 | |
Ma 20 | Greater than | Ma 50 | 0.893 | |
Ma 50 | Greater than | Ma 100 | 0.894 | |
Ma 100 | Greater than | Ma 200 | 0.911 | |
Open | Greater than | Close | 0.868 | |
Total | 0/5 (0.0%) |
4. In-depth Analysis
4.1 About Amplitech Group Inc
- https://www.amplitechinc.com
- Communication Equipment
- 46
- 155 Plant Avenue, Hauppauge, NY, United States, 11788
Google Maps Bing Maps
AmpliTech Group, Inc. designs, engineers, and assembles micro-wave component-based amplifiers. The company's products include radio frequency (RF) amplifiers and related subsystems, such as low noise amplifiers for use in receivers of various communication systems comprising Wi-Fi, radar, satellite, base station, cell phone, radio, etc.; and medium power amplifiers that provide enhanced output power and gain in transceiver chains. It provides specialty microwave block downconverters used as a test device on satellite access point antennas; specialty microwave 1:2 Tx protection switch panels that is used in satellite communication earth stations; desktop/benchtop and compact wideband power amplifiers used in SATCOM rack mount systems, as well as test equipment used in integrators and manufacturers of various communications systems, such as cellular base stations, simulators, and point to point wireless radios; and waveguide to coaxial adapters for SATCOM and satellite internet gateway systems. In addition, the company offers cryogenic amplifiers for quantum computing, medical, RF imaging, research and development, space communications, accelerators, radiometry, and telephony applications; and cryogenic and non-cryogenic 4g/5g small cell subsystems for high-speed networks and airline Wi-Fi systems. Further, it provides custom assembly designs and non-recurring engineering services on a project-by-project basis, as well as IC packaging and lids products. The company serves aerospace, government, defense, commercial satellite, and wireless industries through sales representatives and distributors in the United States, Europe, the Middle East, and South Asia. AmpliTech Group, Inc. was founded in 2002 and is based in Hauppauge, New York.
Fundamental data was last updated by Penke on 2024-12-05 12:17:07.
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 cheap. | ||
Based on the earnings, the company is expensive. | ||
Based on how much money comes from the company's main activities, the company is expensive. |
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 Amplitech Group Inc to the Communication Equipment industry mean.
- A Net Profit Margin of -42.0% means that $-0.42 for each $1 in revenue is generated as profit.
Let's take a look of the Net Profit Margin trends of Amplitech Group Inc:
Trends
- The YOY is -22.6%. Compared to the TTM, the mid term is trending down. -2
- The 5Y is -48.3%. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is -23.8%. Compared to the 5Y term, the 10Y term is trending down. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | -42.0% | TTM | -102.4% | +60.5% | |
TTM | -102.4% | YOY | -22.6% | -79.8% | |
TTM | -102.4% | 5Y | -48.3% | -54.2% | |
5Y | -48.3% | 10Y | -23.8% | -24.5% |
Compared to industry (Communication Equipment)
Let compare the company's Net Profit Margin with the average (mean) in the Communication Equipment industry:
- The MRQ average (mean) in the Communication Equipment industry is 1.9%. trending down. -2
- The TTM average (mean) in the Communication Equipment industry is 0.4%. trending down. -2
4.3.1.2. Return on Assets
- Above 5% is considered healthy but always compare Amplitech Group Inc to the Communication Equipment industry mean.
- -4.3% Return on Assets means that Amplitech Group Inc generated $-0.04 profit for each $1 in assets.
Let's take a look of the Return on Assets trends of Amplitech Group Inc:
Trends
- The YOY is -2.6%. Compared to the TTM, the mid term is trending down. -2
- The 5Y is -4.8%. 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 | -4.3% | TTM | -9.3% | +5.0% | |
TTM | -9.3% | YOY | -2.6% | -6.7% | |
TTM | -9.3% | 5Y | -4.8% | -4.5% | |
5Y | -4.8% | 10Y | -0.6% | -4.2% |
Compared to industry (Communication Equipment)
Let compare the company's Return on Assets with the average (mean) in the Communication Equipment industry:
- The MRQ average (mean) in the Communication Equipment industry is 0.4%. trending down. -2
- The TTM average (mean) in the Communication Equipment industry is 0.2%. trending down. -2
4.3.1.3. Return on Equity
- Above 15%-20% is considered healthy but always compare Amplitech Group Inc to the Communication Equipment industry mean.
- -5.8% Return on Equity means Amplitech Group Inc generated $-0.06 for each $1 the owners (shareholders) invested.
Let's take a look of the Return on Equity trends of Amplitech Group Inc:
Trends
- The YOY is -3.2%. Compared to the TTM, the mid term is trending down. -2
- The 5Y is -13.6%. Compared to the TTM, the 5Y term is trending up. +2
- The 10Y is -1.6%. Compared to the 5Y term, the 10Y term is trending down. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | -5.8% | TTM | -11.5% | +5.6% | |
TTM | -11.5% | YOY | -3.2% | -8.3% | |
TTM | -11.5% | 5Y | -13.6% | +2.1% | |
5Y | -13.6% | 10Y | -1.6% | -12.0% |
Compared to industry (Communication Equipment)
Let compare the company's Return on Equity with the average (mean) in the Communication Equipment industry:
- The MRQ average (mean) in the Communication Equipment industry is 0.7%. trending down. -2
- The TTM average (mean) in the Communication Equipment industry is 0.5%. trending down. -2
4.3.2. Operating Efficiency of Amplitech Group Inc.
4.3.2. Operating Efficiency
4.3.2.1. Operating Margin
- Measures how much profit Amplitech Group Inc 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 Amplitech Group Inc to the Communication Equipment industry mean.
- An Operating Margin of -38.4% means the company generated $-0.38 for each $1 in revenue (before taxes).
Let's take a look of the Operating Margin trends of Amplitech Group Inc:
Trends
- The YOY is -13.7%. Compared to the TTM, the mid term is trending down. -2
- The 5Y is -38.3%. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is -17.9%. Compared to the 5Y term, the 10Y term is trending down. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | -38.4% | TTM | -54.2% | +15.8% | |
TTM | -54.2% | YOY | -13.7% | -40.5% | |
TTM | -54.2% | 5Y | -38.3% | -16.0% | |
5Y | -38.3% | 10Y | -17.9% | -20.3% |
Compared to industry (Communication Equipment)
Let compare the company's Operating Margin with the average (mean) in the Communication Equipment industry:
- The MRQ average (mean) in the Communication Equipment industry is 4.3%. trending down. -2
- The TTM average (mean) in the Communication Equipment industry is 2.4%. trending down. -2
4.3.2.2. Operating Ratio
- Below 1 is considered healthy (always compare to Communication Equipment industry mean).
- An Operation Ratio of 1.38 means that the operating costs are $1.38 for each $1 in net sales.
Let's take a look of the Operating Ratio trends of Amplitech Group Inc:
Trends
- The YOY is 1.135. Compared to the TTM, the mid term is trending up. -2
- The 5Y is 1.388. Compared to the TTM, the 5Y term is trending up. -2
- The 10Y is 1.196. Compared to the 5Y term, the 10Y term is trending up. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 1.384 | TTM | 1.542 | -0.158 | |
TTM | 1.542 | YOY | 1.135 | +0.407 | |
TTM | 1.542 | 5Y | 1.388 | +0.155 | |
5Y | 1.388 | 10Y | 1.196 | +0.192 |
Compared to industry (Communication Equipment)
Let compare the company's Operating Ratio with the average (mean) in the Communication Equipment industry:
- The MRQ average (mean) in the Communication Equipment industry is 1.266. trending up. -2
- The TTM average (mean) in the Communication Equipment industry is 1.249. trending up. -2
4.4.3. Liquidity of Amplitech Group Inc.
4.4.3. Liquidity
4.4.3.1. Current Ratio
- Above 1.5 is considered healthy (always compare to Communication Equipment industry mean).
- A Current Ratio of 4.91 means the company has $4.91 in assets for each $1 in short-term debts.
Let's take a look of the Current Ratio trends of Amplitech Group Inc:
Trends
- The YOY is 9.221. Compared to the TTM, the mid term is trending down. -2
- The 5Y is 10.084. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 6.251. Compared to the 5Y term, the 10Y term is trending up. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 4.910 | TTM | 6.718 | -1.808 | |
TTM | 6.718 | YOY | 9.221 | -2.502 | |
TTM | 6.718 | 5Y | 10.084 | -3.366 | |
5Y | 10.084 | 10Y | 6.251 | +3.834 |
Compared to industry (Communication Equipment)
Let compare the company's Current Ratio with the average (mean) in the Communication Equipment industry:
- The MRQ average (mean) in the Communication Equipment industry is 1.816. trending up. +2
- The TTM average (mean) in the Communication Equipment industry is 1.852. trending up. +2
4.4.3.2. Quick Ratio
- Above 1 is considered healthy but always compare Amplitech Group Inc to the Communication Equipment industry mean.
- A Quick Ratio of 0.91 means the company can pay off $0.91 for each $1 in debt (using most liquid assets).
Let's take a look of the Quick Ratio trends of Amplitech Group Inc:
Trends
- The YOY is 6.864. Compared to the TTM, the mid term is trending down. -2
- The 5Y is 8.175. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 4.702. Compared to the 5Y term, the 10Y term is trending up. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 0.913 | TTM | 1.522 | -0.609 | |
TTM | 1.522 | YOY | 6.864 | -5.342 | |
TTM | 1.522 | 5Y | 8.175 | -6.653 | |
5Y | 8.175 | 10Y | 4.702 | +3.474 |
Compared to industry (Communication Equipment)
Let compare the company's Quick Ratio with the average (mean) in the Communication Equipment industry:
- The MRQ average (mean) in the Communication Equipment industry is 0.923. trending down. -2
- The TTM average (mean) in the Communication Equipment industry is 0.997. trending up. +2
4.5.4. Solvency of Amplitech Group Inc.
4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio
- Below 1 (100%) is considered healthy but always compare Amplitech Group Inc to Communication Equipment industry mean.
- A Debt to Asset Ratio of 0.26 means that Amplitech Group Inc assets are financed with 26.0% credit (debt) and the remaining percentage (100% - 26.0%) is financed by its owners/shareholders.
Let's take a look of the Debt to Asset Ratio trends of Amplitech Group Inc:
Trends
- The YOY is 0.186. Compared to the TTM, the mid term is trending up. -2
- The 5Y is 0.332. Compared to the TTM, the 5Y term is trending down. +2
- The 10Y is 0.417. Compared to the 5Y term, the 10Y term is trending down. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 0.260 | TTM | 0.207 | +0.053 | |
TTM | 0.207 | YOY | 0.186 | +0.022 | |
TTM | 0.207 | 5Y | 0.332 | -0.125 | |
5Y | 0.332 | 10Y | 0.417 | -0.085 |
Compared to industry (Communication Equipment)
Let compare the company's Debt to Asset Ratio with the average (mean) in the Communication Equipment industry:
- The MRQ average (mean) in the Communication Equipment industry is 0.459. trending down. +2
- The TTM average (mean) in the Communication Equipment industry is 0.458. trending down. +2
4.5.4.2. Debt to Equity Ratio
- Below 2 is considered healthy but always compare Amplitech Group Inc to the Communication Equipment industry mean.
- A Debt to Equity ratio of 35.2% means that company has $0.35 debt for each $1 in shareholders equity.
Let's take a look of the Debt to Equity Ratio trends of Amplitech Group Inc:
Trends
- The YOY is 0.229. Compared to the TTM, the mid term is trending up. -2
- The 5Y is 1.186. Compared to the TTM, the 5Y term is trending down. +2
- The 10Y is 1.204. Compared to the 5Y term, the 10Y term is trending down. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 0.352 | TTM | 0.264 | +0.088 | |
TTM | 0.264 | YOY | 0.229 | +0.036 | |
TTM | 0.264 | 5Y | 1.186 | -0.922 | |
5Y | 1.186 | 10Y | 1.204 | -0.018 |
Compared to industry (Communication Equipment)
Let compare the company's Debt to Equity Ratio with the average (mean) in the Communication Equipment industry:
- The MRQ average (mean) in the Communication Equipment industry is 0.825. trending down. +2
- The TTM average (mean) in the Communication Equipment industry is 0.823. 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 Amplitech Group Inc to the Communication Equipment industry mean.
- A PE ratio of -2.05 means the investor is paying $-2.05 for every $1 in earnings.
Let's take a look of the Price to Earnings Ratio trends of Amplitech Group Inc:
Trends
- The YOY is -12.165. Compared to the TTM, the mid term is trending up. -2
- The 5Y is 145.636. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 71.381. Compared to the 5Y term, the 10Y term is trending up. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
EOD | -2.315 | MRQ | -2.052 | -0.263 | |
MRQ | -2.052 | TTM | -1.794 | -0.259 | |
TTM | -1.794 | YOY | -12.165 | +10.371 | |
TTM | -1.794 | 5Y | 145.636 | -147.429 | |
5Y | 145.636 | 10Y | 71.381 | +74.255 |
Compared to industry (Communication Equipment)
Let compare the company's Price to Earnings Ratio with the average (mean) in the Communication Equipment industry:
- The MRQ average (mean) in the Communication Equipment industry is 9.633. trending down. -2
- The TTM average (mean) in the Communication Equipment industry is 8.150. 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 Amplitech Group Inc:
- The EOD is 1.832. Based on how much money comes from the company's main activities, the company is cheap. +2
- The MRQ is 1.624. Based on how much money comes from the company's main activities, the company is cheap. +2
- The TTM is -2.071. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
- The YOY is 30.839. Compared to the TTM, the mid term is trending down. -2
- The 5Y is 3.933. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 1.731. Compared to the 5Y term, the 10Y term is trending up. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
EOD | 1.832 | MRQ | 1.624 | +0.208 | |
MRQ | 1.624 | TTM | -2.071 | +3.695 | |
TTM | -2.071 | YOY | 30.839 | -32.910 | |
TTM | -2.071 | 5Y | 3.933 | -6.004 | |
5Y | 3.933 | 10Y | 1.731 | +2.202 |
Compared to industry (Communication Equipment)
Let compare the company's priceToFreeCashFlowRatio with the average (mean) in the Communication Equipment industry:
- The MRQ average (mean) in the Communication Equipment industry is 3.094. trending down. +2
- The TTM average (mean) in the Communication Equipment industry is 0.300. 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 Communication Equipment industry mean).
- A PB ratio of 0.48 means the investor is paying $0.48 for each $1 in book value.
Let's take a look of the Price to Book Ratio trends of Amplitech Group Inc:
Trends
- The YOY is 1.030. Compared to the TTM, the mid term is trending down. +2
- The 5Y is 1.969. Compared to the TTM, the 5Y term is trending down. +2
- The 10Y is -81.251. Compared to the 5Y term, the 10Y term is trending up. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
EOD | 0.541 | MRQ | 0.479 | +0.061 | |
MRQ | 0.479 | TTM | 0.720 | -0.241 | |
TTM | 0.720 | YOY | 1.030 | -0.310 | |
TTM | 0.720 | 5Y | 1.969 | -1.249 | |
5Y | 1.969 | 10Y | -81.251 | +83.220 |
Compared to industry (Communication Equipment)
Let compare the company's Price to Book Ratio with the average (mean) in the Communication Equipment industry:
- The MRQ average (mean) in the Communication Equipment industry is 1.997. trending down. +2
- The TTM average (mean) in the Communication Equipment industry is 2.063. trending down. +2
4.6.2. Total Gains per Share
4.7 Holders & Insider Transactions
Let's take a look at which institutions, funds and insiders are holding shares of Amplitech Group Inc.
4.8.1. Institutions holding Amplitech Group Inc
Institutions are holding 22.131% of the shares of Amplitech Group Inc.
Date | Name | Total Shares | Total Assets | Current Shares | Change | % |
---|---|---|---|---|---|---|
2024-09-30 | Bard Associates Inc | 15.8906 | 0.529 | 1989414 | 1569794 | 374.0989 |
2024-09-30 | Vanguard Group Inc | 2.0548 | 0 | 257248 | -16044 | -5.8706 |
2024-09-30 | Geode Capital Management, LLC | 0.5847 | 0 | 73203 | -38164 | -34.2687 |
2024-09-30 | State Street Corp | 0.2252 | 0 | 28200 | 0 | 0 |
2024-09-30 | Renaissance Technologies Corp | 0.1833 | 0 | 22947 | -11253 | -32.9035 |
2024-09-30 | Citadel Advisors Llc | 0.1664 | 0 | 20836 | -77146 | -78.7349 |
2024-09-30 | HRT FINANCIAL LLC | 0.1477 | 0.0001 | 18494 | 18494 | 0 |
2024-09-30 | Northern Trust Corp | 0.1011 | 0 | 12652 | 0 | 0 |
2024-06-30 | BlackRock Inc | 0.057 | 0 | 7131 | -8246 | -53.6255 |
2024-09-30 | Tower Research Capital LLC | 0.048 | 0.0001 | 6013 | 355 | 6.2743 |
2024-09-30 | Pin Oak Investment Advisors Inc | 0.0399 | 0.0027 | 5000 | 0 | 0 |
2024-09-30 | Cornerstone Planning Group LLC | 0.0304 | 0.0011 | 3800 | 0 | 0 |
2024-09-30 | Global Retirement Partners, LLC. | 0.0034 | 0 | 420 | 0 | 0 |
2024-06-30 | Advisor Group Holdings, Inc. | 0.0026 | 0 | 325 | 0 | 0 |
2024-06-30 | Royal Bank of Canada | 0.0011 | 0 | 132 | 103 | 355.1724 |
2024-06-30 | Bank of America Corp | 0.0004 | 0 | 55 | 55 | 0 |
2024-06-30 | AMH Equity Ltd | 0 | 0 | 0 | -117250 | -100 |
2024-06-30 | Wells Fargo & Co | 0 | 0 | 0 | -53 | -100 |
2024-06-30 | FMR Inc | 0 | 0 | 0 | -400 | -100 |
2024-09-30 | UBS Group AG | 0 | 0 | 0 | -2388 | -100 |
Total | 19.5366 | 0.533 | 2445870 | +1317857 | +53.9% |
4.9.2. Funds holding Amplitech Group Inc
Date | Name | Total Shares | Total Assets | Current Shares | Change | % |
---|---|---|---|---|---|---|
2024-10-31 | Vanguard Total Stock Mkt Idx Inv | 1.0658 | 0 | 133431 | -19988 | -13.0284 |
2024-10-31 | Vanguard Institutional Extnd Mkt Idx Tr | 0.8293 | 0.0001 | 103829 | 0 | 0 |
2024-09-30 | Fidelity Extended Market Index | 0.2754 | 0.0001 | 34473 | -4164 | -10.7772 |
2024-09-30 | Fidelity Total Market Index | 0.1902 | 0 | 23816 | -34155 | -58.9174 |
2024-09-30 | Fidelity Series Total Market Index | 0.0639 | 0 | 7997 | 0 | 0 |
2024-09-30 | NT Ext Equity Mkt Idx Fd - NL | 0.0554 | 0.0001 | 6937 | 0 | 0 |
2024-09-30 | NT Ext Equity Mkt Idx Fd - L | 0.0456 | 0.0001 | 5715 | 0 | 0 |
2024-09-30 | Northern Trust Extended Eq Market Idx | 0.0456 | 0.0001 | 5715 | 0 | 0 |
2024-09-30 | NT Ext Equity Mkt Idx Fd - DC - NL - T2 | 0.0446 | 0.0001 | 5589 | 17 | 0.3051 |
2024-09-30 | Spartan Extended Market Index Pool E | 0.037 | 0.0001 | 4636 | 155 | 3.459 |
2024-10-31 | State St US Extended Mkt Indx NL Cl C | 0.0224 | 0.0001 | 2800 | 0 | 0 |
2024-09-30 | Spartan Total Market Index Pool E | 0.0179 | 0 | 2240 | 0 | 0 |
2024-06-30 | SSgA U.S. Total Market Index Strategy | 0.0092 | 0 | 1148 | 341 | 42.2553 |
2024-09-30 | NT Ext Eq Mkt Indx Fd DC Lending Tier 5 | 0.007 | 0.0001 | 882 | 1 | 0.1135 |
2024-09-30 | Fidelity U.S. Equity Index Ins Trust | 0.0003 | 0 | 41 | 0 | 0 |
Total | 2.7096 | 0.0009 | 339249 | -57793 | -17.0% |
5.3. Insider Transactions
5. Financial Statements
5.1. Latest Balance Sheet
Balance Sheet of 2024-09-30. Currency in USD. All numbers in thousands.
Summary
As reported | |
---|---|
Total Liabilities | 7,170 |
Total Stockholder Equity | + 20,377 |
Total Assets | = 27,546 |
Assets
Total Current Assets
Long-term Assets
Property Plant Equipment | 6,867 |
Goodwill | 4,697 |
Intangible Assets | 2,872 |
Long-term Assets Other | 114 |
Long-term Assets (as reported) | 14,898 |
---|---|
Long-term Assets (calculated) | 14,550 |
+/- | 348 |
Liabilities & Shareholders' Equity
Total Current Liabilities
Short-term Debt | 1,784 |
Other Current Liabilities | 646 |
Total Current Liabilities (as reported) | 2,576 |
---|---|
Total Current Liabilities (calculated) | 2,430 |
+/- | 145 |
Long-term Liabilities
Long-term Liabilities (as reported) | 4,594 |
---|---|
Long-term Liabilities (calculated) | 0 |
+/- | 4,594 |
Total Stockholder Equity
Common Stock | 11 |
Retained Earnings | -17,191 |
Other Stockholders Equity | 37,556 |
Total Stockholder Equity (as reported) | 20,377 |
---|---|
Total Stockholder Equity (calculated) | 20,377 |
+/- | 0 |
5.2. Balance Sheets Structured
Currency in USD. All numbers in thousands.
Trend | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
> Total Assets |
| 27,546 | 25,412 | 26,869 | 0 | 32,620 | 34,297 | 33,959 | 36,680 | 37,507 | 37,899 | 34,244 | 35,227 | 31,896 | 32,439 | 12,660 | 2,812 | 3,322 | 3,028 | 3,046 | 3,360 | 3,756 | 1,810 | 1,693 | 1,408 | 1,268 | 1,086 | 666 | 670 | 690 | 768 | 804 | 783 | 693 | 577 | 501 | 480 | 441 | 426 | 414 | 444 | 435 | 462 | 490 | 534 | 478 | 411 | 412 | 410 | 525 | 1 | 0 | 540 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
> Total Current Assets |
| 12,648 | 11,651 | 12,854 | 0 | 18,081 | 19,673 | 19,662 | 22,166 | 22,623 | 23,199 | 23,149 | 24,283 | 29,453 | 30,557 | 11,279 | 1,396 | 1,867 | 1,516 | 1,549 | 1,876 | 2,250 | 1,556 | 1,414 | 1,215 | 1,065 | 1,038 | 605 | 600 | 625 | 697 | 726 | 701 | 603 | 480 | 397 | 384 | 341 | 319 | 300 | 323 | 306 | 319 | 339 | 374 | 303 | 220 | 188 | 190 | 289 | 1 | 0 | 420 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash And Cash Equivalents |
| 1,077 | 1,014 | 2,377 | 0 | 5,458 | 6,199 | 7,595 | 13,290 | 13,055 | 14,362 | 15,959 | 18,019 | 22,948 | 27,624 | 9,855 | 200 | 426 | 433 | 446 | 575 | 982 | 710 | 784 | 442 | 247 | 131 | 118 | 120 | 236 | 291 | 250 | 284 | 192 | 154 | 127 | 49 | 26 | 21 | 27 | 19 | 57 | 1 | 11 | 11 | 14 | 3 | 28 | 30 | 19 | 1 | 0 | 50 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Short-term Investments |
| 0 | 0 | 0 | 0 | 3,097 | 3,056 | 3,022 | 247 | 493 | 0 | 0 | 0 | 4,153 | 1,110 | 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 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Receivables |
| 1,276 | 1,139 | 1,309 | 0 | 1,840 | 2,492 | 1,858 | 1,802 | 2,674 | 2,534 | 2,266 | 1,861 | 490 | 601 | 421 | 357 | 766 | 402 | 488 | 619 | 565 | 367 | 167 | 262 | 306 | 366 | 137 | 140 | 57 | 93 | 168 | 146 | 127 | 10 | 30 | 176 | 149 | 131 | 108 | 133 | 67 | 147 | 145 | 179 | 120 | 67 | 46 | 50 | 64 | 0 | 170 | 170 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other Current Assets |
| 2,747 | 1,964 | 1,923 | 0 | 1,078 | 1,024 | 617 | 195 | 154 | 611 | 292 | 411 | 914 | 416 | 212 | 322 | 73 | 37 | 59 | 124 | 29 | 110 | 65 | 120 | 63 | 80 | 14 | 14 | -10 | 20 | 20 | 4 | 9 | 10 | 10 | 13 | 2 | 10 | 8 | 10 | 10 | 20 | 40 | 50 | 8 | 20 | 2 | 0 | 0 | 0 | -370 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
> Long-term Assets |
| 14,898 | 13,762 | 14,015 | 0 | 14,539 | 14,624 | 14,297 | 14,513 | 14,884 | 14,699 | 11,094 | 10,944 | 2,444 | 1,882 | 1,381 | 1,415 | 1,455 | 1,511 | 1,497 | 1,485 | 1,507 | 254 | 280 | 192 | 202 | 49 | 61 | 0 | 65 | 72 | 78 | 82 | 89 | 96 | 104 | 96 | 101 | 107 | 114 | 121 | 129 | 143 | 151 | 159 | 175 | 191 | 223 | 220 | 236 | 0 | 120 | 120 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property Plant Equipment |
| 6,867 | 5,698 | 5,913 | 0 | 6,381 | 6,428 | 6,046 | 6,221 | 6,426 | 6,204 | 2,551 | 2,471 | 1,445 | 973 | 612 | 636 | 665 | 710 | 686 | 663 | 674 | 242 | 268 | 181 | 191 | 40 | 52 | 52 | 56 | 63 | 69 | 73 | 81 | 88 | 95 | 88 | 95 | 101 | 108 | 116 | 123 | 131 | 138 | 146 | 161 | 177 | 208 | 210 | 221 | 0 | 100 | 100 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Goodwill |
| 4,697 | 4,697 | 4,697 | 0 | 4,697 | 4,697 | 4,697 | 4,697 | 4,817 | 4,817 | 4,817 | 4,817 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 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 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Investments |
| 0 | 348 | 348 | 0 | 348 | 348 | 348 | 348 | 348 | 348 | 350 | 250 | 250 | 150 | 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 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Intangible Assets |
| 2,872 | 2,909 | 2,947 | 0 | 3,022 | 3,059 | 3,097 | 3,134 | 3,172 | 3,209 | 3,247 | 3,284 | 602 | 612 | 622 | 632 | 643 | 653 | 663 | 673 | 806 | 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 Assets |
| 0 | 0 | 0 | 0 | 0 | 0 | 109 | 0 | 121 | 121 | 129 | 122 | 27 | 27 | 27 | 27 | 513 | 28 | 28 | 28 | 27 | 12 | 12 | 12 | 12 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -120 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
> Total Liabilities |
| 7,170 | 4,729 | 4,706 | 0 | 5,526 | 6,465 | 5,719 | 7,924 | 7,916 | 8,949 | 5,162 | 6,194 | 1,286 | 1,262 | 2,463 | 2,371 | 2,739 | 2,476 | 2,264 | 2,267 | 2,733 | 717 | 699 | 493 | 560 | 388 | 165 | 170 | 172 | 197 | 173 | 226 | 315 | 422 | 501 | 339 | 295 | 294 | 292 | 353 | 341 | 570 | 680 | 754 | 887 | 871 | 950 | 950 | 931 | 8 | 8 | 890 | 5 | 4 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
> Total Current Liabilities |
| 2,576 | 1,655 | 1,567 | 0 | 2,179 | 2,957 | 1,995 | 1,835 | 2,453 | 3,009 | 2,864 | 3,815 | 826 | 736 | 829 | 654 | 952 | 710 | 598 | 521 | 720 | 328 | 274 | 379 | 439 | 388 | 165 | 170 | 172 | 197 | 173 | 226 | 315 | 422 | 501 | 339 | 295 | 294 | 292 | 353 | 341 | 560 | 649 | 698 | 807 | 763 | 788 | 790 | 719 | 8 | 8 | 710 | 5 | 4 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Short-term Debt |
| 1,784 | 914 | 576 | 0 | 665 | 649 | 752 | 764 | 770 | 914 | 584 | 555 | 260 | 255 | 331 | 526 | 638 | 449 | 335 | 331 | 368 | 141 | 138 | 102 | 135 | 115 | 76 | 76 | 40 | 42 | 65 | 70 | 87 | 119 | 84 | 168 | 158 | 102 | 151 | 51 | 180 | 361 | 377 | 458 | 340 | 291 | 433 | 433 | 415 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Short Long Term Debt |
| 0 | 36 | 63 | 0 | 117 | 117 | 129 | 144 | 152 | 298 | 175 | 130 | 137 | 135 | 213 | 406 | 508 | 306 | 180 | 170 | 215 | 57 | 56 | 0 | 0 | 115 | 121 | 76 | 40 | 42 | 65 | 70 | 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 |
| 0 | 1,164 | 965 | 0 | 1,446 | 2,060 | 1,087 | 860 | 1,555 | 1,733 | 1,623 | -425 | 355 | 352 | 348 | 114 | -113 | -87 | -28 | 155 | -148 | -116 | 37 | -190 | -206 | 151 | 57 | 57 | -66 | -89 | 107 | 134 | 94 | 123 | 101 | -79 | 120 | 94 | 88 | 99 | -22 | 178 | -20 | 191 | 227 | 240 | 187 | 0 | 98 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other Current Liabilities |
| 646 | -893 | 26 | 0 | 68 | 2,060 | 1,087 | 0 | 128 | 616 | 1,623 | 3,432 | 355 | 352 | 348 | 114 | 314 | 261 | 263 | 36 | 352 | 186 | 52 | 277 | 304 | 275 | 94 | 32 | 130 | 158 | 107 | 120 | 17 | 47 | 27 | 172 | 1 | 1 | 2 | 116 | 160 | 3 | 263 | 7 | 139 | 185 | 69 | 0 | 118 | 8 | 8 | 0 | 5 | 4 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
> Long-term Liabilities |
| 4,594 | 3,074 | 3,139 | 0 | 3,347 | 3,509 | 3,724 | 6,089 | 5,463 | 5,939 | 2,298 | 2,378 | 460 | 526 | 1,634 | 1,717 | 1,787 | 1,767 | 1,666 | 1,746 | 2,013 | 390 | 425 | 114 | 121 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11 | 31 | 56 | 80 | 108 | 162 | 160 | 213 | 0 | 180 | 180 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other Liabilities |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,365 | 1,365 | 1,365 | 1,365 | 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 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
> Total Stockholder Equity |
| 20,377 | 20,684 | 22,163 | 0 | 27,094 | 27,832 | 28,240 | 28,756 | 29,591 | 28,950 | 29,082 | 29,033 | 30,610 | 31,177 | 10,197 | 440 | 583 | 551 | 783 | 1,094 | 1,023 | 1,092 | 994 | 915 | 707 | 699 | 500 | 500 | 517 | 572 | 631 | 556 | 378 | 155 | 0 | 141 | 147 | 131 | 122 | 91 | 94 | -108 | -190 | -220 | -409 | -459 | -539 | 0 | -406 | -8 | -8 | 0 | -5 | -4 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Common Stock |
| 11 | 10 | 10 | 0 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 9 | 9 | 7 | 5 | 52 | 74 | 74 | 74 | 48 | 48 | 48 | 48 | 48 | 48 | 46 | 46 | 46 | 46 | 46 | 46 | 46 | 46 | 46 | 46 | 46 | 46 | 46 | 46 | 42 | 26 | 24 | 22 | 20 | 20 | 18 | 0 | 18 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Retained Earnings Total Equity | 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 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Accumulated Other Comprehensive Income |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -671 | -657 | 1,340 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 2 | 0 | 5 | 0 | 1 | 46 | 4 | 7 | 2 | 1 | 5 | 1 | 0 | 1 | 0 | 2 | 0 | -410 | 0 | 0 | -350 | -350 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Capital Surplus | 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 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
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 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other Stockholders Equity |
| 37,556 | 36,675 | 36,578 | 0 | 36,331 | 36,181 | 36,116 | 36,050 | 35,998 | 35,933 | 35,696 | 35,651 | 34,415 | 34,389 | 13,609 | 2,961 | 583 | 1,887 | 1,875 | 1,863 | 1,835 | 1,765 | 1,716 | 1,716 | 1,716 | 1,709 | 1,630 | 0 | 1,627 | 1,632 | 1,631 | 1,586 | 1,628 | 1,625 | 1,630 | 1,631 | 1,627 | 1,631 | 1,632 | 1,631 | 1,594 | 1,321 | 686 | 990 | 341 | 326 | 461 | 0 | 116 | 4 | 1 | 0 | 1 | 1 | 0 |
5.3. Balance Sheets
Currency in USD. All numbers in thousands.
5.4. Cash Flows
Currency in USD. All numbers in thousands.