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

Sphere 3D Corp
Buy, Hold or Sell?

Let's analyze Sphere 3D Corp together

I guess you are interested in Sphere 3D Corp. 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 Sphere 3D Corp. 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 Sphere 3D Corp

I send you an email if I find something interesting about Sphere 3D Corp.

1. Quick Overview

1.1. Quick analysis of Sphere 3D Corp (30 sec.)










1.2. What can you expect buying and holding a share of Sphere 3D Corp? (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?
17.5%

What is your share worth?

Current worth
$1.52
Expected worth in 1 year
$1.68
How sure are you?
25.0%

+ What do you gain per year?

Total Gains per Share
$0.16
Return On Investment
11.4%

For what price can you sell your share?

Current Price per Share
$1.43
Expected price per share
$0.8375 - $1.9
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Sphere 3D Corp (5 min.)




Live pricePrice per Share (EOD)
$1.43
Intrinsic Value Per Share
$-14.48 - $160.31
Total Value Per Share
$-12.96 - $161.83

2.2. Growth of Sphere 3D Corp (5 min.)




Is Sphere 3D Corp growing?

Current yearPrevious yearGrowGrow %
How rich?$35.8m$44.8m-$6.5m-17.1%

How much money is Sphere 3D Corp making?

Current yearPrevious yearGrowGrow %
Making money-$2.7m-$32.8m$30.1m1,093.1%
Net Profit Margin-32.1%-2,125.7%--

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

2.3. Financial Health of Sphere 3D Corp (5 min.)




2.4. Comparing to competitors in the Capital Markets industry (5 min.)




  Industry Rankings (Capital Markets)  

3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Sphere 3D Corp?

Welcome investor! Sphere 3D Corp's management wants to use your money to grow the business. In return you get a share of Sphere 3D Corp.

First you should know what it really means to hold a share of Sphere 3D Corp. And how you can make/lose money.

Speculation

The Price per Share of Sphere 3D Corp is $1.43. 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 Sphere 3D Corp.
  • 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 Sphere 3D Corp, 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 $1.52. Based on the TTM, the Book Value Change Per Share is $0.04 per quarter. Based on the YOY, the Book Value Change Per Share is $-0.43 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 Sphere 3D Corp.

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 Eps0.000.3%-0.12-8.2%-1.39-97.4%-0.41-28.4%-0.49-34.5%
Usd Book Value Change Per Share-0.18-12.6%0.042.9%-0.43-29.9%0.085.4%0.021.2%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.1%0.000.0%
Usd Total Gains Per Share-0.18-12.6%0.042.9%-0.43-29.9%0.085.5%0.021.2%
Usd Price Per Share0.90-1.71-0.97-1.82-1.80-
Price to Earnings Ratio51.29-12.51--1.07--0.87--1.03-
Price-to-Total Gains Ratio-5.03-0.43--6.29-2.59--4.42-
Price to Book Ratio0.60-1.04-0.63-6.64-2.61-
Price-to-Total Gains Ratio-5.03-0.43--6.29-2.59--4.42-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share1.43
Number of shares699
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share0.040.08
Usd Total Gains Per Share0.040.08
Gains per Quarter (699 shares)28.5954.89
Gains per Year (699 shares)114.36219.56
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
101141043217210
202292185434430
303433328651650
4045744610868870
505725601310851090
606866741613021310
708007881815191530
809159022117361750
90102910162319531970
100114411302621702190

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share2.02.00.050.0%2.010.00.016.7%2.018.00.010.0%4.036.00.010.0%10.050.01.016.4%
Book Value Change Per Share2.02.00.050.0%2.010.00.016.7%6.012.02.030.0%9.028.03.022.5%17.039.05.027.9%
Dividend per Share0.00.04.00.0%1.00.011.08.3%7.00.013.035.0%7.00.033.017.5%7.00.054.011.5%
Total Gains per Share2.02.00.050.0%2.010.00.016.7%7.012.01.035.0%10.028.02.025.0%18.039.04.029.5%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Sphere 3D Corp 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---0.1800.041-540%-0.427+137%0.078-332%0.017-1156%
Book Value Per Share--1.5201.624-6%1.902-20%2.155-29%1.721-12%
Current Ratio--4.0863.321+23%1.082+278%4.904-17%2.745+49%
Debt To Asset Ratio--0.1900.148+29%0.389-51%0.343-45%0.597-68%
Debt To Equity Ratio--0.2350.176+33%0.860-73%1.415-83%4.673-95%
Dividend Per Share----0%-0%0.001-100%0.000-100%
Enterprise Value--24830885.72042932448.430-42%-2935035.855+112%52499325.689-53%19489526.302+27%
Eps--0.004-0.117+2748%-1.393+31695%-0.407+9323%-0.493+11275%
Ev To Ebitda Ratio--3.245-55.793+1819%-0.055+102%-16.513+609%-8.057+348%
Ev To Sales Ratio--2.6362.077+27%-0.491+119%10.533-75%5.390-51%
Free Cash Flow Per Share---0.674-0.013-98%-0.112-83%-0.316-53%-0.228-66%
Free Cash Flow To Equity Per Share---0.674-0.011-98%-0.082-88%0.134-602%0.057-1288%
Gross Profit Margin--1.0001.005-1%1.045-4%1.092-8%1.315-24%
Intrinsic Value_10Y_max--160.307--------
Intrinsic Value_10Y_min---14.479--------
Intrinsic Value_1Y_max--1.646--------
Intrinsic Value_1Y_min---1.011--------
Intrinsic Value_3Y_max--15.934--------
Intrinsic Value_3Y_min---3.436--------
Intrinsic Value_5Y_max--43.469--------
Intrinsic Value_5Y_min---6.280--------
Market Cap33731126.000+37%21337885.72040362948.430-47%22980214.145-7%50858475.689-58%46411826.302-54%
Net Profit Margin--0.044-0.321+828%-21.257+48235%-8.573+19514%-4.606+10531%
Operating Margin--0.075-0.244+426%-5.691+7715%-2.628+3616%-1.508+2118%
Operating Ratio--3.1882.071+54%8.393-62%5.374-41%3.380-6%
Pb Ratio0.941+37%0.5951.039-43%0.634-6%6.641-91%2.606-77%
Pe Ratio81.084+37%51.29312.507+310%-1.067+102%-0.873+102%-1.034+102%
Price Per Share1.430+37%0.9051.711-47%0.974-7%1.817-50%1.798-50%
Price To Free Cash Flow Ratio-0.531-58%-0.3362.218-115%-2.453+631%-5.813+1632%-24.932+7329%
Price To Total Gains Ratio-7.950-58%-5.0290.425-1283%-6.290+25%2.589-294%-4.423-12%
Quick Ratio--5.3113.828+39%0.540+883%3.637+46%1.980+168%
Return On Assets--0.002-0.058+2568%-0.407+17417%-0.173+7469%-0.205+8819%
Return On Equity--0.003-0.071+2537%-0.596+20643%-0.434+15074%-0.570+19751%
Total Gains Per Share---0.1800.041-540%-0.427+137%0.079-329%0.017-1128%
Usd Book Value--35848000.00038299750.000-6%44865500.000-20%77049300.000-53%53705225.000-33%
Usd Book Value Change Per Share---0.1800.041-540%-0.427+137%0.078-332%0.017-1156%
Usd Book Value Per Share--1.5201.624-6%1.902-20%2.155-29%1.721-12%
Usd Dividend Per Share----0%-0%0.001-100%0.000-100%
Usd Eps--0.004-0.117+2748%-1.393+31695%-0.407+9323%-0.493+11275%
Usd Free Cash Flow---15895560.000-310478.500-98%-2641141.140-83%-9544973.928-40%-6429761.964-60%
Usd Free Cash Flow Per Share---0.674-0.013-98%-0.112-83%-0.316-53%-0.228-66%
Usd Free Cash Flow To Equity Per Share---0.674-0.011-98%-0.082-88%0.134-602%0.057-1288%
Usd Market Cap33731126.000+37%21337885.72040362948.430-47%22980214.145-7%50858475.689-58%46411826.302-54%
Usd Price Per Share1.430+37%0.9051.711-47%0.974-7%1.817-50%1.798-50%
Usd Profit--104000.000-2754000.000+2748%-32858500.000+31695%-13417650.000+13002%-11721450.000+11371%
Usd Revenue--2355000.0005414250.000-57%3911000.000-40%2643050.000-11%7920000.000-70%
Usd Total Gains Per Share---0.1800.041-540%-0.427+137%0.079-329%0.017-1128%
 EOD+4 -4MRQTTM+14 -23YOY+22 -155Y+14 -2510Y+16 -23

3.3 Fundamental Score

Let's check the fundamental score of Sphere 3D Corp based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1581.084
Price to Book Ratio (EOD)Between0-10.941
Net Profit Margin (MRQ)Greater than00.044
Operating Margin (MRQ)Greater than00.075
Quick Ratio (MRQ)Greater than15.311
Current Ratio (MRQ)Greater than14.086
Debt to Asset Ratio (MRQ)Less than10.190
Debt to Equity Ratio (MRQ)Less than10.235
Return on Equity (MRQ)Greater than0.150.003
Return on Assets (MRQ)Greater than0.050.002
Total7/10 (70.0%)

3.4 Technical Score

Let's check the technical score of Sphere 3D Corp based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5055.386
Ma 20Greater thanMa 501.403
Ma 50Greater thanMa 1001.147
Ma 100Greater thanMa 2001.041
OpenGreater thanClose1.370
Total3/5 (60.0%)

4. In-depth Analysis

4.1 About Sphere 3D Corp

Sphere 3D Corp. engages in the bitcoin mining business. It is involved with digital asset mining pool operators to provide computing power to the mining pools. The company is based in Stamford, Connecticut.

Fundamental data was last updated by Penke on 2024-12-05 12:30:06.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge loss.
Using its assets, the company is very inefficient in making profit.
Using its investors money, the company is very inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very inefficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is 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 underpriced.
Based on the earnings, the company is underpriced.
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 Sphere 3D Corp earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Sphere 3D Corp to the Capital Markets industry mean.
  • A Net Profit Margin of 4.4% means that $0.04 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Sphere 3D Corp:

  • The MRQ is 4.4%. The company is making a profit. +1
  • The TTM is -32.1%. The company is making a huge loss. -2
Trends
Current periodCompared to+/- 
MRQ4.4%TTM-32.1%+36.5%
TTM-32.1%YOY-2,125.7%+2,093.6%
TTM-32.1%5Y-857.3%+825.2%
5Y-857.3%10Y-460.6%-396.7%
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
MRQ4.4%10.6%-6.2%
TTM-32.1%10.6%-42.7%
YOY-2,125.7%11.7%-2,137.4%
5Y-857.3%12.5%-869.8%
10Y-460.6%13.7%-474.3%
4.3.1.2. Return on Assets

Shows how efficient Sphere 3D Corp is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Sphere 3D Corp to the Capital Markets industry mean.
  • 0.2% Return on Assets means that Sphere 3D Corp generated $0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Sphere 3D Corp:

  • The MRQ is 0.2%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is -5.8%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ0.2%TTM-5.8%+6.0%
TTM-5.8%YOY-40.7%+34.9%
TTM-5.8%5Y-17.3%+11.5%
5Y-17.3%10Y-20.5%+3.2%
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2%0.4%-0.2%
TTM-5.8%0.3%-6.1%
YOY-40.7%0.3%-41.0%
5Y-17.3%0.4%-17.7%
10Y-20.5%0.4%-20.9%
4.3.1.3. Return on Equity

Shows how efficient Sphere 3D Corp is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Sphere 3D Corp to the Capital Markets industry mean.
  • 0.3% Return on Equity means Sphere 3D Corp generated $0.00 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Sphere 3D Corp:

  • The MRQ is 0.3%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is -7.1%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ0.3%TTM-7.1%+7.4%
TTM-7.1%YOY-59.6%+52.5%
TTM-7.1%5Y-43.4%+36.4%
5Y-43.4%10Y-57.0%+13.6%
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3%1.9%-1.6%
TTM-7.1%1.7%-8.8%
YOY-59.6%1.5%-61.1%
5Y-43.4%2.0%-45.4%
10Y-57.0%2.0%-59.0%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Sphere 3D Corp.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Sphere 3D Corp is operating .

  • Measures how much profit Sphere 3D Corp 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 Sphere 3D Corp to the Capital Markets industry mean.
  • An Operating Margin of 7.5% means the company generated $0.07  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Sphere 3D Corp:

  • The MRQ is 7.5%. The company is operating less efficient.
  • The TTM is -24.4%. The company is operating very inefficient. -2
Trends
Current periodCompared to+/- 
MRQ7.5%TTM-24.4%+31.9%
TTM-24.4%YOY-569.1%+544.7%
TTM-24.4%5Y-262.8%+238.4%
5Y-262.8%10Y-150.8%-111.9%
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
MRQ7.5%15.9%-8.4%
TTM-24.4%16.2%-40.6%
YOY-569.1%6.7%-575.8%
5Y-262.8%2.0%-264.8%
10Y-150.8%4.2%-155.0%
4.3.2.2. Operating Ratio

Measures how efficient Sphere 3D Corp is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Capital Markets industry mean).
  • An Operation Ratio of 3.19 means that the operating costs are $3.19 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Sphere 3D Corp:

  • The MRQ is 3.188. The company is inefficient in keeping operating costs low. -1
  • The TTM is 2.071. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ3.188TTM2.071+1.118
TTM2.071YOY8.393-6.322
TTM2.0715Y5.374-3.304
5Y5.37410Y3.380+1.994
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
MRQ3.1881.000+2.188
TTM2.0711.000+1.071
YOY8.3930.945+7.448
5Y5.3740.902+4.472
10Y3.3800.890+2.490
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Sphere 3D Corp.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Sphere 3D Corp is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Capital Markets industry mean).
  • A Current Ratio of 4.09 means the company has $4.09 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Sphere 3D Corp:

  • The MRQ is 4.086. The company is very able to pay all its short-term debts. +2
  • The TTM is 3.321. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ4.086TTM3.321+0.765
TTM3.321YOY1.082+2.239
TTM3.3215Y4.904-1.584
5Y4.90410Y2.745+2.159
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
MRQ4.0861.830+2.256
TTM3.3211.918+1.403
YOY1.0822.052-0.970
5Y4.9042.159+2.745
10Y2.7452.592+0.153
4.4.3.2. Quick Ratio

Measures if Sphere 3D Corp is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Sphere 3D Corp to the Capital Markets industry mean.
  • A Quick Ratio of 5.31 means the company can pay off $5.31 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Sphere 3D Corp:

  • The MRQ is 5.311. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 3.828. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ5.311TTM3.828+1.483
TTM3.828YOY0.540+3.288
TTM3.8285Y3.637+0.191
5Y3.63710Y1.980+1.657
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
MRQ5.3111.424+3.887
TTM3.8281.469+2.359
YOY0.5401.638-1.098
5Y3.6371.869+1.768
10Y1.9802.200-0.220
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Sphere 3D Corp.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Sphere 3D Corp assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Sphere 3D Corp to Capital Markets industry mean.
  • A Debt to Asset Ratio of 0.19 means that Sphere 3D Corp assets are financed with 19.0% credit (debt) and the remaining percentage (100% - 19.0%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Sphere 3D Corp:

  • The MRQ is 0.190. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.148. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.190TTM0.148+0.042
TTM0.148YOY0.389-0.242
TTM0.1485Y0.343-0.195
5Y0.34310Y0.597-0.254
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1900.662-0.472
TTM0.1480.639-0.491
YOY0.3890.625-0.236
5Y0.3430.606-0.263
10Y0.5970.601-0.004
4.5.4.2. Debt to Equity Ratio

Measures if Sphere 3D Corp is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Sphere 3D Corp to the Capital Markets industry mean.
  • A Debt to Equity ratio of 23.5% means that company has $0.23 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Sphere 3D Corp:

  • The MRQ is 0.235. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.176. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.235TTM0.176+0.058
TTM0.176YOY0.860-0.684
TTM0.1765Y1.415-1.239
5Y1.41510Y4.673-3.258
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2351.639-1.404
TTM0.1761.703-1.527
YOY0.8601.537-0.677
5Y1.4151.531-0.116
10Y4.6731.776+2.897
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 Sphere 3D Corp generates.

  • Above 15 is considered overpriced but always compare Sphere 3D Corp to the Capital Markets industry mean.
  • A PE ratio of 51.29 means the investor is paying $51.29 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Sphere 3D Corp:

  • The EOD is 81.084. Based on the earnings, the company is expensive. -2
  • The MRQ is 51.293. Based on the earnings, the company is expensive. -2
  • The TTM is 12.507. Based on the earnings, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD81.084MRQ51.293+29.791
MRQ51.293TTM12.507+38.786
TTM12.507YOY-1.067+13.574
TTM12.5075Y-0.873+13.381
5Y-0.87310Y-1.034+0.161
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
EOD81.08410.594+70.490
MRQ51.2939.360+41.933
TTM12.5079.496+3.011
YOY-1.0677.763-8.830
5Y-0.8739.721-10.594
10Y-1.03411.909-12.943
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 Sphere 3D Corp:

  • The EOD is -0.531. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -0.336. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is 2.218. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD-0.531MRQ-0.336-0.195
MRQ-0.336TTM2.218-2.554
TTM2.218YOY-2.453+4.671
TTM2.2185Y-5.813+8.031
5Y-5.81310Y-24.932+19.118
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
EOD-0.5310.950-1.481
MRQ-0.3360.933-1.269
TTM2.2180.371+1.847
YOY-2.453-0.494-1.959
5Y-5.813-0.197-5.616
10Y-24.932-0.222-24.710
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 Sphere 3D Corp is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Capital Markets industry mean).
  • A PB ratio of 0.60 means the investor is paying $0.60 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Sphere 3D Corp:

  • The EOD is 0.941. Based on the equity, the company is cheap. +2
  • The MRQ is 0.595. Based on the equity, the company is cheap. +2
  • The TTM is 1.039. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD0.941MRQ0.595+0.346
MRQ0.595TTM1.039-0.444
TTM1.039YOY0.634+0.405
TTM1.0395Y6.641-5.602
5Y6.64110Y2.606+4.035
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
EOD0.9411.204-0.263
MRQ0.5951.066-0.471
TTM1.0391.030+0.009
YOY0.6340.986-0.352
5Y6.6411.224+5.417
10Y2.6061.419+1.187
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 Sphere 3D Corp.

4.8.1. Institutions holding Sphere 3D Corp

Institutions are holding 4.448% of the shares of Sphere 3D Corp.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Vanguard Group Inc1.9079045003500
2024-09-30MYDA Advisors LLC0.84790.03972000002122611.8731
2024-09-30Dimensional Fund Advisors, Inc.0.310607326000
2024-09-30SIMPLEX TRADING, LLC0.1798042423424230
2024-09-30XTX Topco Ltd0.16080.002537925-14205-27.2492
2024-09-30LPL Financial Corp0.154303639000
2024-09-30Citadel Advisors Llc0.0915021591215910
2024-09-30Vantage Financial Partners, LLC0.08090.00431909113717.737
2024-09-30Two Sigma Investments LLC0.0764018018515540.0762
2024-09-30Federation des caisses Desjardins du Quebec0.05570.00011315000
2024-09-30Morgan Stanley - Brokerage Accounts0.012102852-8902-75.7359
2024-06-30Steward Partners Investment Advisory, LLC0.0024057100
2024-09-30Planned Solutions, Inc.0.00180.00024284280
2024-09-30Royal Bank of Canada0.0006013200
2024-06-30Sandy Spring Bank0.0005012200
2024-09-30Cornerstone Planning Group LLC0.0005011400
2024-09-30JPMorgan Chase & Co0.0002048480
2024-06-30TUCKER ASSET MANAGEMENT LLC0.000103500
2024-09-30UBS Group AG0.0001021-285-93.1373
2024-09-30CWM, LLC duplicate0.000101400
Total 3.88420.0468916220+68850+7.5%

4.9.2. Funds holding Sphere 3D Corp

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-10-31Vanguard Total Stock Mkt Idx Inv1.9079045003500
2024-11-28Dimensional US Core Equity 2 ETF0.2430.00025732600
2024-08-31Pender Small Cap Opportunities F0.178104201500
2024-09-30Fidelity Nasdaq Composite Index0.01370324300
Total 2.34270.000255261900.0%

5.3. Insider Transactions

Insiders are holding 5.289% of the shares of Sphere 3D Corp.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-08-29Kurt L KalbfleischSELL110000.95
2024-06-11Kurt L KalbfleischSELL800001.17
2024-06-11Patricia TrompeterSELL1500001.14
2023-12-06Kurt L KalbfleischSELL100701.55
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Reversals in quarterly reports

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

 2023-09-302023-12-312024-03-312024-06-302024-09-30
Gross Profit  1,432-3891,0431,5962,639-1,932707-1,083-376



5.2. Latest Balance Sheet

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

Summary
Total Assets44,255
Total Liabilities8,407
Total Stockholder Equity35,848
 As reported
Total Liabilities 8,407
Total Stockholder Equity+ 35,848
Total Assets = 44,255

Assets

Total Assets44,255
Total Current Assets14,501
Long-term Assets29,754
Total Current Assets
Cash And Cash Equivalents 4,950
Short-term Investments 6,950
Other Current Assets 2,601
Total Current Assets  (as reported)14,501
Total Current Assets  (calculated)14,501
+/-0
Long-term Assets
Property Plant Equipment 23,391
Intangible Assets 3,467
Long-term Assets Other 2,896
Long-term Assets  (as reported)29,754
Long-term Assets  (calculated)29,754
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities3,549
Long-term Liabilities4,858
Total Stockholder Equity35,848
Total Current Liabilities
Accounts payable 612
Other Current Liabilities 2,937
Total Current Liabilities  (as reported)3,549
Total Current Liabilities  (calculated)3,549
+/-0
Long-term Liabilities
Long-term Liabilities  (as reported)4,858
Long-term Liabilities  (calculated)0
+/- 4,858
Total Stockholder Equity
Common Stock487,262
Retained Earnings -449,600
Accumulated Other Comprehensive Income -1,814
Total Stockholder Equity (as reported)35,848
Total Stockholder Equity (calculated)35,848
+/-0
Other
Cash and Short Term Investments 11,900
Common Stock Shares Outstanding 22,323
Liabilities and Stockholders Equity 44,255
Net Debt -4,950
Net Working Capital 10,952



5.3. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-30
> Total Assets 
0
118
0
0
116
350
334
313
303
274
238
223
214
206
3,236
2,511
1,807
3,777
8,355
24,646
33,375
30,983
149,263
145,712
138,501
143,971
139,111
133,952
131,074
92,120
92,556
96,302
87,758
87,832
83,280
78,587
75,779
72,520
11,286
11,286
9,912
9,157
8,406
8,406
9,675
15,024
11,833
11,833
15,796
223,851
275,924
264,835
230,485
210,539
83,016
74,902
71,278
59,096
49,854
41,950
44,026
44,255
44,25544,02641,95049,85459,09671,27874,90283,016210,539230,485264,835275,924223,85115,79611,83311,83315,0249,6758,4068,4069,1579,91211,28611,28672,52075,77978,58783,28087,83287,75896,30292,55692,120131,074133,952139,111143,971138,501145,712149,26330,98333,37524,6468,3553,7771,8072,5113,236206214223238274303313334350116001180
   > Total Current Assets 
0
118
0
0
116
350
334
313
303
274
238
223
214
102
0
1,327
684
2,451
6,423
7,497
11,097
7,291
32,139
31,279
28,123
31,208
36,543
32,476
31,077
28,119
30,270
33,425
25,916
27,241
26,275
22,955
21,235
19,000
3,497
3,497
2,524
2,120
1,941
1,941
3,863
4,812
2,090
2,090
6,280
105,074
78,422
62,152
49,623
29,311
10,284
6,333
4,678
5,233
13,510
11,418
17,273
14,501
14,50117,27311,41813,5105,2334,6786,33310,28429,31149,62362,15278,422105,0746,2802,0902,0904,8123,8631,9411,9412,1202,5243,4973,49719,00021,23522,95526,27527,24125,91633,42530,27028,11931,07732,47636,54331,20828,12331,27932,1397,29111,0977,4976,4232,4516841,3270102214223238274303313334350116001180
       Cash And Cash Equivalents 
0
7
0
0
0
258
237
211
202
179
139
122
115
102
1,646
1,036
469
1,352
5,213
6,461
8,238
2,668
4,258
4,364
3,699
5,109
8,661
5,679
4,324
5,009
5,056
6,904
3,272
3,866
4,598
2,327
2,858
2,081
341
341
151
129
149
149
374
2,896
461
461
4,584
100,521
54,355
25,659
10,724
4,149
1,337
2,713
506
613
586
2,050
4,263
4,950
4,9504,2632,0505866135062,7131,3374,14910,72425,65954,355100,5214,5844614612,8963741491491291513413412,0812,8582,3274,5983,8663,2726,9045,0565,0094,3245,6798,6615,1093,6994,3644,2582,6688,2386,4615,2131,3524691,0361,64610211512213917920221123725800070
       Short-term Investments 
0
111
0
0
0
0
96
100
101
95
97
100
99
0
10
10
0
311
294
268
0
0
0
0
0
0
0
0
0
0
1,500
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
962
1,462
1,695
590
626
425
986
7,387
9,992
6,950
6,9509,9927,3879864256265901,6951,4629620000000000000000000001,50000000000002682943110101009910097951011009600001110
       Net Receivables 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
173
108
126
281
182
1,578
2,857
15,488
13,735
11,974
11,943
13,401
12,342
12,302
10,371
11,591
13,013
11,161
13,063
11,482
10,606
8,849
7,298
1,142
1,142
500
777
369
369
1,478
259
264
264
205
2,366
2,040
3,644
532
5,728
3,995
139
148
164
0
0
0
0
00001641481393,9955,7285323,6442,0402,3662052642642591,4783693697775001,1421,1427,2988,84910,60611,48213,06311,16113,01311,59110,37112,30212,34213,40111,94311,97413,73515,4882,8571,578182281126108173000000000000000
       Other Current Assets 
0
0
0
0
115
93
0
2
0
0
1
0
0
0
107
108
107
662
507
827
1,133
1,651
2,457
2,976
2,773
2,986
3,155
3,025
2,417
2,063
3,621
2,780
1,810
1,707
1,829
2,325
2,151
1,621
784
55
263
33
670
345
166
89
129
129
990
103
52
1,130
1,681
2,102
2,156
1,061
1,211
4,456
12,924
2,108
3,468
2,601
2,6013,4682,10812,9244,4561,2111,0612,1562,1021,6811,130521039901291298916634567033263557841,6212,1512,3251,8291,7071,8102,7803,6212,0632,4173,0253,1552,9862,7732,9762,4571,6511,13382750766210710810700010020931150000
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
103
0
1,184
1,123
1,325
1,932
17,149
22,278
23,692
117,124
114,433
110,378
112,763
102,568
101,476
99,997
64,001
62,286
62,877
61,842
60,591
57,005
55,632
54,544
53,520
7,789
7,789
7,388
7,037
6,465
6,465
5,812
10,212
9,743
9,743
9,516
118,777
197,502
202,683
180,862
181,228
72,732
68,569
66,600
53,863
36,344
30,532
26,753
29,754
29,75426,75330,53236,34453,86366,60068,56972,732181,228180,862202,683197,502118,7779,5169,7439,74310,2125,8126,4656,4657,0377,3887,7897,78953,52054,54455,63257,00560,59161,84262,87762,28664,00199,997101,476102,568112,763110,378114,433117,12423,69222,27817,1491,9321,3251,1231,18401030000000000000
       Property Plant Equipment 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
361
333
275
286
365
407
439
531
4,427
3,861
3,703
4,227
3,972
3,919
3,620
3,390
3,058
2,893
2,898
2,854
2,742
2,676
2,448
2,349
6
6
203
175
2
2
0
0
0
0
0
90,420
102,238
112,118
117,585
108,493
34,259
30,534
28,695
26,682
24,166
22,717
19,535
23,391
23,39119,53522,71724,16626,68228,69530,53434,259108,493117,585112,118102,23890,4200000022175203662,3492,4482,6762,7422,8542,8982,8933,0583,3903,6203,9193,9724,2273,7033,8614,42753143940736528627533336100000000000000
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
38,821
38,821
38,821
41,755
44,132
44,132
44,296
11,068
11,068
11,590
11,590
11,590
11,590
11,590
11,590
11,590
1,385
1,385
1,385
1,385
1,385
1,385
1,385
1,385
1,385
1,385
1,385
1,385
0
0
0
0
0
0
0
0
0
0
0
0
0000000000001,3851,3851,3851,3851,3851,3851,3851,3851,3851,3851,3851,38511,59011,59011,59011,59011,59011,59011,59011,06811,06844,29644,13244,13241,75538,82138,82138,8210000000000000000000000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
93
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,100
2,100
2,100
2,100
2,100
2,100
2,100
2,100
2,100
2,100
2,100
2,100
19,949
19,949
7,520
7,520
0
0
0
0
0
0
0
0
000000007,5207,52019,94919,9492,1002,1002,1002,1002,1002,1002,1002,1002,1002,1002,1002,100000000000000000000000930000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
725
750
750
1,040
1,567
16,742
16,839
15,411
73,271
71,272
67,302
66,289
54,019
52,996
51,630
49,157
47,728
47,723
46,541
45,340
41,473
40,130
39,181
38,409
3,348
3,348
2,873
2,613
2,301
2,301
1,772
3,091
2,608
2,608
2,310
13,186
63,017
56,771
51,898
44,947
9,477
9,066
8,666
6,678
4,581
4,210
3,838
3,467
3,4673,8384,2104,5816,6788,6669,0669,47744,94751,89856,77163,01713,1862,3102,6082,6083,0911,7722,3012,3012,6132,8733,3483,34838,40939,18140,13041,47345,34046,54147,72347,72849,15751,63052,99654,01966,28967,30271,27273,27115,41116,83916,7421,5671,04075075072500000000000000
       Other Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
827
852
0
0
1,570
16,742
21,839
23,161
112,697
110,572
106,675
108,536
98,596
97,557
96,377
60,611
59,228
59,984
58,944
57,737
54,263
1,236
1,325
1,172
950
1,114
827
764
677
616
555
3,636
3,650
3,677
3,721
96,686
114,536
121,695
112,960
92,567
0
0
0
0
0
0
0
0
0000000092,567112,960121,695114,53696,6863,7213,6773,6503,6365556166777648271,1149501,1721,3251,23654,26357,73758,94459,98459,22860,61196,37797,55798,596108,536106,675110,572112,69723,16121,83916,7421,5700085282700000000000000
> Total Liabilities 
0
5
0
0
7
10
14
7
5
25
35
32
6
43
305
268
149
666
923
9,702
10,738
11,201
64,123
68,130
62,968
64,876
70,971
66,972
69,545
70,690
72,110
76,823
73,271
74,159
72,817
70,532
70,593
71,813
16,893
16,893
18,640
9,917
7,166
7,166
8,592
8,992
6,824
6,824
3,884
4,379
6,298
7,773
5,198
5,186
11,984
34,855
34,884
27,107
9,537
5,007
3,935
8,407
8,4073,9355,0079,53727,10734,88434,85511,9845,1865,1987,7736,2984,3793,8846,8246,8248,9928,5927,1667,1669,91718,64016,89316,89371,81370,59370,53272,81774,15973,27176,82372,11070,69069,54566,97270,97164,87662,96868,13064,12311,20110,7389,70292366614926830543632352557141070050
   > Total Current Liabilities 
0
5
0
0
7
10
14
7
5
25
35
32
6
43
305
268
149
666
923
1,051
1,897
6,106
37,051
41,282
36,166
38,494
46,397
43,018
23,662
25,389
42,854
69,082
65,313
67,452
67,910
67,049
66,748
68,161
9,639
9,639
10,493
8,185
6,646
6,646
7,209
7,997
5,805
5,805
3,274
3,239
5,208
6,658
4,092
4,095
6,200
5,140
7,160
6,687
5,346
5,007
3,935
3,549
3,5493,9355,0075,3466,6877,1605,1406,2004,0954,0926,6585,2083,2393,2745,8055,8057,9977,2096,6466,6468,18510,4939,6399,63968,16166,74867,04967,91067,45265,31369,08242,85425,38923,66243,01846,39738,49436,16641,28237,0516,1061,8971,05192366614926830543632352557141070050
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,241
4,890
9,935
9,951
10,316
17,391
15,924
814
3,327
19,594
44,049
43,797
43,328
44,808
43,963
44,838
45,584
600
600
889
821
491
491
489
1,903
1,831
1,831
26
614
3,449
0
0
0
0
0
250
3,635
0
0
0
0
00003,635250000003,449614261,8311,8311,90348949149182188960060045,58444,83843,96344,80843,32843,79744,04919,5943,32781415,92417,39110,3169,9519,9354,8901,241000000000000000000000
       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
24,390
0
0
0
36,891
0
0
0
43,995
44,049
43,797
43,328
44,808
43,963
44,838
0
0
865
889
821
491
491
489
1,903
1,831
1,926
26
0
0
0
0
0
0
0
250
0
0
0
0
0
000002500000000261,9261,8311,9034894914918218898650044,83843,96344,80843,32843,79744,04943,99500036,89100024,3900000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
254
216
82
101
152
185
743
1,057
9,710
10,382
9,720
11,762
10,855
11,321
9,643
9,179
10,561
11,216
8,393
9,506
9,362
10,788
10,274
10,726
8,528
4,600
5,305
4,636
4,928
4,113
4,217
2,360
1,976
1,976
1,402
2,233
1,252
818
950
954
2,993
1,565
2,729
2,442
2,374
2,013
926
612
6129262,0132,3742,4422,7291,5652,9939549508181,2522,2331,4021,9761,9762,3604,2174,1134,9284,6365,3054,6008,52810,72610,27410,7889,3629,5068,39311,21610,5619,1799,64311,32110,85511,7629,72010,3829,7101,0577431851521018221625400000000000000
       Other Current Liabilities 
0
5
0
0
7
10
14
7
5
25
35
32
6
43
51
52
67
79
298
556
963
3,647
15,136
14,407
10,243
10,299
12,001
9,725
7,150
7,249
7,361
7,852
7,565
9,178
8,680
7,980
8,094
8,616
1,011
3,451
3,578
1,628
1,227
973
1,728
3,015
1,341
1,341
1,368
5
297
5,658
3,010
2,984
3,047
3,455
4,107
3,975
2,972
2,994
3,009
2,937
2,9373,0092,9942,9723,9754,1073,4553,0472,9843,0105,65829751,3681,3411,3413,0151,7289731,2271,6283,5783,4511,0118,6168,0947,9808,6809,1787,5657,8527,3617,2497,1509,72512,00110,29910,24314,40715,1363,6479635562987967525143632352557141070050
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
216
82
586
625
8,651
8,841
5,095
27,072
26,848
26,802
26,382
24,574
23,954
45,883
45,301
29,256
7,741
7,958
6,707
4,907
3,483
3,845
3,652
7,254
7,254
8,147
1,732
520
520
1,383
995
1,019
1,019
610
1,140
1,090
1,115
1,106
1,091
5,784
29,715
27,724
20,420
4,191
9,467
6,656
4,858
4,8586,6569,4674,19120,42027,72429,7155,7841,0911,1061,1151,0901,1406101,0191,0199951,3835205201,7328,1477,2547,2543,6523,8453,4834,9076,7077,9587,74129,25645,30145,88323,95424,57426,38226,80226,84827,0725,0958,8418,65162558682216000000000000000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6,571
7,224
7,355
1,019
0
375
808
667
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000066780837501,0197,3557,2246,57100000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,651
3,841
95
3,185
3,041
2,970
2,550
2,319
2,159
1,813
1,611
1,755
4,631
4,798
3,519
3,565
3,483
3,845
3,652
683
910
792
713
520
381
376
328
347
261
161
1,140
1,090
1,115
1,106
1,091
0
0
0
0
0
0
0
0
000000001,0911,1061,1151,0901,1401612613473283763815207137929106833,6523,8453,4833,5653,5194,7984,6311,7551,6111,8132,1592,3192,5502,9703,0413,185953,8413,6510000000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7,022
0
0
0
4,430
0
0
0
4,151
0
0
0
2,618
2,689
3,092
2,999
683
772
679
625
485
365
99
283
56
36
20
13
7
0
0
0
0
0
0
0
0
0
0
0
00000000000713203656283993654856256797726832,9993,0922,6892,6180004,1510004,4300007,0220000000000000000000000
> Total Stockholder Equity
0
113
0
0
108
340
320
306
298
249
203
191
208
162
2,931
2,243
1,658
3,111
7,432
14,944
22,637
19,782
85,140
77,582
75,533
79,095
68,140
66,980
61,529
21,430
20,446
19,479
14,487
13,673
10,463
8,055
5,186
707
-5,607
-5,607
-8,728
-760
1,240
1,240
1,083
6,032
5,009
5,009
11,912
219,472
269,626
257,062
225,287
205,353
61,340
29,963
28,125
32,219
40,317
36,943
40,091
35,848
35,84840,09136,94340,31732,21928,12529,96361,340205,353225,287257,062269,626219,47211,9125,0095,0096,0321,0831,2401,240-760-8,728-5,607-5,6077075,1868,05510,46313,67314,48719,47920,44621,43061,52966,98068,14079,09575,53377,58285,14019,78222,63714,9447,4323,1111,6582,2432,931162208191203249298306320340108001130
   Common Stock
0
0
0
0
145
0
0
0
0
0
0
0
0
0
5,452
5,321
5,153
7,119
11,377
22,969
33,232
34,813
106,117
107,856
114,976
128,631
136,058
143,167
147,297
150,418
157,254
164,105
166,740
169,680
173,871
177,371
180,866
181,178
183,524
183,524
183,870
185,117
186,161
186,161
188,288
191,898
192,406
192,406
209,554
425,860
444,265
446,339
455,259
455,851
456,402
459,198
462,226
472,628
475,702
481,115
484,953
487,262
487,262484,953481,115475,702472,628462,226459,198456,402455,851455,259446,339444,265425,860209,554192,406192,406191,898188,288186,161186,161185,117183,870183,524183,524181,178180,866177,371173,871169,680166,740164,105157,254150,418147,297143,167136,058128,631114,976107,856106,11734,81333,23222,96911,3777,1195,1535,3215,4520000000001450000
   Retained Earnings Total Equity0000000000000000-195,835-194,645-192,699-191,596-189,939-190,824-189,159-187,315-178,785-173,933-167,976-161,4270000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
0
0
0
0
0
0
0
0
0
0
63
0
0
0
0
-431
-413
68
-912
-1,421
-1,176
-1,489
-1,352
-1,135
-1,335
-1,301
-1,229
-1,565
-1,574
-1,688
-1,961
-1,981
-1,340
-1,747
-1,686
-2,000
-1,816
-1,774
-1,782
-2,000
-1,769
-1,812
-1,800
-1,791
-1,791
-1,779
-1,787
-1,794
-1,785
-1,793
-1,796
-1,799
-1,801
-1,804
-1,805
-1,808
-1,811
-1,814
-1,814
-1,814-1,814-1,811-1,808-1,805-1,804-1,801-1,799-1,796-1,793-1,785-1,794-1,787-1,779-1,791-1,791-1,800-1,812-1,769-2,000-1,782-1,774-1,816-2,000-1,686-1,747-1,340-1,981-1,961-1,688-1,574-1,565-1,229-1,301-1,335-1,135-1,352-1,489-1,176-1,421-91268-413-4310000630000000000000
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
143
0
0
0
456
471
484
486
453
461
472
463
415
0
6,327
6,144
8,140
13,393
22,969
33,232
34,813
106,117
107,856
114,976
128,631
136,058
143,167
147,297
150,418
157,254
164,105
16,175
169,680
173,871
177,371
180,866
181,178
-1,816
183,753
183,870
5,844
-1,769
8,444
9,252
11,769
11,769
9,287
7,127
957
42,350
42,350
42,350
42,350
444,463
-24,158
-22,049
-15,597
-12,729
0
0
0
000-12,729-15,597-22,049-24,158444,46342,35042,35042,35042,3509577,1279,28711,76911,7699,2528,444-1,7695,844183,870183,753-1,816181,178180,866177,371173,871169,68016,175164,105157,254150,418147,297143,167136,058128,631114,976107,856106,11734,81333,23222,96913,3938,1406,1446,32704154634724614534864844714560001430



5.4. Balance Sheets

Currency in USD. All numbers in thousands.