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

Apyx Medical Inc
Buy, Hold or Sell?

Let's analyze Apyx Medical Inc together

I guess you are interested in Apyx Medical 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 Apyx Medical 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 Apyx Medical Inc

I send you an email if I find something interesting about Apyx Medical Inc.

1. Quick Overview

1.1. Quick analysis of Apyx Medical Inc (30 sec.)










1.2. What can you expect buying and holding a share of Apyx Medical Inc? (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
$0.30
Expected worth in 1 year
$-0.30
How sure are you?
12.5%

+ What do you gain per year?

Total Gains per Share
$-0.59
Return On Investment
-38.4%

For what price can you sell your share?

Current Price per Share
$1.55
Expected price per share
$1.1085 - $1.93
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Apyx Medical Inc (5 min.)




Live pricePrice per Share (EOD)
$1.55
Intrinsic Value Per Share
$-4.64 - $-4.05
Total Value Per Share
$-4.34 - $-3.76

2.2. Growth of Apyx Medical Inc (5 min.)




Is Apyx Medical Inc growing?

Current yearPrevious yearGrowGrow %
How rich?$11.1m$36m-$17.7m-96.4%

How much money is Apyx Medical Inc making?

Current yearPrevious yearGrowGrow %
Making money-$7.1m-$3.8m-$3.3m-46.5%
Net Profit Margin-53.1%-28.4%--

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

2.3. Financial Health of Apyx Medical Inc (5 min.)




2.4. Comparing to competitors in the Medical Devices industry (5 min.)




  Industry Rankings (Medical Devices)  


Richest
#220 / 320

Most Revenue
#165 / 320

Most Profit
#238 / 320

Most Efficient
#203 / 320
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Apyx Medical Inc?

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

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

Speculation

The Price per Share of Apyx Medical Inc is $1.55. 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 Apyx Medical 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 Apyx Medical 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 $0.30. Based on the TTM, the Book Value Change Per Share is $-0.15 per quarter. Based on the YOY, the Book Value Change Per Share is $-0.06 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 Apyx Medical Inc.

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-0.12-8.1%-0.19-12.2%-0.10-6.5%-0.12-8.0%-0.03-2.2%
Usd Book Value Change Per Share-0.10-6.4%-0.15-9.6%-0.06-3.7%-0.09-5.6%0.000.1%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Total Gains Per Share-0.10-6.4%-0.15-9.6%-0.06-3.7%-0.09-5.6%0.000.1%
Usd Price Per Share1.24-1.64-3.36-5.65-4.75-
Price to Earnings Ratio-2.48--2.17--16.39--16.75--21.53-
Price-to-Total Gains Ratio-12.52--11.09-59.50--102.63--81.93-
Price to Book Ratio4.17-3.43-3.52-4.46-4.97-
Price-to-Total Gains Ratio-12.52--11.09-59.50--102.63--81.93-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share1.55
Number of shares645
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share-0.15-0.09
Usd Total Gains Per Share-0.15-0.09
Gains per Quarter (645 shares)-95.90-56.15
Gains per Year (645 shares)-383.62-224.58
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
10-384-3940-225-235
20-767-7780-449-460
30-1151-11620-674-685
40-1534-15460-898-910
50-1918-19300-1123-1135
60-2302-23140-1347-1360
70-2685-26980-1572-1585
80-3069-30820-1797-1810
90-3453-34660-2021-2035
100-3836-38500-2246-2260

How sure are you?

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

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share0.04.00.00.0%0.012.00.00.0%0.020.00.00.0%2.038.00.05.0%44.055.00.044.4%
Book Value Change Per Share0.04.00.00.0%1.011.00.08.3%1.019.00.05.0%5.035.00.012.5%48.050.01.048.5%
Dividend per Share0.00.04.00.0%0.00.012.00.0%0.00.020.00.0%0.00.040.00.0%0.00.099.00.0%
Total Gains per Share0.04.00.00.0%1.011.00.08.3%1.019.00.05.0%5.035.00.012.5%48.050.01.048.5%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Apyx Medical 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---0.099-0.149+50%-0.057-42%-0.087-12%0.001-10511%
Book Value Per Share--0.2970.488-39%0.958-69%1.221-76%1.109-73%
Current Ratio--5.4595.544-2%3.530+55%5.316+3%5.567-2%
Debt To Asset Ratio--0.8160.740+10%0.370+121%0.328+148%0.293+179%
Debt To Equity Ratio--4.4853.087+45%0.605+641%0.870+416%0.687+553%
Dividend Per Share----0%-0%-0%-0%
Enterprise Value--25167436.00046501495.750-46%121815613.750-79%223329522.750-89%192547043.275-87%
Eps---0.125-0.189+51%-0.101-19%-0.124-1%-0.033-73%
Ev To Ebitda Ratio---2.037-2.000-2%-7.303+259%-15.003+637%-53.621+2533%
Ev To Sales Ratio--0.5480.853-36%2.249-76%5.753-90%5.833-91%
Free Cash Flow Per Share---0.122-0.107-12%-0.054-56%-0.096-21%-0.082-33%
Free Cash Flow To Equity Per Share---0.1220.039-410%0.001-11383%-0.055-55%-0.051-58%
Gross Profit Margin--1.0001.512-34%1.446-31%1.264-21%2.230-55%
Intrinsic Value_10Y_max---4.053--------
Intrinsic Value_10Y_min---4.639--------
Intrinsic Value_1Y_max---0.340--------
Intrinsic Value_1Y_min---0.383--------
Intrinsic Value_3Y_max---1.072--------
Intrinsic Value_3Y_min---1.228--------
Intrinsic Value_5Y_max---1.865--------
Intrinsic Value_5Y_min---2.153--------
Market Cap58348045.000+20%46678436.00061735996.000-24%126577613.750-63%212763322.800-78%178695593.300-74%
Net Profit Margin---0.409-0.531+30%-0.284-31%-0.455+11%0.112-464%
Operating Margin---0.281-0.425+51%-0.369+31%-0.533+89%-0.416+48%
Operating Ratio--1.3161.298+1%1.276+3%1.489-12%1.392-5%
Pb Ratio5.211+20%4.1693.429+22%3.516+19%4.463-7%4.974-16%
Pe Ratio-3.102-25%-2.481-2.165-13%-16.388+560%-16.750+575%-21.534+768%
Price Per Share1.550+20%1.2401.640-24%3.363-63%5.652-78%4.747-74%
Price To Free Cash Flow Ratio-3.176-25%-2.541-13.007+412%-4.807+89%-65.957+2496%-74.453+2830%
Price To Total Gains Ratio-15.655-25%-12.524-11.090-11%59.496-121%-102.628+719%-81.933+554%
Quick Ratio--4.2964.452-3%2.431+77%4.351-1%4.806-11%
Return On Assets---0.077-0.102+31%-0.068-12%-0.070-9%-0.042-46%
Return On Equity---0.426-0.401-6%-0.106-75%-0.147-66%-0.104-76%
Total Gains Per Share---0.099-0.149+50%-0.057-42%-0.087-12%0.001-10511%
Usd Book Value--11197000.00018375750.000-39%36081500.000-69%45964650.000-76%41758750.000-73%
Usd Book Value Change Per Share---0.099-0.149+50%-0.057-42%-0.087-12%0.001-10511%
Usd Book Value Per Share--0.2970.488-39%0.958-69%1.221-76%1.109-73%
Usd Dividend Per Share----0%-0%-0%-0%
Usd Eps---0.125-0.189+51%-0.101-19%-0.124-1%-0.033-73%
Usd Free Cash Flow---4593000.000-4034500.000-12%-2037250.000-56%-3616500.000-21%-3091125.000-33%
Usd Free Cash Flow Per Share---0.122-0.107-12%-0.054-56%-0.096-21%-0.082-33%
Usd Free Cash Flow To Equity Per Share---0.1220.039-410%0.001-11383%-0.055-55%-0.051-58%
Usd Market Cap58348045.000+20%46678436.00061735996.000-24%126577613.750-63%212763322.800-78%178695593.300-74%
Usd Price Per Share1.550+20%1.2401.640-24%3.363-63%5.652-78%4.747-74%
Usd Profit---4703000.000-7110500.000+51%-3805000.000-19%-4668800.000-1%-1556725.000-67%
Usd Revenue--11487000.00013209250.000-13%13574000.000-15%11182100.000+3%9677325.000+19%
Usd Total Gains Per Share---0.099-0.149+50%-0.057-42%-0.087-12%0.001-10511%
 EOD+5 -3MRQTTM+12 -25YOY+5 -325Y+9 -2810Y+7 -30

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-3.102
Price to Book Ratio (EOD)Between0-15.211
Net Profit Margin (MRQ)Greater than0-0.409
Operating Margin (MRQ)Greater than0-0.281
Quick Ratio (MRQ)Greater than14.296
Current Ratio (MRQ)Greater than15.459
Debt to Asset Ratio (MRQ)Less than10.816
Debt to Equity Ratio (MRQ)Less than14.485
Return on Equity (MRQ)Greater than0.15-0.426
Return on Assets (MRQ)Greater than0.05-0.077
Total3/10 (30.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5055.405
Ma 20Greater thanMa 501.438
Ma 50Greater thanMa 1001.293
Ma 100Greater thanMa 2001.272
OpenGreater thanClose1.610
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About Apyx Medical Inc

Apyx Medical Corporation, an energy technology company, engages in the design, development, and manufacture of medical devices in the United States and internationally. The company operates through two segments: Advanced Energy and Original Equipment Manufacturing (OEM). It offers Helium Plasma Generator for delivery of RF energy and helium plasma to cut, coagulate, and ablate soft tissue during open and minimally invasive surgical procedures. The company's Helium Plasma Technology products are marketed and sold under the Renuvion name in the cosmetic surgery market and under the J-Plasma name in the hospital surgical market. It also develops and manufactures various hand pieces for open and laparoscopic procedures; and OEM generators, as well as related accessories. The company was formerly known as Bovie Medical Corporation and changed its name to Apyx Medical Corporation in January 2019. Apyx Medical Corporation was incorporated in 1982 and is based in Clearwater, Florida.

Fundamental data was last updated by Penke on 2024-12-05 12:41:07.

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 able to pay all its debts by selling its assets.
The company is unable 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 expensive.
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 Apyx Medical Inc earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Apyx Medical Inc to the Medical Devices industry mean.
  • A Net Profit Margin of -40.9% means that $-0.41 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Apyx Medical Inc:

  • The MRQ is -40.9%. The company is making a huge loss. -2
  • The TTM is -53.1%. The company is making a huge loss. -2
Trends
Current periodCompared to+/- 
MRQ-40.9%TTM-53.1%+12.2%
TTM-53.1%YOY-28.4%-24.8%
TTM-53.1%5Y-45.5%-7.6%
5Y-45.5%10Y11.2%-56.8%
Compared to industry (Medical Devices)
PeriodCompanyIndustry (mean)+/- 
MRQ-40.9%-6.4%-34.5%
TTM-53.1%-15.2%-37.9%
YOY-28.4%-15.4%-13.0%
5Y-45.5%-18.1%-27.4%
10Y11.2%-22.9%+34.1%
4.3.1.2. Return on Assets

Shows how efficient Apyx Medical Inc is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Apyx Medical Inc to the Medical Devices industry mean.
  • -7.7% Return on Assets means that Apyx Medical Inc generated $-0.08 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Apyx Medical Inc:

  • The MRQ is -7.7%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -10.2%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-7.7%TTM-10.2%+2.4%
TTM-10.2%YOY-6.8%-3.3%
TTM-10.2%5Y-7.0%-3.1%
5Y-7.0%10Y-4.2%-2.8%
Compared to industry (Medical Devices)
PeriodCompanyIndustry (mean)+/- 
MRQ-7.7%-2.1%-5.6%
TTM-10.2%-3.2%-7.0%
YOY-6.8%-4.0%-2.8%
5Y-7.0%-3.1%-3.9%
10Y-4.2%-4.1%-0.1%
4.3.1.3. Return on Equity

Shows how efficient Apyx Medical Inc is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Apyx Medical Inc to the Medical Devices industry mean.
  • -42.6% Return on Equity means Apyx Medical Inc generated $-0.43 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Apyx Medical Inc:

  • The MRQ is -42.6%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -40.1%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-42.6%TTM-40.1%-2.5%
TTM-40.1%YOY-10.6%-29.5%
TTM-40.1%5Y-14.7%-25.5%
5Y-14.7%10Y-10.4%-4.3%
Compared to industry (Medical Devices)
PeriodCompanyIndustry (mean)+/- 
MRQ-42.6%-2.4%-40.2%
TTM-40.1%-3.9%-36.2%
YOY-10.6%-4.5%-6.1%
5Y-14.7%-4.3%-10.4%
10Y-10.4%-5.6%-4.8%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Apyx Medical Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Apyx Medical Inc is operating .

  • Measures how much profit Apyx Medical 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 Apyx Medical Inc to the Medical Devices industry mean.
  • An Operating Margin of -28.1% means the company generated $-0.28  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Apyx Medical Inc:

  • The MRQ is -28.1%. The company is operating very inefficient. -2
  • The TTM is -42.5%. The company is operating very inefficient. -2
Trends
Current periodCompared to+/- 
MRQ-28.1%TTM-42.5%+14.3%
TTM-42.5%YOY-36.9%-5.6%
TTM-42.5%5Y-53.3%+10.8%
5Y-53.3%10Y-41.6%-11.7%
Compared to industry (Medical Devices)
PeriodCompanyIndustry (mean)+/- 
MRQ-28.1%-12.9%-15.2%
TTM-42.5%-18.2%-24.3%
YOY-36.9%-13.9%-23.0%
5Y-53.3%-16.3%-37.0%
10Y-41.6%-22.1%-19.5%
4.3.2.2. Operating Ratio

Measures how efficient Apyx Medical Inc is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Medical Devices industry mean).
  • An Operation Ratio of 1.32 means that the operating costs are $1.32 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Apyx Medical Inc:

  • The MRQ is 1.316. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.298. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.316TTM1.298+0.019
TTM1.298YOY1.276+0.021
TTM1.2985Y1.489-0.191
5Y1.48910Y1.392+0.097
Compared to industry (Medical Devices)
PeriodCompanyIndustry (mean)+/- 
MRQ1.3161.254+0.062
TTM1.2981.324-0.026
YOY1.2761.326-0.050
5Y1.4891.373+0.116
10Y1.3921.314+0.078
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Apyx Medical Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Apyx Medical Inc is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Medical Devices industry mean).
  • A Current Ratio of 5.46 means the company has $5.46 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Apyx Medical Inc:

  • The MRQ is 5.459. The company is very able to pay all its short-term debts. +2
  • The TTM is 5.544. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ5.459TTM5.544-0.085
TTM5.544YOY3.530+2.013
TTM5.5445Y5.316+0.228
5Y5.31610Y5.567-0.251
Compared to industry (Medical Devices)
PeriodCompanyIndustry (mean)+/- 
MRQ5.4592.550+2.909
TTM5.5442.691+2.853
YOY3.5302.922+0.608
5Y5.3163.415+1.901
10Y5.5673.527+2.040
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Apyx Medical Inc to the Medical Devices industry mean.
  • A Quick Ratio of 4.30 means the company can pay off $4.30 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Apyx Medical Inc:

  • The MRQ is 4.296. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 4.452. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ4.296TTM4.452-0.156
TTM4.452YOY2.431+2.021
TTM4.4525Y4.351+0.100
5Y4.35110Y4.806-0.455
Compared to industry (Medical Devices)
PeriodCompanyIndustry (mean)+/- 
MRQ4.2961.455+2.841
TTM4.4521.674+2.778
YOY2.4311.875+0.556
5Y4.3512.330+2.021
10Y4.8062.555+2.251
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Apyx Medical Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Apyx Medical Inc assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Apyx Medical Inc to Medical Devices industry mean.
  • A Debt to Asset Ratio of 0.82 means that Apyx Medical Inc assets are financed with 81.6% credit (debt) and the remaining percentage (100% - 81.6%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Apyx Medical Inc:

  • The MRQ is 0.816. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.740. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.816TTM0.740+0.076
TTM0.740YOY0.370+0.370
TTM0.7405Y0.328+0.411
5Y0.32810Y0.293+0.036
Compared to industry (Medical Devices)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8160.407+0.409
TTM0.7400.397+0.343
YOY0.3700.360+0.010
5Y0.3280.433-0.105
10Y0.2930.457-0.164
4.5.4.2. Debt to Equity Ratio

Measures if Apyx Medical Inc is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Apyx Medical Inc to the Medical Devices industry mean.
  • A Debt to Equity ratio of 448.5% means that company has $4.49 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Apyx Medical Inc:

  • The MRQ is 4.485. The company is unable to pay all its debts with equity. -1
  • The TTM is 3.087. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ4.485TTM3.087+1.398
TTM3.087YOY0.605+2.482
TTM3.0875Y0.870+2.218
5Y0.87010Y0.687+0.182
Compared to industry (Medical Devices)
PeriodCompanyIndustry (mean)+/- 
MRQ4.4850.552+3.933
TTM3.0870.596+2.491
YOY0.6050.525+0.080
5Y0.8700.630+0.240
10Y0.6870.711-0.024
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 Apyx Medical Inc generates.

  • Above 15 is considered overpriced but always compare Apyx Medical Inc to the Medical Devices industry mean.
  • A PE ratio of -2.48 means the investor is paying $-2.48 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Apyx Medical Inc:

  • The EOD is -3.102. Based on the earnings, the company is expensive. -2
  • The MRQ is -2.481. Based on the earnings, the company is expensive. -2
  • The TTM is -2.165. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-3.102MRQ-2.481-0.620
MRQ-2.481TTM-2.165-0.316
TTM-2.165YOY-16.388+14.223
TTM-2.1655Y-16.750+14.585
5Y-16.75010Y-21.534+4.784
Compared to industry (Medical Devices)
PeriodCompanyIndustry (mean)+/- 
EOD-3.102-1.133-1.969
MRQ-2.481-1.442-1.039
TTM-2.165-2.000-0.165
YOY-16.388-2.111-14.277
5Y-16.750-1.922-14.828
10Y-21.534-2.040-19.494
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 Apyx Medical Inc:

  • The EOD is -3.176. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -2.541. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -13.007. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-3.176MRQ-2.541-0.635
MRQ-2.541TTM-13.007+10.466
TTM-13.007YOY-4.807-8.200
TTM-13.0075Y-65.957+52.950
5Y-65.95710Y-74.453+8.496
Compared to industry (Medical Devices)
PeriodCompanyIndustry (mean)+/- 
EOD-3.176-1.367-1.809
MRQ-2.541-1.829-0.712
TTM-13.007-2.190-10.817
YOY-4.807-5.489+0.682
5Y-65.957-3.987-61.970
10Y-74.453-4.828-69.625
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 Apyx Medical Inc is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Medical Devices industry mean).
  • A PB ratio of 4.17 means the investor is paying $4.17 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Apyx Medical Inc:

  • The EOD is 5.211. Based on the equity, the company is overpriced. -1
  • The MRQ is 4.169. Based on the equity, the company is fair priced.
  • The TTM is 3.429. Based on the equity, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD5.211MRQ4.169+1.042
MRQ4.169TTM3.429+0.740
TTM3.429YOY3.516-0.088
TTM3.4295Y4.463-1.034
5Y4.46310Y4.974-0.511
Compared to industry (Medical Devices)
PeriodCompanyIndustry (mean)+/- 
EOD5.2112.190+3.021
MRQ4.1692.142+2.027
TTM3.4292.358+1.071
YOY3.5163.005+0.511
5Y4.4634.156+0.307
10Y4.9744.646+0.328
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 Apyx Medical Inc.

4.8.1. Institutions holding Apyx Medical Inc

Institutions are holding 40.431% of the shares of Apyx Medical Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Archon Capital Management LLC8.27577.2437311528100
2024-09-30Royce & Associates, LP6.86030.02912582490852673.4145
2024-09-30Vanguard Group Inc3.93390148088400
2024-09-30Horizon Asset Management Inc/ny1.63370.011461500000
2024-09-30Taylor Frigon Capital Management LLC1.58560.3689596876-43690-6.8205
2024-09-30Silverberg Bernstein Capital Management LLC1.52120.6503572632-23855-3.9992
2024-06-30Commonwealth Equity Services Inc1.35890.0011511561144812.9132
2024-06-30BlackRock Inc1.31680495685-3884-0.7775
2024-09-30Geode Capital Management, LLC0.8719032821317680.5416
2024-09-30Private Advisor Group, LLC0.85620.0025322321121803.9272
2024-09-30Greenwood Capital Associates, LLC0.68490.0416257820-10733-3.9966
2024-09-30Rathbone Brothers PLC0.66770.001625133400
2024-09-30Perkins Capital Management Inc0.57780.2529217500-17000-7.2495
2024-09-30Renaissance Technologies Corp0.540.0004203295-13298-6.1396
2024-09-30Bridgeway Capital Management, LLC0.3730.003814040000
2024-09-30Kingsview Wealth Management, LLC0.33060.003312444593417301.0732
2024-09-30Kestra Advisory Services, LLC0.32990.000912418900
2024-09-30Caption Management, LLC0.3070.002311555000
2024-09-30State Street Corp0.2904010930600
2024-09-30Dimensional Fund Advisors, Inc.0.28760108282-17545-13.9437
Total 32.60318.613812273064+77108+0.6%

4.9.2. Funds holding Apyx Medical Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-10-31Vanguard Total Stock Mkt Idx Inv2.69880.0001101593000
2024-09-30Royce Small-Cap Opportunity Invmt2.66640.101100373970430.7066
2024-10-31FTGF RY US SmCp Opp A USD Dis(A)1.74170.095965565858630.9023
2024-09-30Royce Micro-Cap Invmt1.63430.2501615218127632.1185
2024-06-30RENN Fund ord1.63375.243261500000
2024-10-31Vanguard Institutional Extnd Mkt Idx Tr1.10150.000541466300
2024-09-30Royce Capital Micro-Cap Inv0.7180.249427027372372.7513
2024-09-30Fidelity Extended Market Index0.44750.000516847520541.2342
2024-09-30Bridgeway Ultra-Small Company Market0.35940.095813530000
2024-08-31Taylor Frigon Core Growth0.35140.561813228200
2024-03-31GCA SMID Cap Equity0.29220.7484109979-400-0.3624
2024-11-27iShares Micro-Cap ETF0.17530.01126598800
2024-09-30BlackRock Extended Equity Market K0.1630.000561349-26-0.0424
2024-09-30Fidelity Total Market Index0.15190.00015717500
2024-09-30Fidelity Series Total Market Index0.1070.00014026500
2024-09-30Northern Trust Extended Eq Market Idx0.09530.00063586500
2024-09-30NT Ext Equity Mkt Idx Fd - L0.09530.00063586500
2024-09-30NT Ext Equity Mkt Idx Fd - NL0.07260.00052732600
2024-09-30Spartan Extended Market Index Pool E0.06140.0007231016702.9869
2024-09-30NT Ext Equity Mkt Idx Fd - DC - NL - T20.05850.000522017670.3052
Total 14.62527.36155505468+35271+0.6%

5.3. Insider Transactions

Insiders are holding 16.183% of the shares of Apyx Medical Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-08-13Matthew C HillBUY53361.13
2023-12-12Matthew C HillBUY25002.19
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Latest Balance Sheet

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

Summary
Total Assets60,721
Total Liabilities49,524
Total Stockholder Equity11,041
 As reported
Total Liabilities 49,524
Total Stockholder Equity+ 11,041
Total Assets = 60,721

Assets

Total Assets60,721
Total Current Assets52,158
Long-term Assets8,563
Total Current Assets
Cash And Cash Equivalents 28,013
Net Receivables 13,036
Inventory 9,000
Other Current Assets 2,109
Total Current Assets  (as reported)52,158
Total Current Assets  (calculated)52,158
+/-0
Long-term Assets
Property Plant Equipment 6,778
Long-term Assets Other 1,785
Long-term Assets  (as reported)8,563
Long-term Assets  (calculated)8,563
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities9,555
Long-term Liabilities39,969
Total Stockholder Equity11,041
Total Current Liabilities
Short-term Debt 350
Accounts payable 1,914
Other Current Liabilities 6,792
Total Current Liabilities  (as reported)9,555
Total Current Liabilities  (calculated)9,056
+/- 499
Long-term Liabilities
Long term Debt 33,853
Capital Lease Obligations 4,994
Long-term Liabilities Other 201
Long-term Liabilities  (as reported)39,969
Long-term Liabilities  (calculated)39,048
+/- 921
Total Stockholder Equity
Common Stock35
Retained Earnings -73,283
Other Stockholders Equity 84,289
Total Stockholder Equity (as reported)11,041
Total Stockholder Equity (calculated)11,041
+/-0
Other
Capital Stock35
Cash and Short Term Investments 28,013
Common Stock Shares Outstanding 34,644
Current Deferred Revenue499
Liabilities and Stockholders Equity 60,721
Net Debt 10,834
Net Invested Capital 44,894
Net Working Capital 42,603
Property Plant and Equipment Gross 10,667
Short Long Term Debt Total 38,847



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-31
> Total Assets 
3,600
3,600
3,700
3,700
3,900
4,200
4,100
4,000
3,800
3,800
10,900
11,100
7,800
10,700
10,700
8,800
7,300
7,300
7,828
7,750
7,914
7,943
8,176
8,391
8,579
8,531
8,619
8,764
8,501
9,070
8,995
9,209
9,234
10,000
10,425
10,739
11,019
11,415
11,450
11,604
11,771
12,709
13,420
14,775
16,686
17,654
18,482
18,870
18,821
19,604
21,217
24,875
25,779
26,538
27,618
27,198
27,584
27,688
29,220
29,401
27,786
28,274
28,649
28,554
28,240
27,987
28,037
28,040
28,183
28,183
27,927
27,687
33,176
32,508
31,599
31,291
24,833
34,588
34,128
33,122
31,448
29,745
29,590
29,148
35,110
33,092
32,556
30,699
30,988
30,112
30,654
113,114
95,610
91,703
88,883
86,943
84,676
82,115
77,827
75,415
74,111
71,096
69,597
67,769
68,721
62,997
59,471
55,268
51,775
56,784
62,429
59,446
79,240
70,711
65,394
60,721
60,72165,39470,71179,24059,44662,42956,78451,77555,26859,47162,99768,72167,76969,59771,09674,11175,41577,82782,11584,67686,94388,88391,70395,610113,11430,65430,11230,98830,69932,55633,09235,11029,14829,59029,74531,44833,12234,12834,58824,83331,29131,59932,50833,17627,68727,92728,18328,18328,04028,03727,98728,24028,55428,64928,27427,78629,40129,22027,68827,58427,19827,61826,53825,77924,87521,21719,60418,82118,87018,48217,65416,68614,77513,42012,70911,77111,60411,45011,41511,01910,73910,42510,0009,2349,2098,9959,0708,5018,7648,6198,5318,5798,3918,1767,9437,9147,7507,8287,3007,3008,80010,70010,7007,80011,10010,9003,8003,8004,0004,1004,2003,9003,7003,7003,6003,600
   > Total Current Assets 
1,700
1,700
1,500
1,700
2,100
2,300
2,200
2,300
2,100
2,100
3,500
3,800
2,200
3,000
3,500
3,800
3,700
3,700
4,099
3,981
3,927
3,980
4,200
4,460
4,714
4,638
4,785
4,978
4,683
5,295
5,265
5,378
5,242
5,878
6,170
6,612
6,966
7,223
6,905
7,067
7,331
8,016
8,484
9,515
10,168
10,996
11,062
11,524
11,464
12,071
12,220
12,843
12,113
12,628
13,504
13,227
13,214
13,395
14,691
14,873
14,912
15,700
16,380
16,369
16,484
16,346
16,418
16,342
15,971
15,971
14,762
14,527
19,822
19,377
18,104
16,390
15,365
25,060
24,544
23,693
22,042
20,530
20,560
20,471
26,539
24,627
24,120
22,236
22,547
21,735
22,228
106,887
89,517
85,240
81,957
78,905
76,664
74,169
69,841
67,664
66,089
63,042
61,582
59,876
60,737
54,811
50,525
46,307
42,972
52,684
52,885
50,150
70,362
61,926
56,671
52,158
52,15856,67161,92670,36250,15052,88552,68442,97246,30750,52554,81160,73759,87661,58263,04266,08967,66469,84174,16976,66478,90581,95785,24089,517106,88722,22821,73522,54722,23624,12024,62726,53920,47120,56020,53022,04223,69324,54425,06015,36516,39018,10419,37719,82214,52714,76215,97115,97116,34216,41816,34616,48416,36916,38015,70014,91214,87314,69113,39513,21413,22713,50412,62812,11312,84312,22012,07111,46411,52411,06210,99610,1689,5158,4848,0167,3317,0676,9057,2236,9666,6126,1705,8785,2425,3785,2655,2954,6834,9784,7854,6384,7144,4604,2003,9803,9273,9814,0993,7003,7003,8003,5003,0002,2003,8003,5002,1002,1002,3002,2002,3002,1001,7001,5001,7001,700
       Cash And Cash Equivalents 
200
200
100
100
100
100
0
100
0
100
200
400
100
300
500
1,000
400
400
580
437
279
313
422
402
578
315
229
462
379
347
673
578
306
395
878
1,771
2,295
2,142
1,090
1,267
1,295
1,633
1,893
2,309
2,953
3,125
2,501
2,638
3,535
3,520
3,778
4,084
2,564
2,537
3,115
2,925
2,155
2,639
3,367
2,649
3,827
4,454
5,714
5,408
4,880
4,119
4,983
4,488
4,162
4,162
2,558
2,501
7,924
5,816
5,575
6,135
5,733
15,396
14,087
13,202
11,805
9,456
9,324
9,329
14,456
11,508
10,292
9,411
9,949
8,701
7,875
40,663
16,466
32,415
67,360
62,272
58,812
51,380
46,156
43,539
41,915
39,539
34,670
30,898
30,870
26,234
20,063
14,833
10,192
16,255
18,479
22,134
43,652
37,282
32,678
28,013
28,01332,67837,28243,65222,13418,47916,25510,19214,83320,06326,23430,87030,89834,67039,53941,91543,53946,15651,38058,81262,27267,36032,41516,46640,6637,8758,7019,9499,41110,29211,50814,4569,3299,3249,45611,80513,20214,08715,3965,7336,1355,5755,8167,9242,5012,5584,1624,1624,4884,9834,1194,8805,4085,7144,4543,8272,6493,3672,6392,1552,9253,1152,5372,5644,0843,7783,5203,5352,6382,5013,1252,9532,3091,8931,6331,2951,2671,0902,1422,2951,7718783953065786733473794622293155784024223132794375804004001,00050030010040020010001000100100100100200200
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
714
647
731
948
1,179
1,235
226
210
286
263
172
839
839
779
779
779
779
779
779
719
660
660
55,480
61,678
40,885
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000040,88561,67855,4806606607197797797797797797798398391722632862102261,2351,179948731647714000000000000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
700
700
600
800
900
900
1,000
900
800
800
1,000
1,100
700
1,000
1,100
1,000
1,200
1,200
1,224
1,286
1,256
1,183
1,143
1,294
1,201
1,329
1,455
1,381
1,350
1,854
1,553
1,777
1,708
2,275
2,283
2,299
1,954
2,169
2,597
2,286
2,317
2,434
2,527
3,017
2,818
2,740
2,789
2,982
2,525
2,416
2,604
2,621
2,992
2,797
2,381
2,245
2,566
1,896
2,278
2,668
2,114
2,568
2,221
2,183
2,216
2,565
2,625
2,638
2,874
2,874
2,374
2,096
1,990
2,235
2,617
2,045
1,992
1,398
2,042
2,524
2,925
3,141
3,506
3,869
4,733
4,279
4,929
4,077
4,857
5,143
5,592
4,080
5,015
4,931
6,218
7,662
9,220
12,490
14,420
14,550
17,328
16,447
18,025
19,971
21,163
20,117
18,015
16,658
18,246
18,135
20,139
13,244
14,053
12,487
12,709
13,036
13,03612,70912,48714,05313,24420,13918,13518,24616,65818,01520,11721,16319,97118,02516,44717,32814,55014,42012,4909,2207,6626,2184,9315,0154,0805,5925,1434,8574,0774,9294,2794,7333,8693,5063,1412,9252,5242,0421,3981,9922,0452,6172,2351,9902,0962,3742,8742,8742,6382,6252,5652,2162,1832,2212,5682,1142,6682,2781,8962,5662,2452,3812,7972,9922,6212,6042,4162,5252,9822,7892,7402,8183,0172,5272,4342,3172,2862,5972,1691,9542,2992,2832,2751,7081,7771,5531,8541,3501,3811,4551,3291,2011,2941,1431,1831,2561,2861,2241,2001,2001,0001,1001,0007001,1001,0008008009001,000900900800600700700
       Inventory 
600
600
700
800
900
1,100
1,000
1,000
1,000
1,000
2,100
2,000
1,100
1,500
1,500
1,500
1,700
1,700
1,877
1,873
1,995
2,117
2,121
2,423
2,420
2,497
2,495
2,598
2,358
2,585
2,563
2,559
2,451
2,559
2,428
2,005
2,002
2,272
2,518
2,855
2,997
3,279
3,261
3,378
3,609
4,182
4,471
4,681
4,522
4,927
4,939
5,443
5,838
6,523
7,092
7,074
6,774
6,990
7,181
7,728
7,605
7,403
7,215
7,658
8,178
8,041
7,355
7,783
7,984
7,984
8,242
8,526
8,415
8,267
6,922
6,483
5,727
6,130
6,350
6,130
5,957
6,561
6,415
5,930
6,158
7,422
7,582
7,335
6,526
6,709
7,533
6,037
5,212
5,598
6,392
7,237
5,050
5,872
5,257
5,416
4,051
4,463
5,272
6,040
6,778
7,019
9,677
12,042
11,797
10,946
11,167
11,285
9,923
9,795
9,324
9,000
9,0009,3249,7959,92311,28511,16710,94611,79712,0429,6777,0196,7786,0405,2724,4634,0515,4165,2575,8725,0507,2376,3925,5985,2126,0377,5336,7096,5267,3357,5827,4226,1585,9306,4156,5615,9576,1306,3506,1305,7276,4836,9228,2678,4158,5268,2427,9847,9847,7837,3558,0418,1787,6587,2157,4037,6057,7287,1816,9906,7747,0747,0926,5235,8385,4434,9394,9274,5224,6814,4714,1823,6093,3783,2613,2792,9972,8552,5182,2722,0022,0052,4282,5592,4512,5592,5632,5852,3582,5982,4952,4972,4202,4232,1212,1171,9951,8731,8771,7001,7001,5001,5001,5001,1002,0002,1001,0001,0001,0001,0001,100900800700600600
       Other Current Assets 
200
200
100
0
200
200
200
300
300
300
200
300
300
200
400
300
400
400
419
386
398
112
112
341
1
386
606
537
45
45
386
465
776
648
580
537
715
640
701
55
722
670
803
811
789
950
1,301
1,223
881
1,208
898
695
718
771
916
983
1,719
1,870
1,865
1,827
1,366
1,275
1,230
1,120
1,210
1,621
1,455
1,433
951
951
941
673
545
982
857
603
804
1,011
963
826
516
533
536
564
413
639
538
634
496
522
568
627
1,146
1,411
1,987
1,734
3,582
4,427
4,008
4,159
2,795
2,593
3,615
2,967
1,926
1,441
2,770
2,774
2,737
2,779
3,100
3,487
2,734
2,362
1,960
2,109
2,1091,9602,3622,7343,4873,1002,7792,7372,7742,7701,4411,9262,9673,6152,5932,7954,1594,0084,4273,5821,7341,9871,4111,1466275685224966345386394135645365335168269631,0118046038579825456739419519511,4331,4551,6211,2101,1201,2301,2751,3661,8271,8651,8701,7199839167717186958981,2088811,2231,30195078981180367072255701640715537580648776465386454553760638613411121123983864194004003004002003003002003003003002002002000100200200
   > Long-term Assets 
1,900
1,900
2,200
2,000
1,800
1,900
1,900
1,700
1,700
1,700
7,400
7,300
5,600
7,700
7,200
5,000
3,600
3,600
3,729
3,768
3,987
3,962
3,977
3,931
3,864
3,893
3,834
3,786
3,818
3,775
3,730
3,830
3,992
4,122
4,255
4,127
4,053
4,192
4,544
4,537
4,440
4,694
4,936
5,260
6,517
6,658
7,420
7,346
7,357
7,533
8,997
12,032
13,666
13,910
14,114
13,972
14,371
14,293
14,528
14,528
12,874
12,574
12,269
12,185
11,756
11,641
11,619
11,698
12,212
12,212
13,165
13,160
13,354
13,131
13,495
14,900
9,468
9,528
9,584
9,429
9,406
9,215
9,030
8,677
8,571
8,465
8,436
8,463
8,441
8,377
8,426
6,227
6,093
6,463
6,926
8,038
8,012
7,946
7,986
7,751
8,022
8,054
8,015
7,893
7,984
8,186
8,946
8,961
8,803
4,100
9,544
9,296
8,878
8,785
8,723
8,563
8,5638,7238,7858,8789,2969,5444,1008,8038,9618,9468,1867,9847,8938,0158,0548,0227,7517,9867,9468,0128,0386,9266,4636,0936,2278,4268,3778,4418,4638,4368,4658,5718,6779,0309,2159,4069,4299,5849,5289,46814,90013,49513,13113,35413,16013,16512,21212,21211,69811,61911,64111,75612,18512,26912,57412,87414,52814,52814,29314,37113,97214,11413,91013,66612,0328,9977,5337,3577,3467,4206,6586,5175,2604,9364,6944,4404,5374,5444,1924,0534,1274,2554,1223,9923,8303,7303,7753,8183,7863,8343,8933,8643,9313,9773,9623,9873,7683,7293,6003,6005,0007,2007,7005,6007,3007,4001,7001,7001,7001,9001,9001,8002,0002,2001,9001,900
       Property Plant Equipment 
1,300
1,300
1,400
1,400
1,400
1,500
1,500
1,400
1,400
1,400
3,500
3,400
3,400
2,200
2,100
1,500
1,400
1,400
1,497
1,539
1,552
1,535
1,538
1,517
1,532
1,562
1,535
1,497
1,559
1,550
1,577
1,710
1,900
2,094
2,262
2,166
2,116
2,296
2,571
2,618
2,596
2,726
2,895
3,163
3,217
3,372
3,437
3,397
3,421
3,655
3,599
6,708
7,126
7,715
8,828
8,795
8,814
8,678
8,628
8,601
7,432
7,321
7,325
7,343
7,176
7,233
7,089
7,120
7,229
7,229
7,150
7,095
7,063
6,950
6,863
6,833
6,947
7,011
7,043
6,985
6,810
6,671
6,536
6,498
6,449
6,368
6,240
6,376
6,408
6,338
6,314
5,842
5,788
6,031
6,300
7,651
7,621
7,464
7,426
7,243
7,215
7,194
6,982
6,838
6,874
6,872
7,677
7,708
7,586
2,861
7,636
7,441
7,146
6,892
6,912
6,778
6,7786,9126,8927,1467,4417,6362,8617,5867,7087,6776,8726,8746,8386,9827,1947,2157,2437,4267,4647,6217,6516,3006,0315,7885,8426,3146,3386,4086,3766,2406,3686,4496,4986,5366,6716,8106,9857,0437,0116,9476,8336,8636,9507,0637,0957,1507,2297,2297,1207,0897,2337,1767,3437,3257,3217,4328,6018,6288,6788,8148,7958,8287,7157,1266,7083,5993,6553,4213,3973,4373,3723,2173,1632,8952,7262,5962,6182,5712,2962,1162,1662,2622,0941,9001,7101,5771,5501,5591,4971,5351,5621,5321,5171,5381,5351,5521,5391,4971,4001,4001,5002,1002,2003,4003,4003,5001,4001,4001,4001,5001,5001,4001,4001,4001,3001,300
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
54
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
185
185
185
185
185
185
185
185
185
185
185
185
185
185
185
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000185185185185185185185185185185185185185185185000000000000000000054000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
500
500
500
400
400
400
400
300
300
300
4,000
3,900
2,200
5,000
4,800
3,200
2,200
2,200
1,888
1,889
1,881
1,870
1,878
1,862
1,824
1,805
1,791
2,081
1,768
1,748
1,688
1,669
1,655
1,641
1,626
1,612
1,598
1,584
1,893
1,871
1,823
1,968
2,020
2,076
3,279
3,265
3,962
3,928
3,891
3,851
5,316
5,273
5,205
5,137
5,069
5,000
4,932
4,864
4,742
4,674
3,198
3,155
3,112
3,069
2,288
2,251
2,218
2,196
2,174
2,174
2,130
2,108
2,085
2,036
1,995
1,967
1,941
1,914
1,887
1,860
1,833
1,806
1,779
1,752
1,725
1,698
1,727
1,699
1,689
1,699
1,745
32
6
5
185
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000018556321,7451,6991,6891,6991,7271,6981,7251,7521,7791,8061,8331,8601,8871,9141,9411,9671,9952,0362,0852,1082,1302,1742,1742,1962,2182,2512,2883,0693,1123,1553,1984,6744,7424,8644,9325,0005,0695,1375,2055,2735,3163,8513,8913,9283,9623,2653,2792,0762,0201,9681,8231,8711,8931,5841,5981,6121,6261,6411,6551,6691,6881,7481,7682,0811,7911,8051,8241,8621,8781,8701,8811,8891,8882,2002,2003,2004,8005,0002,2003,9004,000300300300400400400400500500500
       Long-term Assets Other 
100
100
300
200
0
0
0
0
0
0
-100
100
500
500
300
300
0
325
344
341
553
557
561
552
508
526
508
208
491
478
465
451
438
387
366
348
339
312
80
48
21
21
21
21
21
21
21
21
44
27
81
51
1,335
1,058
36
-584,324
466
442
511
606
711
747
762
780
783
778
906
1,071
1,010
1,010
735
803
674
594
607
625
415
603
654
584
430
391
386
242
212
214
284
203
159
155
182
168
114
242
441
387
391
482
560
508
807
860
1,033
1,055
1,110
1,314
1,269
1,253
1,217
1,239
1,908
1,855
1,732
1,893
1,811
1,785
1,7851,8111,8931,7321,8551,9081,2391,2171,2531,2691,3141,1101,0551,0338608075085604823913874412421141681821551592032842142122423863914305846546034156256075946748037351,0101,0101,071906778783780762747711606511442466-584,324361,0581,33551812744212121212121212148803123393483663874384514654784912085085265085525615575533413443250300300500500100-100000000200300100100
       Deferred Long Term Asset Charges 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,509
1,379
1,406
1,311
1,799
2,148
2,702
2,874
3,412
3,378
3,961
5,312
0
0
0
0
25
39
21
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000000000000000021392500005,3123,9613,3783,4122,8742,7022,1481,7991,3111,4061,3791,5090000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
3,200
3,200
3,000
3,000
1,900
2,000
1,800
1,700
1,600
1,600
4,600
1,500
1,500
1,400
1,300
1,300
1,300
1,300
1,557
1,354
1,520
1,500
1,667
1,607
1,578
1,584
1,725
1,933
2,010
2,521
1,962
1,684
1,784
2,189
2,076
1,833
1,762
2,049
2,048
2,020
1,829
1,957
1,827
2,011
2,505
2,750
2,544
2,416
2,029
2,615
2,588
6,154
6,991
7,281
8,124
7,723
6,431
6,724
6,056
6,189
6,021
5,977
6,072
5,876
6,123
5,651
5,517
5,483
5,288
5,288
6,243
6,266
11,846
20,703
19,304
21,526
20,139
8,396
8,022
8,505
8,044
8,109
8,289
8,519
8,887
8,395
8,985
8,182
8,956
8,643
9,080
21,812
7,842
7,690
8,304
10,210
13,417
11,686
10,991
11,077
10,252
10,927
11,915
13,109
14,712
13,154
13,308
13,051
13,982
20,570
25,696
25,860
52,318
50,251
50,470
49,524
49,52450,47050,25152,31825,86025,69620,57013,98213,05113,30813,15414,71213,10911,91510,92710,25211,07710,99111,68613,41710,2108,3047,6907,84221,8129,0808,6438,9568,1828,9858,3958,8878,5198,2898,1098,0448,5058,0228,39620,13921,52619,30420,70311,8466,2666,2435,2885,2885,4835,5175,6516,1235,8766,0725,9776,0216,1896,0566,7246,4317,7238,1247,2816,9916,1542,5882,6152,0292,4162,5442,7502,5052,0111,8271,9571,8292,0202,0482,0491,7621,8332,0762,1891,7841,6841,9622,5212,0101,9331,7251,5841,5781,6071,6671,5001,5201,3541,5571,3001,3001,3001,3001,4001,5001,5004,6001,6001,6001,7001,8002,0001,9003,0003,0003,2003,200
   > Total Current Liabilities 
2,500
2,500
2,500
2,600
1,400
1,400
1,200
1,600
1,500
1,500
1,600
1,400
1,500
1,400
1,300
1,300
1,300
1,300
1,557
1,354
1,520
1,500
1,667
1,607
1,578
1,149
1,298
1,514
1,598
2,117
1,566
1,296
1,404
1,817
1,712
1,476
1,414
1,709
1,716
1,695
1,829
1,957
1,827
2,011
2,087
2,332
2,126
2,048
1,703
2,285
2,232
5,342
2,317
2,616
3,462
3,097
2,473
2,799
1,983
2,221
2,137
2,137
2,001
1,950
2,389
2,005
1,995
1,930
1,922
1,922
2,953
3,168
2,912
2,423
2,538
3,121
3,766
4,076
3,850
4,662
4,121
7,208
4,615
4,225
5,272
4,928
5,618
4,806
5,973
5,694
6,237
21,672
7,702
7,475
7,897
9,039
12,242
10,601
9,635
9,594
9,153
9,730
10,745
11,711
13,205
11,604
11,352
11,194
11,850
18,526
19,029
10,294
12,740
10,556
10,639
9,555
9,55510,63910,55612,74010,29419,02918,52611,85011,19411,35211,60413,20511,71110,7459,7309,1539,5949,63510,60112,2429,0397,8977,4757,70221,6726,2375,6945,9734,8065,6184,9285,2724,2254,6157,2084,1214,6623,8504,0763,7663,1212,5382,4232,9123,1682,9531,9221,9221,9301,9952,0052,3891,9502,0012,1372,1372,2211,9832,7992,4733,0973,4622,6162,3175,3422,2322,2851,7032,0482,1262,3322,0872,0111,8271,9571,8291,6951,7161,7091,4141,4761,7121,8171,4041,2961,5662,1171,5981,5141,2981,1491,5781,6071,6671,5001,5201,3541,5571,3001,3001,3001,3001,4001,5001,4001,6001,5001,5001,6001,2001,4001,4002,6002,5002,5002,500
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
590
689
607
573
585
851
805
672
319
445
542
557
711
332
50
35
32
32
32
32
32
32
32
348
370
186
203
162
917
994
1,063
753
34,937
1,133
2,850
125
125
1,125
1,133
1,135
1,135
135
135
140
140
143
144
587
411
413
414
138
138
142
286
72
239
239
239
239
239
239
239
239
3,113
239
239
239
239
239
239
239
239
239
0
0
0
0
297
477
480
518
527
364
357
352
343
287
205
195
282
253
8,995
9,257
330
734
376
666
350
3506663767343309,2578,99525328219520528734335235736452751848047729700002392392392392392392392392393,113239239239239239239239239722861421381384144134115871441431401401351351,1351,1351,1331,1251251252,8501,13334,9377531,06399491716220318637034832323232323232355033271155754244531967280585158557360768959000000000000000000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
239
239
239
0
0
0
0
0
140
140
140
140
0
0
0
0
0
0
0
0
0
8,778
8,892
0
0
0
0
0
000008,8928,778000000000140140140140000002392392390000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
2,200
2,200
2,100
2,100
900
1,000
800
600
500
500
600
700
500
500
500
500
500
500
503
384
439
441
397
449
373
486
456
445
479
799
721
644
680
1,004
890
770
620
894
727
718
868
843
818
922
916
1,265
1,003
869
807
896
1,008
975
1,318
1,100
1,065
761
589
606
733
1,136
951
773
944
710
1,085
722
642
617
1,552
803
828
1,171
1,060
1,031
1,031
1,371
1,553
1,876
1,743
2,341
1,214
1,542
1,774
1,650
1,606
2,176
2,077
1,387
1,583
2,097
2,745
2,348
1,423
1,504
1,641
1,457
2,369
2,535
2,206
2,479
1,511
2,283
2,799
3,044
2,631
2,562
2,587
2,070
2,669
1,905
2,658
2,050
2,712
2,103
2,348
1,914
1,9142,3482,1032,7122,0502,6581,9052,6692,0702,5872,5622,6313,0442,7992,2831,5112,4792,2062,5352,3691,4571,6411,5041,4232,3482,7452,0971,5831,3872,0772,1761,6061,6501,7741,5421,2142,3411,7431,8761,5531,3711,0311,0311,0601,1718288031,5526176427221,0857109447739511,1367336065897611,0651,1001,3189751,0088968078691,0031,2659169228188438687187278946207708901,0046806447217994794454564863734493974414393845035005005005005005007006005005006008001,0009002,1002,1002,2002,200
       Other Current Liabilities 
300
300
400
500
500
400
400
1,000
1,000
1,000
1,000
700
1,000
900
800
800
800
800
365
364
508
143
133
33
33
36
36
37
165
150
112
112
-111,311
658
650
515
-35,238
638
825
794
471
707
702
776
835
61
51
48
86
86
50
1,484
850
1,372
1,258
1,193
744
1,056
1,113
949
332
200
914
1,096
717
872
940
899
232
232
93
23
1,780
1,153
1,268
1,511
1,974
1,961
1,868
2,082
2,668
2,553
2,602
2,336
3,427
2,513
3,302
3,180
4,151
3,358
3,253
19,324
6,279
5,971
6,256
7,285
1,491
1,530
1,573
1,616
1,658
1,707
1,758
1,810
1,863
8,078
7,749
7,697
8,075
6,573
6,672
7,202
8,806
7,562
6,847
6,792
6,7926,8477,5628,8067,2026,6726,5738,0757,6977,7498,0781,8631,8101,7581,7071,6581,6161,5731,5301,4917,2856,2565,9716,27919,3243,2533,3584,1513,1803,3022,5133,4272,3362,6022,5532,6682,0821,8681,9611,9741,5111,2681,1531,78023932322328999408727171,0969142003329491,1131,0567441,1931,2581,3728501,484508686485161835776702707471794825638-35,238515650658-111,31111211215016537363633331331435083643658008008008009001,0007001,0001,0001,0001,000400400500500400300300
   > Long-term Liabilities 
700
700
500
400
500
600
600
100
100
100
3,000
100
0
0
0
0
0
0
0
0
0
0
0
0
500
435
427
420
412
404
396
388
380
372
364
356
348
340
332
325
140,000
135,000
130,000
125,000
418
418
418
368
326
330
356
812
4,674
4,665
4,662
4,626
3,958
3,924
4,073
3,968
3,884
3,840
4,071
3,926
3,734
3,646
3,522
3,553
3,366
3,366
3,290
3,098
8,934
18,280
16,766
18,405
16,373
4,320
4,172
3,843
3,923
901
3,674
4,294
3,615
3,467
3,367
3,376
2,983
2,949
2,843
140
140
215
407
1,171
1,175
1,085
1,356
1,483
1,099
1,197
1,170
1,398
1,507
1,550
1,956
1,857
2,132
2,044
6,667
15,566
39,578
39,695
39,831
39,969
39,96939,83139,69539,57815,5666,6672,0442,1321,8571,9561,5501,5071,3981,1701,1971,0991,4831,3561,0851,1751,1714072151401402,8432,9492,9833,3763,3673,4673,6154,2943,6749013,9233,8434,1724,32016,37318,40516,76618,2808,9343,0983,2903,3663,3663,5533,5223,6463,7343,9264,0713,8403,8843,9684,0733,9243,9584,6264,6624,6654,674812356330326368418418418125,000130,000135,000140,0003253323403483563643723803883964044124204274355000000000000001003,000100100100600600500400500700700
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,525
3,507
3,429
3,530
3,366
3,364
81
3,098
8,934
18,280
16,766
18,381
15,786
3,735
3,585
3,260
3,341
320
3,093
3,716
2,834
2,775
2,715
2,655
2,595
2,535
2,475
140
140
140
140
140
421
362
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000003624211401401401401402,4752,5352,5952,6552,7152,7752,8343,7163,0933203,3413,2603,5853,73515,78618,38116,76618,2808,9343,098813,3643,3663,5303,4293,5073,5250000000000000000000000000000000000000000000000000000000000000000
       Deferred Long Term Asset Charges 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,509
1,379
1,406
1,311
1,799
2,148
2,702
2,874
3,412
3,378
3,961
5,312
0
0
0
0
25
39
21
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000000000000000021392500005,3123,9613,3783,4122,8742,7022,1481,7991,3111,4061,3791,5090000000000000000000000000000000000000000000000000000000000000000
       Warrants
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,259
2,463
2,684
0
3,190
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000000000000000003,19002,6842,4632,259000000000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
419
418
418
368
318
318
318
318
268
268
268
268
218
218
400
218
172
163
432
323
314
261
171
236
85
119
81
68
5,749
14,927
13,473
15,173
12,636
644
555
286
285
197
156
836
217
128
88
157
20
414
368
0
0
0
0
339
519
520
765
983
787
996
1,031
1,346
1,489
1,537
1,349
1,325
1,589
0
1,511
0
0
0
0
0
000001,51101,5891,3251,3491,5371,4891,3461,0319967879837655205193390000368414201578812821783615619728528655564412,63615,17313,47314,9275,74968811198523617126131432343216317221840021821826826826826831831831831836841841841900000000000000000000000000000000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
24
587
585
587
583
582
581
581
578
781
692
652
721
388
414
368
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000036841438872165269278157858158158258358758558724000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
400
400
700
700
2,000
2,200
2,200
2,400
2,200
2,200
6,300
9,700
6,300
9,300
9,400
7,500
6,000
6,000
6,271
6,395
6,394
6,443
6,509
6,784
7,000
6,947
6,893
6,830
6,491
6,549
7,034
7,524
7,450
7,811
8,349
8,906
9,257
9,366
9,256
9,449
9,802
10,618
11,464
12,639
14,060
14,789
15,938
16,454
16,792
16,988
18,629
18,721
18,788
19,257
19,494
19,476
21,153
20,964
23,164
23,212
21,765
22,297
22,577
22,678
22,117
22,336
22,520
22,557
22,895
22,895
21,684
21,421
21,330
11,805
12,295
9,765
4,694
26,192
26,106
24,617
23,404
21,636
21,301
20,629
26,223
24,697
23,571
22,517
22,032
21,469
21,574
91,302
87,768
84,013
80,579
76,733
71,259
70,429
66,836
64,196
63,721
60,035
57,358
54,348
53,704
49,561
45,905
41,990
37,582
36,052
36,596
33,348
26,701
20,253
14,747
11,041
11,04114,74720,25326,70133,34836,59636,05237,58241,99045,90549,56153,70454,34857,35860,03563,72164,19666,83670,42971,25976,73380,57984,01387,76891,30221,57421,46922,03222,51723,57124,69726,22320,62921,30121,63623,40424,61726,10626,1924,6949,76512,29511,80521,33021,42121,68422,89522,89522,55722,52022,33622,11722,67822,57722,29721,76523,21223,16420,96421,15319,47619,49419,25718,78818,72118,62916,98816,79216,45415,93814,78914,06012,63911,46410,6189,8029,4499,2569,3669,2578,9068,3497,8117,4507,5247,0346,5496,4916,8306,8936,9477,0006,7846,5096,4436,3946,3956,2716,0006,0007,5009,4009,3006,3009,7006,3002,2002,2002,4002,2002,2002,000700700400400
   Common Stock
100
100
100
100
100
100
100
100
100
100
200
0
200
0
0
0
0
14
14
14
14
14
14
13
13
13
13
13
13
13
13
14
17
18
20
21
14
14
14
14
14
14
14
15
15
15
15
15
15
16
16
16
17
17
17
17
17
17
18
18
18
18
18
18
18
18
18
18
18
18
18
18
18
18
18
18
18
23
27
27
27
27
27
27
31
31
31
33
33
33
33
33
34
34
34
34
34
34
34
34
34
34
34
34
34
34
34
35
35
35
35
35
35
35
35
35
35353535353535353534343434343434343434343434343433333333333131312727272727272318181818181818181818181818181818181818171717171717161616151515151515141414141414142120181714131313131313131314141414141400002000200100100100100100100100100100100
   Retained Earnings 
-11,200
-11,200
-11,000
-11,100
-11,000
-10,800
-10,800
-10,700
-10,900
-10,900
-11,100
-11,400
-11,000
-11,900
-11,800
-13,700
-14,100
-14,100
-13,796
-13,647
-13,612
-13,526
-13,423
-13,111
-12,827
-12,882
-12,937
-13,001
-13,342
-13,285
-12,821
-12,398
-12,661
-12,421
-12,016
-11,494
-11,149
-11,060
-11,178
-11,006
-10,743
-10,052
-9,340
-8,483
-8,059
-7,479
-6,411
-5,940
-5,659
-5,468
-4,038
-4,021
-3,982
-3,579
-3,376
-3,414
-1,831
-2,057
-2,001
-1,997
-3,366
-2,874
-2,445
-2,382
-3,257
-3,070
-2,918
-2,926
-2,640
-2,640
-4,169
-4,510
-9,634
-19,445
-19,416
-22,394
-27,848
-14,990
-16,488
-18,076
-19,484
-21,428
-21,947
-22,912
-23,434
-25,119
-26,427
-27,672
-28,496
-29,431
-29,703
39,471
35,512
30,832
26,494
21,031
14,517
12,566
7,876
4,148
2,621
-2,280
-6,326
-10,548
-12,551
-18,496
-23,922
-29,686
-35,735
-39,218
-40,212
-44,841
-54,448
-62,024
-68,580
-73,283
-73,283-68,580-62,024-54,448-44,841-40,212-39,218-35,735-29,686-23,922-18,496-12,551-10,548-6,326-2,2802,6214,1487,87612,56614,51721,03126,49430,83235,51239,471-29,703-29,431-28,496-27,672-26,427-25,119-23,434-22,912-21,947-21,428-19,484-18,076-16,488-14,990-27,848-22,394-19,416-19,445-9,634-4,510-4,169-2,640-2,640-2,926-2,918-3,070-3,257-2,382-2,445-2,874-3,366-1,997-2,001-2,057-1,831-3,414-3,376-3,579-3,982-4,021-4,038-5,468-5,659-5,940-6,411-7,479-8,059-8,483-9,340-10,052-10,743-11,006-11,178-11,060-11,149-11,494-12,016-12,421-12,661-12,398-12,821-13,285-13,342-13,001-12,937-12,882-12,827-13,111-13,423-13,526-13,612-13,647-13,796-14,100-14,100-13,700-11,800-11,900-11,000-11,400-11,100-10,900-10,900-10,700-10,800-10,800-11,000-11,100-11,000-11,200-11,200
   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
0
0
0
0
0
0
0
25,180
25,218
25,356
25,388
25,420
25,465
25,517
25,585
25,835
25,913
28,687
28,769
29,009
29,214
29,334
41,155
42,565
42,664
42,859
43,035
43,219
43,512
49,625
49,784
49,966
50,156
50,495
50,867
51,244
51,798
52,221
54,182
54,051
55,668
56,708
57,829
58,926
60,014
61,066
62,281
63,650
64,862
66,221
68,023
69,793
71,641
73,282
75,235
76,773
0
0
0
0
0
0000076,77375,23573,28271,64169,79368,02366,22164,86263,65062,28161,06660,01458,92657,82956,70855,66854,05154,18252,22151,79851,24450,86750,49550,15649,96649,78449,62543,51243,21943,03542,85942,66442,56541,15529,33429,21429,00928,76928,68725,91325,83525,58525,51725,46525,42025,38825,35625,21825,18000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000000000000000000000000000000