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

Astrana Health Inc
Buy, Hold or Sell?

Let's analyze Astrana Health Inc together

I guess you are interested in Astrana Health 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 Astrana Health 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 Astrana Health Inc

I send you an email if I find something interesting about Astrana Health Inc.

1. Quick Overview

1.1. Quick analysis of Astrana Health Inc (30 sec.)










1.2. What can you expect buying and holding a share of Astrana Health Inc? (30 sec.)

How much money do you get?

How much money do you get?
$1.30
When do you have the money?
1 year
How often do you get paid?
90.0%

What is your share worth?

Current worth
$10.52
Expected worth in 1 year
$7.91
How sure are you?
72.5%

+ What do you gain per year?

Total Gains per Share
$-1.30
Return On Investment
-3.5%

For what price can you sell your share?

Current Price per Share
$37.63
Expected price per share
$34.91 - $39.42
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Astrana Health Inc (5 min.)




Live pricePrice per Share (EOD)
$37.63
Intrinsic Value Per Share
$-6.76 - $20.02
Total Value Per Share
$3.76 - $30.53

2.2. Growth of Astrana Health Inc (5 min.)




Is Astrana Health Inc growing?

Current yearPrevious yearGrowGrow %
How rich?$507.1m$583.9m-$121.6m-26.3%

How much money is Astrana Health Inc making?

Current yearPrevious yearGrowGrow %
Making money$15.6m$11.4m$4.1m26.7%
Net Profit Margin3.6%3.3%--

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

2.3. Financial Health of Astrana Health Inc (5 min.)




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




  Industry Rankings (Medical Care Facilities)  

3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Astrana Health Inc?

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

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

Speculation

The Price per Share of Astrana Health Inc is $37.63. 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 Astrana Health 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 Astrana Health 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 $10.52. Based on the TTM, the Book Value Change Per Share is $-0.65 per quarter. Based on the YOY, the Book Value Change Per Share is $0.28 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 $0.33 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Astrana Health 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 Eps0.330.9%0.330.9%0.250.7%0.300.8%0.150.4%
Usd Book Value Change Per Share0.541.4%-0.65-1.7%0.280.8%0.120.3%0.260.7%
Usd Dividend Per Share0.000.0%0.330.9%0.020.1%0.210.6%0.150.4%
Usd Total Gains Per Share0.541.4%-0.33-0.9%0.300.8%0.330.9%0.421.1%
Usd Price Per Share57.94-44.70-32.13-38.59-25.06-
Price to Earnings Ratio43.40-34.87--14.69-23.79-46.28-
Price-to-Total Gains Ratio106.72-54.71-312.64-97.39-193.57-
Price to Book Ratio5.51-4.61-2.58-3.58-30.03-
Price-to-Total Gains Ratio106.72-54.71-312.64-97.39-193.57-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share37.63
Number of shares26
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.330.21
Usd Book Value Change Per Share-0.650.12
Usd Total Gains Per Share-0.330.33
Gains per Quarter (26 shares)-8.478.58
Gains per Year (26 shares)-33.8734.33
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
134-68-44221324
268-135-78432558
3102-203-112653892
4135-271-1468651126
5169-339-18010864160
6203-406-21413076194
7237-474-24815189228
8271-542-282173102262
9305-610-316195114296
10339-677-350216127330

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 Share4.00.00.0100.0%11.01.00.091.7%19.01.00.095.0%27.013.00.067.5%31.052.00.037.3%
Book Value Change Per Share3.01.00.075.0%9.03.00.075.0%14.06.00.070.0%22.017.01.055.0%31.042.010.037.3%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%36.00.04.090.0%43.00.040.051.8%
Total Gains per Share3.01.00.075.0%11.01.00.091.7%17.03.00.085.0%29.011.00.072.5%40.036.07.048.2%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Astrana Health 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--0.538-0.651+221%0.283+90%0.122+340%0.263+105%
Book Value Per Share--10.5169.648+9%12.474-16%10.615-1%6.845+54%
Current Ratio--1.9081.842+4%2.626-27%2.701-29%2.149-11%
Debt To Asset Ratio--0.6050.604+0%0.428+41%0.473+28%0.576+5%
Debt To Equity Ratio--1.1051.070+3%0.773+43%1.095+1%1.098+1%
Dividend Per Share--0.0050.326-99%0.019-77%0.208-98%0.155-97%
Enterprise Value--2366165276.7201758197102.598+35%1354008585.663+75%1627321652.674+45%1089301211.587+117%
Eps--0.3340.326+2%0.252+33%0.301+11%0.154+116%
Ev To Ebitda Ratio--13.77916.937-19%11.478+20%19.354-29%47.980-71%
Ev To Sales Ratio--1.2361.027+20%1.022+21%1.608-23%2.409-49%
Free Cash Flow Per Share--0.6570.364+81%0.598+10%0.274+140%0.169+288%
Free Cash Flow To Equity Per Share--0.5911.212-51%0.584+1%0.292+102%0.272+117%
Gross Profit Margin---0.3180.671-147%1.000-132%0.934-134%0.967-133%
Intrinsic Value_10Y_max--20.017--------
Intrinsic Value_10Y_min---6.757--------
Intrinsic Value_1Y_max--1.142--------
Intrinsic Value_1Y_min--0.450--------
Intrinsic Value_3Y_max--4.090--------
Intrinsic Value_3Y_min--0.385--------
Intrinsic Value_5Y_max--7.832--------
Intrinsic Value_5Y_min---0.742--------
Market Cap1717960020.000-63%2794086276.7202142413102.598+30%1504076835.663+86%1796464552.674+56%1192537802.337+134%
Net Profit Margin--0.0340.036-7%0.033+2%0.054-38%-0.006+118%
Operating Margin--0.0750.063+17%0.087-14%0.097-23%0.033+127%
Operating Ratio--0.9410.954-1%0.925+2%0.910+3%0.970-3%
Pb Ratio3.578-54%5.5104.612+19%2.579+114%3.577+54%30.032-82%
Pe Ratio28.188-54%43.40334.867+24%-14.693+134%23.785+82%46.280-6%
Price Per Share37.630-54%57.94044.698+30%32.128+80%38.592+50%25.065+131%
Price To Free Cash Flow Ratio14.318-54%22.04543.174-49%-2.010+109%17.205+28%11.612+90%
Price To Total Gains Ratio69.311-54%106.71954.706+95%312.643-66%97.392+10%193.570-45%
Quick Ratio--1.8501.790+3%2.554-28%3.053-39%2.292-19%
Return On Assets--0.0130.013-6%0.011+14%0.015-15%-0.019+249%
Return On Equity--0.0230.023-3%0.020+16%0.032-30%-0.040+273%
Total Gains Per Share--0.543-0.326+160%0.302+80%0.330+64%0.418+30%
Usd Book Value--507107000.000462247250.000+10%583928500.000-13%493146050.000+3%318878916.125+59%
Usd Book Value Change Per Share--0.538-0.651+221%0.283+90%0.122+340%0.263+105%
Usd Book Value Per Share--10.5169.648+9%12.474-16%10.615-1%6.845+54%
Usd Dividend Per Share--0.0050.326-99%0.019-77%0.208-98%0.155-97%
Usd Enterprise Value--2366165276.7201758197102.598+35%1354008585.663+75%1627321652.674+45%1089301211.587+117%
Usd Eps--0.3340.326+2%0.252+33%0.301+11%0.154+116%
Usd Free Cash Flow--31686000.00017472250.000+81%27877000.000+14%12799824.100+148%8258309.775+284%
Usd Free Cash Flow Per Share--0.6570.364+81%0.598+10%0.274+140%0.169+288%
Usd Free Cash Flow To Equity Per Share--0.5911.212-51%0.584+1%0.292+102%0.272+117%
Usd Market Cap1717960020.000-63%2794086276.7202142413102.598+30%1504076835.663+86%1796464552.674+56%1192537802.337+134%
Usd Price Per Share37.630-54%57.94044.698+30%32.128+80%38.592+50%25.065+131%
Usd Profit--16094000.00015614000.000+3%11440250.000+41%13915874.550+16%7745117.325+108%
Usd Revenue--478710000.000430591750.000+11%331958500.000+44%277000056.750+73%172535636.950+177%
Usd Total Gains Per Share--0.543-0.326+160%0.302+80%0.330+64%0.418+30%
 EOD+4 -4MRQTTM+26 -14YOY+23 -175Y+20 -2010Y+28 -12

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1528.188
Price to Book Ratio (EOD)Between0-13.578
Net Profit Margin (MRQ)Greater than00.034
Operating Margin (MRQ)Greater than00.075
Quick Ratio (MRQ)Greater than11.850
Current Ratio (MRQ)Greater than11.908
Debt to Asset Ratio (MRQ)Less than10.605
Debt to Equity Ratio (MRQ)Less than11.105
Return on Equity (MRQ)Greater than0.150.023
Return on Assets (MRQ)Greater than0.050.013
Total5/10 (50.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5025.527
Ma 20Greater thanMa 5041.379
Ma 50Greater thanMa 10049.833
Ma 100Greater thanMa 20050.447
OpenGreater thanClose37.570
Total1/5 (20.0%)

4. In-depth Analysis

4.1 About Astrana Health Inc

Astrana Health, Inc., Inc., a physician-centric technology-powered healthcare management company, provides medical care services in the United States. It operates through three segments: Care Partners, Care Delivery, and Care Enablement. The company is leveraging its proprietary population health management and healthcare delivery platform, operates an integrated, value-based healthcare model which empowers the providers in its network to deliver care to its patients. It offers care coordination services to patients, families, primary care physicians, specialists, acute care hospitals, alternative sites of inpatient care, physician groups, and health plans. The company's physician network consists of primary care physicians, specialist physicians and extenders, and hospitalists. It serves patients, primarily covered by private or public insurance, such as Medicare, Medicaid, and health maintenance organization plans; and non-insured patients. The company was formerly known as Apollo Medical Holdings, Inc. and changed its name to Astrana Health, Inc. in February 2024. Astrana Health, Inc. was incorporated in 1985 and is headquartered in Alhambra, California.

Fundamental data was last updated by Penke on 2024-12-05 18:43:04.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is 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 able to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is fair priced.
Based on the earnings, the company is overpriced.
Based on how much money comes from the company's main activities, the company is fair priced.
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 Astrana Health Inc earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Astrana Health Inc to the Medical Care Facilities industry mean.
  • A Net Profit Margin of 3.4% means that $0.03 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Astrana Health Inc:

  • The MRQ is 3.4%. The company is making a profit. +1
  • The TTM is 3.6%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ3.4%TTM3.6%-0.3%
TTM3.6%YOY3.3%+0.3%
TTM3.6%5Y5.4%-1.8%
5Y5.4%10Y-0.6%+6.0%
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ3.4%4.5%-1.1%
TTM3.6%3.2%+0.4%
YOY3.3%2.4%+0.9%
5Y5.4%3.1%+2.3%
10Y-0.6%3.3%-3.9%
4.3.1.2. Return on Assets

Shows how efficient Astrana Health Inc is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Astrana Health Inc to the Medical Care Facilities industry mean.
  • 1.3% Return on Assets means that Astrana Health Inc generated $0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Astrana Health Inc:

  • The MRQ is 1.3%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.3%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ1.3%TTM1.3%-0.1%
TTM1.3%YOY1.1%+0.2%
TTM1.3%5Y1.5%-0.1%
5Y1.5%10Y-1.9%+3.3%
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ1.3%1.2%+0.1%
TTM1.3%1.1%+0.2%
YOY1.1%0.6%+0.5%
5Y1.5%1.0%+0.5%
10Y-1.9%1.0%-2.9%
4.3.1.3. Return on Equity

Shows how efficient Astrana Health Inc is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Astrana Health Inc to the Medical Care Facilities industry mean.
  • 2.3% Return on Equity means Astrana Health Inc generated $0.02 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Astrana Health Inc:

  • The MRQ is 2.3%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 2.3%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ2.3%TTM2.3%-0.1%
TTM2.3%YOY2.0%+0.4%
TTM2.3%5Y3.2%-0.9%
5Y3.2%10Y-4.0%+7.2%
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ2.3%3.1%-0.8%
TTM2.3%2.8%-0.5%
YOY2.0%2.0%0.0%
5Y3.2%2.4%+0.8%
10Y-4.0%2.6%-6.6%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Astrana Health Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Astrana Health Inc is operating .

  • Measures how much profit Astrana Health 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 Astrana Health Inc to the Medical Care Facilities 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 Astrana Health Inc:

  • The MRQ is 7.5%. The company is operating less efficient.
  • The TTM is 6.3%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ7.5%TTM6.3%+1.1%
TTM6.3%YOY8.7%-2.4%
TTM6.3%5Y9.7%-3.3%
5Y9.7%10Y3.3%+6.4%
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ7.5%8.1%-0.6%
TTM6.3%6.8%-0.5%
YOY8.7%7.9%+0.8%
5Y9.7%6.9%+2.8%
10Y3.3%7.7%-4.4%
4.3.2.2. Operating Ratio

Measures how efficient Astrana Health Inc is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Medical Care Facilities industry mean).
  • An Operation Ratio of 0.94 means that the operating costs are $0.94 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Astrana Health Inc:

  • The MRQ is 0.941. The company is less efficient in keeping operating costs low.
  • The TTM is 0.954. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.941TTM0.954-0.013
TTM0.954YOY0.925+0.029
TTM0.9545Y0.910+0.044
5Y0.91010Y0.970-0.060
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9411.000-0.059
TTM0.9541.039-0.085
YOY0.9250.995-0.070
5Y0.9101.008-0.098
10Y0.9700.983-0.013
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Astrana Health Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Astrana Health Inc is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Medical Care Facilities industry mean).
  • A Current Ratio of 1.91 means the company has $1.91 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Astrana Health Inc:

  • The MRQ is 1.908. The company is able to pay all its short-term debts. +1
  • The TTM is 1.842. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.908TTM1.842+0.066
TTM1.842YOY2.626-0.784
TTM1.8425Y2.701-0.859
5Y2.70110Y2.149+0.553
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ1.9081.246+0.662
TTM1.8421.263+0.579
YOY2.6261.319+1.307
5Y2.7011.375+1.326
10Y2.1491.426+0.723
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Astrana Health Inc to the Medical Care Facilities industry mean.
  • A Quick Ratio of 1.85 means the company can pay off $1.85 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Astrana Health Inc:

  • The MRQ is 1.850. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 1.790. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ1.850TTM1.790+0.060
TTM1.790YOY2.554-0.764
TTM1.7905Y3.053-1.263
5Y3.05310Y2.292+0.760
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ1.8500.730+1.120
TTM1.7900.797+0.993
YOY2.5541.030+1.524
5Y3.0531.161+1.892
10Y2.2921.174+1.118
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Astrana Health Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Astrana Health Inc assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Astrana Health Inc to Medical Care Facilities industry mean.
  • A Debt to Asset Ratio of 0.61 means that Astrana Health Inc assets are financed with 60.5% credit (debt) and the remaining percentage (100% - 60.5%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Astrana Health Inc:

  • The MRQ is 0.605. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.604. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.605TTM0.604+0.002
TTM0.604YOY0.428+0.176
TTM0.6045Y0.473+0.130
5Y0.47310Y0.576-0.103
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6050.519+0.086
TTM0.6040.522+0.082
YOY0.4280.524-0.096
5Y0.4730.545-0.072
10Y0.5760.530+0.046
4.5.4.2. Debt to Equity Ratio

Measures if Astrana Health Inc is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Astrana Health Inc to the Medical Care Facilities industry mean.
  • A Debt to Equity ratio of 110.5% means that company has $1.10 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Astrana Health Inc:

  • The MRQ is 1.105. The company is able to pay all its debts with equity. +1
  • The TTM is 1.070. The company is able to pay all its debts with equity. +1
Trends
Current periodCompared to+/- 
MRQ1.105TTM1.070+0.035
TTM1.070YOY0.773+0.297
TTM1.0705Y1.095-0.025
5Y1.09510Y1.098-0.003
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1050.943+0.162
TTM1.0700.950+0.120
YOY0.7730.976-0.203
5Y1.0951.133-0.038
10Y1.0981.194-0.096
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 Astrana Health Inc generates.

  • Above 15 is considered overpriced but always compare Astrana Health Inc to the Medical Care Facilities industry mean.
  • A PE ratio of 43.40 means the investor is paying $43.40 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Astrana Health Inc:

  • The EOD is 28.188. Based on the earnings, the company is overpriced. -1
  • The MRQ is 43.403. Based on the earnings, the company is overpriced. -1
  • The TTM is 34.867. Based on the earnings, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD28.188MRQ43.403-15.214
MRQ43.403TTM34.867+8.535
TTM34.867YOY-14.693+49.561
TTM34.8675Y23.785+11.082
5Y23.78510Y46.280-22.494
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
EOD28.18812.575+15.613
MRQ43.40312.736+30.667
TTM34.86713.741+21.126
YOY-14.69313.820-28.513
5Y23.78516.490+7.295
10Y46.28020.805+25.475
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 Astrana Health Inc:

  • The EOD is 14.318. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 22.045. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The TTM is 43.174. Based on how much money comes from the company's main activities, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD14.318MRQ22.045-7.728
MRQ22.045TTM43.174-21.129
TTM43.174YOY-2.010+45.184
TTM43.1745Y17.205+25.968
5Y17.20510Y11.612+5.593
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
EOD14.3188.723+5.595
MRQ22.0459.248+12.797
TTM43.1747.040+36.134
YOY-2.0107.380-9.390
5Y17.2056.597+10.608
10Y11.6126.204+5.408
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 Astrana Health Inc is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Medical Care Facilities industry mean).
  • A PB ratio of 5.51 means the investor is paying $5.51 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Astrana Health Inc:

  • The EOD is 3.578. Based on the equity, the company is fair priced.
  • The MRQ is 5.510. Based on the equity, the company is overpriced. -1
  • The TTM is 4.612. Based on the equity, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD3.578MRQ5.510-1.931
MRQ5.510TTM4.612+0.898
TTM4.612YOY2.579+2.033
TTM4.6125Y3.577+1.035
5Y3.57710Y30.032-26.455
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
EOD3.5781.613+1.965
MRQ5.5101.868+3.642
TTM4.6121.978+2.634
YOY2.5792.185+0.394
5Y3.5772.356+1.221
10Y30.0322.757+27.275
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 Astrana Health Inc.

4.8.1. Institutions holding Astrana Health Inc

Institutions are holding 46.006% of the shares of Astrana Health Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30BlackRock Inc13.97720.00596381145-151147-2.3138
2024-09-30Vanguard Group Inc10.21860.00484665202-52885-1.1209
2024-09-30State Street Corp3.47670.0037158727054740.3461
2024-09-30Geode Capital Management, LLC2.22990.0048101801824510.2413
2024-09-30Dimensional Fund Advisors, Inc.2.06850.0133944348129931.3951
2024-09-30FMR Inc1.83020.00383557383365343419.4271
2024-09-30325 Capital LLC1.491516.7036680907595629.586
2024-09-30Steel Peak Wealth Management LLC1.48941.7152679984-7192-1.0466
2024-09-30Loomis, Sayles & Company LP1.14360.03975221095221090
2024-09-30NorthCrest Asset Management, LLC1.00950.8074460895262332132.1152
2024-09-30Charles Schwab Investment Management Inc0.98080.005447796253075.99
2024-09-30Northern Trust Corp0.9290.004424147-2239-0.5251
2024-09-30Morgan Stanley - Brokerage Accounts0.75040.0014342586-333286-49.312
2024-09-30Fort Washington Investment Advisors Inc0.65670.1056299803-200560-40.0829
2024-09-30Bank of New York Mellon Corp0.58860.0029268702-47604-15.05
2024-09-30Goldman Sachs Group Inc0.5670.002425886910441267.5994
2024-09-30Royal Bank of Canada0.55760.003254571-8742-3.32
2024-09-30Bellevue Group AG0.55680.238625418235651.4225
2024-09-30Amvescap Plc.0.52960.00272418033303815.8254
2024-09-30Atria Wealth Solutions, Inc.0.51990.14923737000
Total 45.571519.81620805280+1061241+5.1%

4.9.2. Funds holding Astrana Health Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-11-27iShares Core S&P Small-Cap ETF5.87820.1217268363613860.0517
2024-10-31Vanguard Total Stock Mkt Idx Inv2.93320.00421339141-8553-0.6346
2024-11-27iShares Russell 2000 ETF2.61560.06351194127-2492-0.2083
2024-10-31Vanguard Small Cap Index2.31370.0373105627520500.1945
2024-10-31Vanguard Institutional Extnd Mkt Idx Tr1.35350.0306617906-2306-0.3718
2024-10-31Vanguard Small Cap Growth Index Inv1.27180.0861580647-1340-0.2302
2024-09-30Fidelity Small Cap Index0.96160.0927438993-2482-0.5622
2024-11-27iShares S&P Small-Cap 600 Growth ETF0.8940.250940816400
2024-11-27iShares Russell 2000 Growth ETF0.85390.124938981900
2024-11-27SPDR® Portfolio S&P 600™ Sm Cap ETF0.82980.12193788442800.074
2024-09-30Loomis Sayles Small Cap Growth Instl0.66570.74523039086221025.7387
2024-09-30Small Company Equity - FTWA0.64711.2272295419-200744-40.4593
2024-09-30Fort Washington Small Company Equity0.64711.2272295419-200744-40.4593
2024-10-31Vanguard Tax-Managed Small Cap Adm0.63650.167629060900
2024-10-31State St Russell Sm/Mid Cp® Indx NL Cl C0.58470.0319266950-9400-3.4015
2024-07-31Bellevue Healthcare Ord0.54891.54712506172506170
2024-09-30Touchstone Small Company A0.54091.2251246922-159850-39.2972
2024-09-30Fidelity Extended Market Index0.52990.0336241902-13041-5.1153
2024-11-27SPDR® S&P 600 Small Cap Growth ETF0.49530.248122611223361.0439
2024-09-30Fidelity Select Health Care Svcs Port0.44680.86962040005900040.6897
Total 25.64828.256411709410-223073-1.9%

5.3. Insider Transactions

Insiders are holding 23.699% of the shares of Astrana Health Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2022-06-17Linda MarshSELL25000037
2021-08-17Physicians Of Californi AlliedBUY4000073.67
2021-06-15Albert Waichow YoungSELL500048.58
2021-05-13Brandon SimBUY100031.4
2021-04-28Physicians Of Californi AlliedBUY10000024.5
2021-04-01Physicians Of Californi AlliedSELL163804524.5
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 Assets1,285,376
Total Liabilities778,269
Total Stockholder Equity704,616
 As reported
Total Liabilities 778,269
Total Stockholder Equity+ 704,616
Total Assets = 1,285,376

Assets

Total Assets1,285,376
Total Current Assets596,990
Long-term Assets688,386
Total Current Assets
Cash And Cash Equivalents 347,994
Short-term Investments 2,354
Net Receivables 226,136
Other Current Assets 20,506
Total Current Assets  (as reported)596,990
Total Current Assets  (calculated)596,990
+/-0
Long-term Assets
Property Plant Equipment 45,291
Goodwill 409,711
Long Term Investments 43,525
Intangible Assets 109,108
Long-term Assets Other 80,751
Long-term Assets  (as reported)688,386
Long-term Assets  (calculated)688,386
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities312,928
Long-term Liabilities465,341
Total Stockholder Equity704,616
Total Current Liabilities
Short-term Debt 26,590
Short Long Term Debt 15,000
Accounts payable 6,041
Other Current Liabilities 278,051
Total Current Liabilities  (as reported)312,928
Total Current Liabilities  (calculated)325,682
+/- 12,754
Long-term Liabilities
Long term Debt 423,119
Capital Lease Obligations 37,700
Long-term Liabilities Other 7,460
Long-term Liabilities  (as reported)465,341
Long-term Liabilities  (calculated)468,279
+/- 2,938
Total Stockholder Equity
Common Stock48
Retained Earnings 293,234
Other Stockholders Equity 411,334
Total Stockholder Equity (as reported)704,616
Total Stockholder Equity (calculated)704,616
+/-0
Other
Capital Stock48
Cash and Short Term Investments 350,348
Common Stock Shares Outstanding 48,224
Current Deferred Revenue2,246
Liabilities and Stockholders Equity 1,285,376
Net Debt 127,825
Net Invested Capital 1,142,735
Net Working Capital 284,062
Property Plant and Equipment Gross 45,291
Short Long Term Debt Total 475,819



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312002-03-312001-12-312001-09-30
> Total Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
92
396
396
414
464
1,459
1,459
1,305
1,302
1,297
1,297
1,258
1,747
1,917
1,917
1,364
1,468
2,167
2,167
3,223
3,137
3,246
3,960
3,960
8,805
16,058
15,023
14,995
14,995
13,650
14,568
19,567
17,320
14,953
16,785
20,645
43,299
41,173
490,600
521,594
510,977
551,899
512,999
520,859
568,330
750,244
728,713
724,415
833,217
814,273
817,486
843,280
894,430
871,294
852,363
912,331
951,064
943,406
989,915
992,628
1,027,176
1,073,261
933,361
1,226,277
1,252,471
1,285,376
1,285,3761,252,4711,226,277933,3611,073,2611,027,176992,628989,915943,406951,064912,331852,363871,294894,430843,280817,486814,273833,217724,415728,713750,244568,330520,859512,999551,899510,977521,594490,60041,17343,29920,64516,78514,95317,32019,56714,56813,65014,99514,99515,02316,0588,8053,9603,9603,2463,1373,2232,1672,1671,4681,3641,9171,9171,7471,2581,2971,2971,3021,3051,4591,4594644143963969200000000000000000000
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
92
326
326
367
437
1,442
1,442
1,217
1,197
1,203
1,203
1,197
1,133
1,215
1,215
1,249
1,352
2,005
2,005
2,872
2,752
2,644
3,134
3,114
7,840
13,359
10,658
9,853
9,853
8,660
9,193
13,558
11,353
9,113
10,805
14,922
37,719
35,732
144,200
180,615
152,763
202,833
172,863
176,912
167,626
321,361
329,068
318,063
380,545
366,698
338,577
370,275
470,550
427,212
398,782
444,416
461,038
443,616
428,125
457,688
465,063
476,229
461,507
537,210
569,149
596,990
596,990569,149537,210461,507476,229465,063457,688428,125443,616461,038444,416398,782427,212470,550370,275338,577366,698380,545318,063329,068321,361167,626176,912172,863202,833152,763180,615144,20035,73237,71914,92210,8059,11311,35313,5589,1938,6609,8539,85310,65813,3597,8403,1143,1342,6442,7522,8722,0052,0051,3521,2491,2151,2151,1331,1971,2031,2031,1971,2171,4421,4424373673263269200000000000000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
91
148
148
84
91
863
863
666
534
502
502
397
343
250
250
164
259
501
501
1,177
1,252
1,012
1,451
1,451
5,762
3,950
6,952
5,014
5,014
3,925
4,645
9,270
6,510
3,794
3,989
8,664
31,206
30,204
99,700
103,732
101,132
119,779
106,892
93,008
52,726
230,298
103,189
80,892
152,441
166,082
193,470
205,876
177,287
204,768
233,097
237,942
234,223
184,016
288,027
274,613
293,921
273,941
293,807
334,796
325,310
347,994
347,994325,310334,796293,807273,941293,921274,613288,027184,016234,223237,942233,097204,768177,287205,876193,470166,082152,44180,892103,189230,29852,72693,008106,892119,779101,132103,73299,70030,20431,2068,6643,9893,7946,5109,2704,6453,9255,0145,0146,9523,9505,7621,4511,4511,0121,2521,17750150125916425025034339750250253466686386391841481489100000000000000000000
       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
408
422
1,035
0
0
0
1,041
0
0
0
1,153
0
0
0
1,100
1,138
1,131
1,142
1,127
1,143
1,150
1,154
116,539
117,075
117,656
118,309
67,695
66,931
187,206
128,558
53,417
42,893
39,490
33,281
5,567
4,114
3,789
3,021
2,498
2,490
2,383
2,354
2,3542,3832,4902,4983,0213,7894,1145,56733,28139,49042,89353,417128,558187,20666,93167,695118,309117,656117,075116,5391,1541,1501,1431,1271,1421,1311,1381,1000001,1530001,0410001,03542240800000000000000000000000000000000000000000000
       Net Receivables 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
151
151
258
333
419
419
484
650
656
656
734
738
890
890
1,000
1,007
1,351
1,351
1,588
1,426
1,481
1,511
1,511
1,570
8,802
3,531
4,046
4,046
4,325
4,190
3,995
4,335
4,889
6,318
5,989
6,230
5,229
22,100
52,805
34,542
70,084
57,459
74,777
100,090
79,392
98,950
108,210
99,260
70,188
60,615
87,838
93,869
82,152
93,631
148,950
174,655
214,617
119,733
156,791
151,921
185,314
147,752
184,243
225,239
226,136
226,136225,239184,243147,752185,314151,921156,791119,733214,617174,655148,95093,63182,15293,86987,83860,61570,18899,260108,21098,95079,392100,09074,77757,45970,08434,54252,80522,1005,2296,2305,9896,3184,8894,3353,9954,1904,3254,0464,0463,5318,8021,5701,5111,5111,4811,4261,5881,3511,3511,0071,000890890738734656656650484419419333258151151000000000000000000000
       Other Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
2
0
0
13
159
0
0
13
46
0
38
52
75
83
2
86
153
107
35
40
116
171
98
100
185
176
793
514
410
8
294
509
430
499
269
283
298
23,150
22,940
15,958
11,828
8,388
7,984
13,659
10,516
10,390
11,886
11,188
12,119
16,747
9,630
12,188
11,734
18,637
14,631
12,670
11,702
14,798
22,170
15,087
13,953
17,450
15,681
16,217
20,506
20,50616,21715,68117,45013,95315,08722,17014,79811,70212,67014,63118,63711,73412,1889,63016,74712,11911,18811,88610,39010,51613,6597,9848,38811,82815,95822,94023,150298283269499430509294841051479317618510098171116403510715386283755238046130015913002100000000000000000000
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
69
69
47
27
17
17
88
106
94
94
61
614
702
702
115
116
162
162
351
385
602
826
846
965
2,699
4,365
265
5,142
4,990
5,375
6,008
5,966
5,840
5,979
5,722
5,580
5,441
346,476
340,979
358,214
349,065
340,136
343,947
400,704
428,884
399,645
406,352
452,672
447,575
478,909
473,005
423,880
444,082
453,581
467,915
490,026
499,790
561,790
534,940
562,113
597,032
471,854
689,067
683,322
688,386
688,386683,322689,067471,854597,032562,113534,940561,790499,790490,026467,915453,581444,082423,880473,005478,909447,575452,672406,352399,645428,884400,704343,947340,136349,065358,214340,979346,4765,4415,5805,7225,9795,8405,9666,0085,3754,9905,1422654,3652,69996584682660238535116216211611570270261461949410688171727476969000000000000000000000
       Property Plant Equipment 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
60
60
47
27
17
17
12
10
8
8
22
16
44
43
43
44
42
68
68
67
62
86
86
99
620
561
582
582
578
1,220
1,248
1,342
1,303
1,302
1,205
1,168
1,122
13,814
13,700
13,297
12,909
12,721
20,861
26,421
25,967
26,378
30,075
31,704
30,227
48,464
47,347
57,666
65,414
68,627
85,136
106,784
120,487
128,980
131,792
141,764
150,057
44,567
47,137
39,097
45,291
45,29139,09747,13744,567150,057141,764131,792128,980120,487106,78485,13668,62765,41457,66647,34748,46430,22731,70430,07526,37825,96726,42120,86112,72112,90913,29713,70013,8141,1221,1681,2051,3021,3031,3421,2481,2205785825825616209986866267686842444343441622881012171727476060000000000000000000000
       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
50
50
32
32
32
32
33
33
258
495
495
278
440
1,386
2,169
2,169
2,169
2,169
1,622
1,622
1,622
1,622
1,622
1,622
1,622
189,800
188,933
189,605
189,605
185,806
185,806
209,314
237,135
238,505
238,539
239,053
239,053
239,053
239,053
239,053
243,353
253,039
252,379
253,310
257,482
269,053
276,028
274,029
275,528
278,831
410,267
409,581
409,711
409,711409,581410,267278,831275,528274,029276,028269,053257,482253,310252,379253,039243,353239,053239,053239,053239,053239,053238,539238,505237,135209,314185,806185,806189,605189,605188,933189,8001,6221,6221,6221,6221,6221,6221,6222,1692,1692,1692,1691,3864402784954952583333323232325050000000000000000000000000000000000
       Long 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
7,161
0
0
0
26,153
0
0
0
34,831
0
0
0
36,904
36,876
41,045
36,623
52,377
51,527
53,403
48,340
28,427
30,781
26,817
27,220
47,917
47,224
38,268
45,630
42,611
45,279
46,484
41,597
40,299
43,108
48,727
47,324
32,170
42,289
42,172
43,525
43,52542,17242,28932,17047,32448,72743,10840,29941,59746,48445,27942,61145,63038,26847,22447,91727,22026,81730,78128,42748,34053,40351,52752,37736,62341,04536,87636,90400034,83100026,1530007,1610000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
578
578
598
598
38
38
39
39
0
0
0
62
62
211
1,206
1,912
1,377
1,377
1,283
1,237
2,353
2,258
2,163
2,068
1,904
1,823
1,733
103,500
99,139
94,927
90,763
86,876
83,057
109,070
114,166
103,012
98,840
94,790
90,781
86,985
83,199
80,227
83,594
82,807
80,148
76,651
73,231
76,861
77,675
74,421
74,209
71,648
119,707
116,231
109,108
109,108116,231119,70771,64874,20974,42177,67576,86173,23176,65180,14882,80783,59480,22783,19986,98590,78194,79098,840103,012114,166109,07083,05786,87690,76394,92799,139103,5001,7331,8231,9042,0682,1632,2582,3531,2371,2831,3771,3771,9121,2062116262000393938385985985785780000000000000000000000000000000
       Other Assets 
0
0
0
0
0
0
0
0
0
0
0
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
1
1
0
0
0
0
0
0
0
0
2,001
0
0
0
9,048
0
0
0
258,470
0
0
0
332,662
17,331
19,761
14,587
19,451
2,292
19,592
14,879
2,427
7,221
23,233
23,219
55,286
23,716
0
5,779
6,497
4,973
0
0
6,056
5,441
20,072
0
0
0
0
0
0000020,0725,4416,056004,9736,4975,779023,71655,28623,21923,2337,2212,42714,87919,5922,29219,45114,58719,76117,331332,662000258,4700009,0480002,0010000000011100000000000000000000000000000000000
> Total Liabilities 
3
0
18
34
38
40
41
45
47
51
55
55
67
74
82
82
103
108
118
118
174
319
319
655
556
1,387
1,387
1,352
1,362
1,398
1,398
1,341
1,894
1,894
1,894
1,785
5,076
2,246
2,246
3,614
4,406
4,293
5,653
5,653
11,798
16,562
16,495
15,985
15,985
17,607
9,784
11,015
9,738
9,156
11,087
20,374
46,638
48,465
330,700
160,451
140,248
141,625
106,338
126,048
162,658
381,840
367,653
369,015
414,389
386,124
372,338
378,746
347,992
339,473
336,363
380,659
425,222
390,080
431,368
414,699
443,578
457,621
522,593
773,859
773,775
778,269
778,269773,775773,859522,593457,621443,578414,699431,368390,080425,222380,659336,363339,473347,992378,746372,338386,124414,389369,015367,653381,840162,658126,048106,338141,625140,248160,451330,70048,46546,63820,37411,0879,1569,73811,0159,78417,60715,98515,98516,49516,56211,7985,6535,6534,2934,4063,6142,2462,2465,0761,7851,8941,8941,8941,3411,3981,3981,3621,3521,3871,387556655319319174118118108103828274675555514745414038341803
   > Total Current Liabilities 
3
16
18
34
38
40
41
45
47
51
55
55
67
74
82
82
103
108
118
118
174
319
319
424
348
147
147
104
114
150
150
93
645
495
495
1,515
4,471
1,210
1,210
1,705
2,243
2,094
4,552
4,552
3,149
5,877
6,329
5,978
5,978
17,429
6,834
7,432
6,943
6,815
10,229
14,543
40,839
42,698
109,600
110,617
89,118
92,245
72,020
88,401
78,338
105,195
105,424
106,605
152,507
131,461
114,992
126,347
128,088
116,759
115,371
160,436
185,238
156,191
148,610
164,954
185,794
202,957
218,674
355,272
309,825
312,928
312,928309,825355,272218,674202,957185,794164,954148,610156,191185,238160,436115,371116,759128,088126,347114,992131,461152,507106,605105,424105,19578,33888,40172,02092,24589,118110,617109,60042,69840,83914,54310,2296,8156,9437,4326,83417,4295,9785,9786,3295,8773,1494,5524,5522,0942,2431,7051,2101,2104,4711,515495495645931501501141041471473484243193191741181181081038282746755555147454140383418163
       Short-term Debt 
0
0
0
0
0
0
0
0
36
36
39
39
39
44
55
55
62
65
67
67
120
268
268
75
80
33
33
0
0
0
0
0
0
0
596
596
1,212
519
519
595
595
1,038
3,179
3,179
392
305
1,585
1,365
1,365
9,832
1,183
189
176
201
629
4,892
4,908
4,961
5,500
5,494
378
261
142
2,564
2,938
12,438
12,593
12,721
12,952
12,892
14,168
15,223
3,146
2,975
3,895
4,671
6,190
6,879
4,785
4,434
6,248
7,174
24,753
26,393
27,950
26,590
26,59027,95026,39324,7537,1746,2484,4344,7856,8796,1904,6713,8952,9753,14615,22314,16812,89212,95212,72112,59312,4382,9382,5641422613785,4945,5004,9614,9084,8926292011761891,1839,8321,3651,3651,5853053923,1793,1791,0385955955195191,21259659600000003333807526826812067676562555544393939363600000000
       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
6,752
0
0
45
1,365
0
0
45
189
0
0
102
4,892
48
24
6,253
6,088
13,947
0
0
2,462
0
9,500
9,500
9,500
9,500
9,500
10,889
12,078
205
207
780
1,503
2,413
3,162
619
621
2,630
2,991
19,500
20,750
17,000
15,000
15,00017,00020,75019,5002,9912,6306216193,1622,4131,50378020720512,07810,8899,5009,5009,5009,5009,50002,4620013,9476,0886,25324484,8921020018945001,36545006,7520000000000000000000000000000000000000000000
       Accounts payable 
3
0
2
29
33
34
34
36
2
5
0
5
12
10
0
12
23
23
0
29
34
25
0
31
31
33
0
32
0
58
0
36
31
24
176
110
44
192
951
395
417
453
468
468
822
1,457
931
3,352
1,378
2,781
1,956
2,037
1,730
1,022
2,444
3,569
12,079
2,165
16,478
19,643
10,031
12,705
6,020
6,835
6,568
6,087
8,941
9,454
12,278
13,555
19,196
16,406
22,884
34,845
9,583
19,698
21,034
36,403
10,473
13,887
9,939
9,209
9,075
84,867
38,221
6,041
6,04138,22184,8679,0759,2099,93913,88710,47336,40321,03419,6989,58334,84522,88416,40619,19613,55512,2789,4548,9416,0876,5686,8356,02012,70510,03119,64316,4782,16512,0793,5692,4441,0221,7302,0371,9562,7811,3783,3529311,457822468468453417395951192441101762431360580320333131025342902323120101250523634343329203
       Other Current Liabilities 
0
16
16
5
6
7
7
8
9
10
0
11
16
20
0
15
18
20
0
21
20
26
0
319
238
81
0
72
114
92
0
57
614
471
90
809
3,215
499
159
715
1,231
604
905
906
1,934
4,115
3,813
1,261
3,235
4,817
3,696
5,206
5,037
5,592
7,156
6,083
23,852
35,571
87,490
84,769
78,000
79,029
56,833
45,710
53,361
69,692
74,998
83,766
124,216
92,762
68,640
75,443
72,464
61,680
85,095
116,039
137,984
112,365
132,821
144,938
168,960
185,752
184,102
235,473
241,036
278,051
278,051241,036235,473184,102185,752168,960144,938132,821112,365137,984116,03985,09561,68072,46475,44368,64092,762124,21683,76674,99869,69253,36145,71056,83379,02978,00084,76987,49035,57123,8526,0837,1565,5925,0375,2063,6964,8173,2351,2613,8134,1151,9349069056041,2317151594993,21580990471614570921147208123831902620210201815020161101098776516160
   > Long-term Liabilities 
3
0
0
29
33
34
34
36
38
41
0
44
51
54
0
0
85
88
0
96
154
293
0
231
208
1,240
1,240
1,248
1,248
1,248
1,248
1,249
1,249
1,399
1,399
270
605
1,036
1,036
1,910
2,163
2,199
1,101
1,101
8,649
10,685
10,166
10,008
10,008
177
2,950
3,583
2,795
2,341
858
5,831
5,799
5,767
44,721
49,835
51,130
49,380
34,318
37,647
84,320
276,645
262,229
262,410
261,882
254,663
257,346
252,399
219,904
222,714
220,992
220,223
239,984
233,889
282,758
249,745
257,784
254,664
303,919
418,587
463,950
465,341
465,341463,950418,587303,919254,664257,784249,745282,758233,889239,984220,223220,992222,714219,904252,399257,346254,663261,882262,410262,229276,64584,32037,64734,31849,38051,13049,83544,7215,7675,7995,8318582,3412,7953,5832,95017710,00810,00810,16610,6858,6491,1011,1012,1992,1631,9101,0361,0366052701,3991,3991,2491,2491,2481,2481,2481,2481,2401,2402082310293154960888500545144041383634343329003
       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
1,249
1,399
150
150
150
1,036
1,910
2,036
2,163
0
1,101
0
0
7,297
7,040
7,692
0
0
0
0
0
0
0
0
0
0
0
0
13,569
13,543
517
13,492
45,067
234,149
232,172
230,105
230,455
226,051
230,211
226,937
182,705
182,813
182,917
183,101
199,068
199,150
203,389
204,944
205,136
0
0
0
0
0
00000205,136204,944203,389199,150199,068183,101182,917182,813182,705226,937230,211226,051230,455230,105232,172234,14945,06713,49251713,54313,5690000000000007,6927,0407,297001,10102,1632,0361,9101,0361501501501,3991,24900000000000000000000000000000000
       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
7,078
7,078
0
0
0
0
172,130
190,654
195,914
225,147
225,117
212,434
219,583
176,230
168,725
157,439
210,980
198,731
114,237
114,847
141,856
91,500
55,510
52,151
39,997
39,820
13,682
14,729
13,845
0
0
0
0
0
0000013,84514,72913,68239,82039,99752,15155,51091,500141,856114,847114,237198,731210,980157,439168,725176,230219,583212,434225,117225,147195,914190,654172,13000007,0787,0780000000000000000000000000000000000000000000000000000
       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
2,360
0
0
33,116
2,144
0
0
127,281
2,811
0
0
1,998
5,000
133,152
131,960
19,185
49,241
37,561
35,837
20,801
18,178
27,837
31,384
18,269
16,332
13,654
11,659
10,959
10,038
21,242
25,824
9,127
22,892
22,963
17,665
23,302
25,501
33,718
0
0
0
0
0
0000033,71825,50123,30217,66522,96322,8929,12725,82421,24210,03810,95911,65913,65416,33218,26931,38427,83718,17820,80135,83737,56149,24119,185131,960133,1525,0001,998002,811127,281002,14433,116002,3600000000000000000000000000000000000000000000
       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
120
105
455
0
0
0
0
0
2,638
366
0
2,840
2,638
2,316
174
0
2,950
3,583
2,795
2,341
858
831
799
767
0
0
27,759
34,652
19,616
16,993
26,652
30,199
18,269
16,332
13,654
11,659
10,959
10,038
21,242
19,592
9,127
9,686
9,257
4,701
3,042
3,695
12,335
0
0
0
0
0
0000012,3353,6953,0424,7019,2579,6869,12719,59221,24210,03810,95911,65913,65416,33218,26930,19926,65216,99319,61634,65227,759007677998318582,3412,7953,5832,95001742,3162,6382,84003662,638000004551051200000000000000000000000000000000000
> Total Stockholder Equity
-14
-16
-18
-33
-38
-40
-41
-44
-47
-51
0
-55
-67
-74
0
-82
-103
-108
0
-118
-82
-85
0
-469
-373
-262
0
-275
-288
-329
0
-311
-375
-215
-659
-659
-3,746
-60
-355
-355
-999
-779
-1,429
-2,619
-2,755
-376
-1,954
-2,818
-2,818
-5,679
2,462
5,808
4,873
3,800
3,786
-354
-3,742
-7,344
159,948
165,666
169,622
179,944
180,546
180,968
185,400
190,734
191,549
197,080
207,023
228,404
330,824
349,091
401,360
435,897
454,550
473,985
479,966
510,438
542,561
560,044
566,012
593,714
614,218
653,490
678,874
704,616
704,616678,874653,490614,218593,714566,012560,044542,561510,438479,966473,985454,550435,897401,360349,091330,824228,404207,023197,080191,549190,734185,400180,968180,546179,944169,622165,666159,948-7,344-3,742-3543,7863,8004,8735,8082,462-5,679-2,818-2,818-1,954-376-2,755-2,619-1,429-779-999-355-355-60-3,746-659-659-215-375-3110-329-288-2750-262-373-4690-85-82-1180-108-103-820-74-67-550-51-47-44-41-40-38-33-18-16-14
   Common Stock
24
24
24
24
24
24
24
24
24
24
0
24
24
24
0
24
0
10
0
10
26
26
0
26
26
27
0
27
28
28
0
28
29
29
29
29
31
35
35
35
36
38
47
5
49
49
49
5
5
5
5
6
6
6
6
6
6
6
32
33
33
33
35
35
35
35
36
36
36
37
42
43
44
44
45
45
45
45
47
47
47
47
47
48
48
48
484848474747474745454545444443423736363635353535333333326666666555549494954738363535353129292929280282827027262602626100100240242424024242424242424242424
   Retained Earnings Total Equity
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-1,749
-1,691
-2,118
-2,275
-5,478
-10,199
-11,022
-11,871
-13,404
-14,418
-15,581
0
-18,025
-16,649
-18,341
-19,341
-21,823
0
-24,040
-28,685
-30,000
-31,358
-33,091
-37,654
-41,266
-45,149
1,735
4,897
7,562
17,100
17,788
17,928
21,473
25,177
31,905
35,957
43,001
59,714
69,771
82,922
95,580
129,859
143,629
157,893
169,292
195,278
192,678
207,300
208,719
0
0
0
0
0
00000208,719207,300192,678195,278169,292157,893143,629129,85995,58082,92269,77159,71443,00135,95731,90525,17721,47317,92817,78817,1007,5624,8971,735-45,149-41,266-37,654-33,091-31,358-30,000-28,685-24,0400-21,823-19,341-18,341-16,649-18,0250-15,581-14,418-13,404-11,871-11,022-10,199-5,478-2,275-2,118-1,691-1,74900000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
0
0
0
0
0
1
0
0
0
0
0
0
0
0
0
0
0
0
238
-160
-156
-177
-186
-186
-192
-198
-200
-200
-203
-209
-213
-213
-215
-225
-230
-230
-236
0
0
-352
-352
19
33
0
-560
-560
0
0
-698
-767
0
0
-559
-559
0
0
0
0
0
-14,001
-14,001
0
0
-16,023
-16,023
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000-16,023-16,02300-14,001-14,00100000-559-55900-767-69800-560-56003319-352-35200-236-230-230-225-215-213-213-209-203-200-200-198-192-186-186-177-156-160238000000000000100000000
   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
1,345
1,447
1,429
1,695
1,742
10,796
11,249
11,489
12,770
13,943
14,388
0
15,203
16,191
16,338
16,518
16,602
0
19,419
23,525
23,904
24,190
25,909
26,332
26,556
26,836
158,181
160,736
162,028
162,811
162,723
163,006
163,892
165,522
159,608
161,087
163,986
168,653
261,011
266,126
305,736
305,994
310,876
316,047
310,629
315,115
360,097
352,697
357,246
0
0
0
0
0
00000357,246352,697360,097315,115310,629316,047310,876305,994305,736266,126261,011168,653163,986161,087159,608165,522163,892163,006162,723162,811162,028160,736158,18126,83626,55626,33225,90924,19023,90423,52519,419016,60216,51816,33816,19115,203014,38813,94312,77011,48911,24910,7961,7421,6951,4291,4471,34500000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000000000000000-79-3,608-4560-23-14700000000000000000000000000000000
   Other Stockholders Equity 
-38
584
584
584
584
584
584
584
584
584
0
584
584
584
0
584
607
598
0
598
471
558
0
550
750
942
0
939
986
986
0
1,058
1,345
1,447
0
1,429
1,701
10,104
-616
10,633
12,368
13,601
14,105
14,148
15,203
16,191
16,338
0
16,518
16,671
19,419
23,525
23,904
24,190
25,909
26,332
26,556
26,836
0
160,736
162,028
162,811
162,723
163,006
163,892
165,522
159,608
161,087
163,986
168,653
261,011
266,126
305,736
305,994
310,876
316,047
310,629
315,115
360,097
352,697
357,246
362,889
371,037
395,473
401,686
411,334
411,334401,686395,473371,037362,889357,246352,697360,097315,115310,629316,047310,876305,994305,736266,126261,011168,653163,986161,087159,608165,522163,892163,006162,723162,811162,028160,736026,83626,55626,33225,90924,19023,90423,52519,41916,67116,518016,33816,19115,20314,14814,10513,60112,36810,633-61610,1041,7011,42901,4471,3451,058098698693909427505500558471598059860758405845845840584584584584584584584584584-38



5.3. Balance Sheets

Currency in USD. All numbers in thousands.