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

Bayfirst Financial Corp
Buy, Hold or Sell?

Let's analyze Bayfirst Financial Corp together

I guess you are interested in Bayfirst Financial Corp. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of Bayfirst Financial Corp. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

Get notifications about Bayfirst Financial Corp

I send you an email if I find something interesting about Bayfirst Financial Corp.

1. Quick Overview

1.1. Quick analysis of Bayfirst Financial Corp (30 sec.)










1.2. What can you expect buying and holding a share of Bayfirst Financial Corp? (30 sec.)

How much money do you get?

How much money do you get?
$0.68
When do you have the money?
1 year
How often do you get paid?
81.0%

What is your share worth?

Current worth
$24.75
Expected worth in 1 year
$27.88
How sure are you?
66.7%

+ What do you gain per year?

Total Gains per Share
$3.81
Return On Investment
28.8%

For what price can you sell your share?

Current Price per Share
$13.22
Expected price per share
$10.96 - $13.81
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Bayfirst Financial Corp (5 min.)




Live pricePrice per Share (EOD)
$13.22
Intrinsic Value Per Share
$-2,184.36 - $-2,656.56
Total Value Per Share
$-2,159.61 - $-2,631.81

2.2. Growth of Bayfirst Financial Corp (5 min.)




Is Bayfirst Financial Corp growing?

Current yearPrevious yearGrowGrow %
How rich?$102.2m$91.8m$9.2m9.2%

How much money is Bayfirst Financial Corp making?

Current yearPrevious yearGrowGrow %
Making money$1.1m$1.5m-$419.5k-37.4%
Net Profit Margin3.8%8.5%--

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

2.3. Financial Health of Bayfirst Financial Corp (5 min.)




2.4. Comparing to competitors in the Banks - Regional industry (5 min.)




  Industry Rankings (Banks - Regional)  

3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Bayfirst Financial Corp?

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

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

Speculation

The Price per Share of Bayfirst Financial Corp is $13.22. 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 Bayfirst Financial Corp.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in Bayfirst Financial Corp, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is $24.75. Based on the TTM, the Book Value Change Per Share is $0.78 per quarter. Based on the YOY, the Book Value Change Per Share is $0.19 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 $0.17 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Bayfirst Financial Corp.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps0.282.1%0.272.1%0.282.1%0.524.0%0.523.9%
Usd Book Value Change Per Share0.322.4%0.785.9%0.191.4%0.785.9%0.967.3%
Usd Dividend Per Share0.171.3%0.171.3%0.131.0%0.110.9%0.110.8%
Usd Total Gains Per Share0.503.7%0.957.2%0.312.4%0.896.7%1.078.1%
Usd Price Per Share13.15-12.69-14.24-150,013.48-142,869.98-
Price to Earnings Ratio11.95-12.55-16.20--82,087.84--78,178.89-
Price-to-Total Gains Ratio26.54-40.17-19.43-7,514.32-7,514.32-
Price to Book Ratio0.53-0.52-0.66-3,429.25-3,265.95-
Price-to-Total Gains Ratio26.54-40.17-19.43-7,514.32-7,514.32-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share13.22
Number of shares75
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.170.11
Usd Book Value Change Per Share0.780.78
Usd Total Gains Per Share0.950.89
Gains per Quarter (75 shares)71.5066.74
Gains per Year (75 shares)286.01266.94
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
15123527634233257
210247056269465524
3153705848103698791
420593911341379301058
52561174142017211631325
63071409170620613961592
73581644199224016281859
84091879227827518612126
94602114256430920942393
105112349285034323262660

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%10.02.00.083.3%17.03.00.085.0%18.03.00.085.7%43.03.00.093.5%
Book Value Change Per Share3.01.00.075.0%7.05.00.058.3%12.08.00.060.0%13.08.00.061.9%30.016.00.065.2%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%17.00.03.085.0%17.00.04.081.0%42.00.04.091.3%
Total Gains per Share4.00.00.0100.0%8.04.00.066.7%13.07.00.065.0%14.07.00.066.7%32.014.00.069.6%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Bayfirst Financial Corp compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--0.3220.783-59%0.185+74%0.775-58%0.961-66%
Book Value Per Share--24.75024.473+1%21.643+14%92.721-73%88.746-72%
Current Ratio--1.3020.391+233%190.968-99%415.132-100%395.363-100%
Debt To Asset Ratio--0.9180.914+0%0.913+1%0.687+34%0.698+31%
Debt To Equity Ratio--11.17210.676+5%10.511+6%8.012+39%8.263+35%
Dividend Per Share--0.1730.170+2%0.126+38%0.114+52%0.109+59%
Enterprise Value---1045765181.500-988413940.663-5%-755444949.565-28%688224712015.581-100%688224712015.581-100%
Eps--0.2750.271+1%0.278-1%0.524-48%0.516-47%
Ev To Ebitda Ratio---170.32032.819-619%-62.554-63%-15402.246+8943%-15402.246+8943%
Ev To Sales Ratio---8.629-8.368-3%-10.292+19%7543.681-100%7543.681-100%
Free Cash Flow Per Share---48.591-0.449-99%27.828-275%9.119-633%9.119-633%
Free Cash Flow To Equity Per Share---42.7915.951-819%39.973-207%6.031-810%6.031-810%
Gross Profit Margin--0.5320.452+18%0.389+37%-5.772+1185%-5.468+1128%
Intrinsic Value_10Y_max---2656.565--------
Intrinsic Value_10Y_min---2184.362--------
Intrinsic Value_1Y_max--9.285--------
Intrinsic Value_1Y_min--9.282--------
Intrinsic Value_3Y_max---182.059--------
Intrinsic Value_3Y_min---169.570--------
Intrinsic Value_5Y_max---626.529--------
Intrinsic Value_5Y_min---563.458--------
Market Cap54638127.800+1%54348818.50052452809.338+4%60455550.435-10%620005078273.623-100%590481026927.260-100%
Net Profit Margin--0.0380.038-1%0.085-56%0.093-60%0.093-60%
Operating Margin--0.0380.033+12%0.151-75%0.099-62%0.094-60%
Operating Ratio--0.3050.261+17%-0.583+291%-0.440+245%-0.454+249%
Pb Ratio0.534+1%0.5310.519+2%0.659-19%3429.249-100%3265.952-100%
Pe Ratio12.014+1%11.95012.549-5%16.199-26%-82087.839+687025%-78178.895+654314%
Price Per Share13.220+1%13.15012.691+4%14.244-8%150013.482-100%142869.983-100%
Price To Free Cash Flow Ratio-0.068-1%-0.068-0.405+499%0.145-147%-2178.882+3220385%-2075.125+3067029%
Price To Total Gains Ratio26.679+1%26.53840.173-34%19.431+37%7514.321-100%7514.321-100%
Quick Ratio--0.9190.304+202%238.920-100%538.687-100%513.035-100%
Return On Assets--0.0010.001-5%0.001-38%0.002-57%0.002-57%
Return On Equity--0.0110.011+0%0.017-33%0.032-65%0.032-66%
Total Gains Per Share--0.4960.953-48%0.311+59%0.890-44%1.070-54%
Usd Book Value--102293000.000101147750.000+1%91863250.000+11%386575398.450-74%369986093.762-72%
Usd Book Value Change Per Share--0.3220.783-59%0.185+74%0.775-58%0.961-66%
Usd Book Value Per Share--24.75024.473+1%21.643+14%92.721-73%88.746-72%
Usd Dividend Per Share--0.1730.170+2%0.126+38%0.114+52%0.109+59%
Usd Enterprise Value---1045765181.500-988413940.663-5%-755444949.565-28%688224712015.581-100%688224712015.581-100%
Usd Eps--0.2750.271+1%0.278-1%0.524-48%0.516-47%
Usd Free Cash Flow---200825000.000-1856000.000-99%118757750.000-269%36996582.200-643%35234840.190-670%
Usd Free Cash Flow Per Share---48.591-0.449-99%27.828-275%9.119-633%9.119-633%
Usd Free Cash Flow To Equity Per Share---42.7915.951-819%39.973-207%6.031-810%6.031-810%
Usd Market Cap54638127.800+1%54348818.50052452809.338+4%60455550.435-10%620005078273.623-100%590481026927.260-100%
Usd Price Per Share13.220+1%13.15012.691+4%14.244-8%150013.482-100%142869.983-100%
Usd Profit--1137000.0001120500.000+1%1540000.000-26%2597211.850-56%2540814.143-55%
Usd Revenue--30298000.00029543500.000+3%18418500.000+64%25018853.900+21%24541843.857+23%
Usd Total Gains Per Share--0.4960.953-48%0.311+59%0.890-44%1.070-54%
 EOD+5 -3MRQTTM+18 -22YOY+17 -235Y+7 -3310Y+7 -33

3.3 Fundamental Score

Let's check the fundamental score of Bayfirst Financial Corp based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1512.014
Price to Book Ratio (EOD)Between0-10.534
Net Profit Margin (MRQ)Greater than00.038
Operating Margin (MRQ)Greater than00.038
Quick Ratio (MRQ)Greater than10.919
Current Ratio (MRQ)Greater than11.302
Debt to Asset Ratio (MRQ)Less than10.918
Debt to Equity Ratio (MRQ)Less than111.172
Return on Equity (MRQ)Greater than0.150.011
Return on Assets (MRQ)Greater than0.050.001
Total6/10 (60.0%)

3.4 Technical Score

Let's check the technical score of Bayfirst Financial Corp based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5049.160
Ma 20Greater thanMa 5013.235
Ma 50Greater thanMa 10013.275
Ma 100Greater thanMa 20013.228
OpenGreater thanClose13.500
Total3/5 (60.0%)

4. In-depth Analysis

4.1 About Bayfirst Financial Corp

BayFirst Financial Corp. operates as the bank holding company for BayFirst National Bank that provides community banking services for businesses and individuals. The company offers checking, savings, NOW, and money market deposit accounts, as well as certificates of deposit and individual retirement account; and safety deposit boxes. It also provides commercial real estate mortgages; construction and development, working capital, and business loans; auto, boat, and recreational vehicle loans; and residential mortgages, personal lines of credit, and home equity lines of credit. In addition, the company offers mobile and online banking, treasury management, wire transfers, cash management, merchant processing, remote deposit capture, night depositor, online bill payment, courier, retail investment, ACH originations, and other services. It operates full-service banking centers in St. Petersburg, Seminole, Pinellas Park, Clearwater, Sarasota, Tampa, Belleair Bluffs, and Bradenton, Florida. The company was formerly known as First Home Bancorp, Inc. and changed its name to BayFirst Financial Corp. in May 2021. BayFirst Financial Corp. was founded in 1999 and is headquartered in Saint Petersburg, Florida.

Fundamental data was last updated by Penke on 2024-12-04 06:33:04.

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 inefficient 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 very efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is unable to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is just 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 cheap.
Based on the earnings, the company is underpriced.
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 Bayfirst Financial Corp earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Bayfirst Financial Corp to the Banks - Regional industry mean.
  • A Net Profit Margin of 3.8% means that $0.04 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Bayfirst Financial Corp:

  • The MRQ is 3.8%. The company is making a profit. +1
  • The TTM is 3.8%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ3.8%TTM3.8%-0.1%
TTM3.8%YOY8.5%-4.7%
TTM3.8%5Y9.3%-5.5%
5Y9.3%10Y9.3%0.0%
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ3.8%40.2%-36.4%
TTM3.8%31.4%-27.6%
YOY8.5%28.8%-20.3%
5Y9.3%24.7%-15.4%
10Y9.3%21.4%-12.1%
4.3.1.2. Return on Assets

Shows how efficient Bayfirst Financial Corp is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Bayfirst Financial Corp to the Banks - Regional industry mean.
  • 0.1% Return on Assets means that Bayfirst Financial Corp generated $0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Bayfirst Financial Corp:

  • The MRQ is 0.1%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.1%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.1%TTM0.1%0.0%
TTM0.1%YOY0.1%-0.1%
TTM0.1%5Y0.2%-0.1%
5Y0.2%10Y0.2%0.0%
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1%0.2%-0.1%
TTM0.1%0.2%-0.1%
YOY0.1%0.2%-0.1%
5Y0.2%0.2%+0.0%
10Y0.2%0.2%+0.0%
4.3.1.3. Return on Equity

Shows how efficient Bayfirst Financial Corp is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Bayfirst Financial Corp to the Banks - Regional industry mean.
  • 1.1% Return on Equity means Bayfirst Financial Corp generated $0.01 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Bayfirst Financial Corp:

  • The MRQ is 1.1%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 1.1%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.1%TTM1.1%+0.0%
TTM1.1%YOY1.7%-0.6%
TTM1.1%5Y3.2%-2.1%
5Y3.2%10Y3.2%0.0%
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1%2.8%-1.7%
TTM1.1%2.5%-1.4%
YOY1.7%2.7%-1.0%
5Y3.2%2.4%+0.8%
10Y3.2%2.7%+0.5%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Bayfirst Financial Corp.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Bayfirst Financial Corp is operating .

  • Measures how much profit Bayfirst Financial Corp makes for each $1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Bayfirst Financial Corp to the Banks - Regional industry mean.
  • An Operating Margin of 3.8% means the company generated $0.04  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Bayfirst Financial Corp:

  • The MRQ is 3.8%. The company is operating less efficient.
  • The TTM is 3.3%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ3.8%TTM3.3%+0.4%
TTM3.3%YOY15.1%-11.8%
TTM3.3%5Y9.9%-6.5%
5Y9.9%10Y9.4%+0.5%
4.3.2.2. Operating Ratio

Measures how efficient Bayfirst Financial Corp is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Banks - Regional industry mean).
  • An Operation Ratio of 0.30 means that the operating costs are $0.30 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Bayfirst Financial Corp:

  • The MRQ is 0.305. The company is very efficient in keeping operating costs low. +2
  • The TTM is 0.261. The company is very efficient in keeping operating costs low. +2
Trends
Current periodCompared to+/- 
MRQ0.305TTM0.261+0.044
TTM0.261YOY-0.583+0.844
TTM0.2615Y-0.440+0.701
5Y-0.44010Y-0.454+0.014
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Bayfirst Financial Corp.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Bayfirst Financial Corp is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Banks - Regional industry mean).
  • A Current Ratio of 1.30 means the company has $1.30 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Bayfirst Financial Corp:

  • The MRQ is 1.302. The company is just able to pay all its short-term debts.
  • The TTM is 0.391. The company is unable to pay all its short-term debts. -2
Trends
Current periodCompared to+/- 
MRQ1.302TTM0.391+0.911
TTM0.391YOY190.968-190.577
TTM0.3915Y415.132-414.740
5Y415.13210Y395.363+19.768
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
TTM0.3912.176-1.785
YOY190.9682.383+188.585
5Y415.1321.117+414.015
10Y395.36311.601+383.762
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Bayfirst Financial Corp to the Banks - Regional industry mean.
  • A Quick Ratio of 0.92 means the company can pay off $0.92 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Bayfirst Financial Corp:

  • The MRQ is 0.919. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.304. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.919TTM0.304+0.614
TTM0.304YOY238.920-238.616
TTM0.3045Y538.687-538.383
5Y538.68710Y513.035+25.652
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
TTM0.304-0.015+0.319
YOY238.9202.384+236.536
5Y538.6870.682+538.005
10Y513.03517.526+495.509
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Bayfirst Financial Corp.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Bayfirst Financial Corp assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Bayfirst Financial Corp to Banks - Regional industry mean.
  • A Debt to Asset Ratio of 0.92 means that Bayfirst Financial Corp assets are financed with 91.8% credit (debt) and the remaining percentage (100% - 91.8%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Bayfirst Financial Corp:

  • The MRQ is 0.918. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.914. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.918TTM0.914+0.004
TTM0.914YOY0.913+0.001
TTM0.9145Y0.687+0.228
5Y0.68710Y0.698-0.012
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9180.915+0.003
TTM0.9140.724+0.190
YOY0.9130.326+0.587
5Y0.6870.761-0.074
10Y0.6980.847-0.149
4.5.4.2. Debt to Equity Ratio

Measures if Bayfirst Financial Corp is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Bayfirst Financial Corp to the Banks - Regional industry mean.
  • A Debt to Equity ratio of 1,117.2% means that company has $11.17 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Bayfirst Financial Corp:

  • The MRQ is 11.172. The company is unable to pay all its debts with equity. -1
  • The TTM is 10.676. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ11.172TTM10.676+0.496
TTM10.676YOY10.511+0.165
TTM10.6765Y8.012+2.664
5Y8.01210Y8.263-0.251
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ11.17210.715+0.457
TTM10.6768.867+1.809
YOY10.5113.978+6.533
5Y8.0129.345-1.333
10Y8.26311.610-3.347
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 Bayfirst Financial Corp generates.

  • Above 15 is considered overpriced but always compare Bayfirst Financial Corp to the Banks - Regional industry mean.
  • A PE ratio of 11.95 means the investor is paying $11.95 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Bayfirst Financial Corp:

  • The EOD is 12.014. Based on the earnings, the company is underpriced. +1
  • The MRQ is 11.950. Based on the earnings, the company is underpriced. +1
  • The TTM is 12.549. Based on the earnings, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD12.014MRQ11.950+0.064
MRQ11.950TTM12.549-0.599
TTM12.549YOY16.199-3.650
TTM12.5495Y-82,087.839+82,100.389
5Y-82,087.83910Y-78,178.895-3,908.945
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD12.0144.130+7.884
MRQ11.9504.277+7.673
TTM12.5494.718+7.831
YOY16.1995.611+10.588
5Y-82,087.8399.054-82,096.893
10Y-78,178.8959.531-78,188.426
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 Bayfirst Financial Corp:

  • The EOD is -0.068. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -0.068. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -0.405. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-0.068MRQ-0.0680.000
MRQ-0.068TTM-0.405+0.338
TTM-0.405YOY0.145-0.550
TTM-0.4055Y-2,178.882+2,178.477
5Y-2,178.88210Y-2,075.125-103.756
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD-0.0682.493-2.561
MRQ-0.0682.582-2.650
TTM-0.405-0.320-0.085
YOY0.1450.514-0.369
5Y-2,178.8820.452-2,179.334
10Y-2,075.1250.106-2,075.231
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 Bayfirst Financial Corp is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Banks - Regional industry mean).
  • A PB ratio of 0.53 means the investor is paying $0.53 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Bayfirst Financial Corp:

  • The EOD is 0.534. Based on the equity, the company is cheap. +2
  • The MRQ is 0.531. Based on the equity, the company is cheap. +2
  • The TTM is 0.519. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.534MRQ0.531+0.003
MRQ0.531TTM0.519+0.013
TTM0.519YOY0.659-0.141
TTM0.5195Y3,429.249-3,428.731
5Y3,429.24910Y3,265.952+163.298
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD0.5340.466+0.068
MRQ0.5310.483+0.048
TTM0.5190.350+0.169
YOY0.6590.182+0.477
5Y3,429.2490.620+3,428.629
10Y3,265.9520.894+3,265.058
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 Bayfirst Financial Corp.

4.8.1. Institutions holding Bayfirst Financial Corp

Institutions are holding 14.152% of the shares of Bayfirst Financial Corp.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Banc Funds Co LLC3.63590.214515027200
2024-09-30First Manhattan Co. LLC3.36350.005413901500
2024-09-30Vanguard Group Inc1.39405761500
2024-09-30SALZHAUER MICHAEL1.33260.44355507700
2024-06-30BlackRock Inc1.18430489472930.6022
2024-09-30GRAHAM CAPITAL WEALTH MANAGEMENT, LLC1.08140.601844694-661-1.4574
2024-09-30Geode Capital Management, LLC0.873503610124907.4083
2024-09-30Honkamp Krueger Financial Services Inc0.71620.01429601-26512-47.2475
2024-09-30LPL Financial Corp0.31020.00011282100
2024-09-30Northern Trust Corp0.247010209-294-2.7992
2024-09-30Tower Research Capital LLC0.00850.0001351-428-54.9422
2024-06-30Bank of America Corp0.0007029290
2024-09-30Morgan Stanley - Brokerage Accounts00110
2024-09-30Susquehanna International Group, LLP000-14051-100
2024-09-30Royal Bank of Canada000-90-100
2024-06-30Wells Fargo & Co000-28-100
2024-09-30Gator Capital Management, LLC000-33450-100
2024-06-30Kennedy Capital Management Inc000-35425-100
Total 14.14781.2794584733-108126-18.5%

4.9.2. Funds holding Bayfirst Financial Corp

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-10-31Vanguard Institutional Extnd Mkt Idx Tr1.35990.00075620300
2024-09-30Fidelity Extended Market Index0.48880.0006202007894.0647
2024-11-27iShares Micro-Cap ETF0.19520.0106806600
2024-09-30Fidelity Total Market Index0.17480.00017225-18-0.2485
2024-09-30BlackRock Extended Equity Market K0.1410.00055829-2-0.0343
2024-09-30Fidelity Series Total Market Index0.11340.00014688162352.9527
2024-09-30Northern Trust Extended Eq Market Idx0.07290.0005301500
2024-09-30NT Ext Equity Mkt Idx Fd - L0.07290.0005301500
2024-09-30Spartan Extended Market Index Pool E0.03810.00051574785.2139
2024-09-30Spartan Total Market Index Pool E0.03470.00011436181.2694
2024-10-31Vanguard U.S. Eq Idx £ Acc0.03420.0001141200
2024-09-30Fidelity Nasdaq Composite Index0.0230.000195200
2024-09-30Extended Equity Market Fund M0.01790.0005740-2-0.2695
2024-09-301290 VT Micro Cap K0.01580.005365300
2024-09-30NT Ext Eq Mkt Indx Fd DC Lending Tier 50.01130.000546510.2155
2024-10-31State St US Ttl Mkt Indx SL Cl I0.00970.000140000
2024-09-30Northern Trust Wilshire 50000.00620.000125800
2024-09-30Fidelity U.S. Equity Index Ins Trust0.00060.00012600
Total 2.81040.021116157+2487+2.1%

5.3. Insider Transactions

Insiders are holding 15.156% of the shares of Bayfirst Financial Corp.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-08-02Rhonda S TudorBUY10012.86
2024-07-30Thomas Gerard ZernickBUY10013.1
2024-05-24Robin Leigh OliverBUY50011.79
2024-05-24Thomas Gerard ZernickBUY20011.65
2024-02-29Thomas Gerard ZernickBUY10014
2023-12-08Scott Joseph MckimBUY10011.19
2023-12-05Thomas Gerard ZernickBUY15011.54
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Reversals in quarterly reports

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

 2023-09-302023-12-312024-03-312024-06-302024-09-30
Other Current Liabilities  -632-250-882-716-1,598426-1,17297,16795,995



5.2. Latest Balance Sheet

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

Summary
Total Assets1,245,099
Total Liabilities1,142,806
Total Stockholder Equity102,293
 As reported
Total Liabilities 1,142,806
Total Stockholder Equity+ 102,293
Total Assets = 1,245,099

Assets

Total Assets1,245,099
Total Current Assets126,413
Long-term Assets97,191
Total Current Assets
Cash And Cash Equivalents 4,708
Short-term Investments 37,984
Net Receivables 8,537
Other Current Assets 75,184
Total Current Assets  (as reported)126,413
Total Current Assets  (calculated)126,413
+/-0
Long-term Assets
Property Plant Equipment 40,754
Intangible Assets 15,966
Long-term Assets Other -97,191
Long-term Assets  (as reported)97,191
Long-term Assets  (calculated)-40,471
+/- 137,662

Liabilities & Shareholders' Equity

Total Current Liabilities97,109
Long-term Liabilities1,045,697
Total Stockholder Equity102,293
Total Current Liabilities
Accounts payable 1,114
Other Current Liabilities 95,995
Total Current Liabilities  (as reported)97,109
Total Current Liabilities  (calculated)97,109
+/-0
Long-term Liabilities
Long-term Liabilities  (as reported)1,045,697
Long-term Liabilities  (calculated)0
+/- 1,045,697
Total Stockholder Equity
Common Stock54,780
Retained Earnings 35,073
Other Stockholders Equity -978
Total Stockholder Equity (as reported)102,293
Total Stockholder Equity (calculated)88,875
+/- 13,418
Other
Cash and Short Term Investments 42,692
Common Stock Shares Outstanding 3,991
Liabilities and Stockholders Equity 1,245,099
Net Debt 18,002
Net Working Capital 29,304
Short Long Term Debt Total 20,273



5.3. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312015-12-312015-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-311995-09-301995-06-301995-03-311994-12-311994-09-301994-06-301994-03-311993-12-311993-09-301993-06-301993-03-311992-12-311992-09-301992-06-301992-03-311991-12-311991-09-301991-06-301991-03-311990-12-311990-09-301990-06-301990-03-311989-12-311989-09-301989-06-301989-03-311988-12-311988-09-301988-06-301988-03-311987-12-311987-09-301987-06-301987-03-31
> Total Assets 
0
0
0
105,400
0
0
0
136,100
0
0
0
143,200
0
0
0
158,500
0
0
0
181,000
181,600
187,100
271,900
283,700
292,700
328,900
335,200
351,600
367,000
373,000
396,600
388,600
408,700
431,800
442,400
453,000
466,400
479,300
487,200
498,400
508,200
522,400
525,100
537,800
545,800
92,629
104,963
0
0
0
531,240
562,755
1,470,199
1,501,516
1,544,691
1,716,831
1,198,229
943,743
917,095
888,541
921,377
930,275
938,895
1,069,839
1,087,399
1,133,979
1,117,766
1,144,194
1,217,869
1,245,099
1,245,0991,217,8691,144,1941,117,7661,133,9791,087,3991,069,839938,895930,275921,377888,541917,095943,7431,198,2291,716,8311,544,6911,501,5161,470,199562,755531,240000104,96392,629545,800537,800525,100522,400508,200498,400487,200479,300466,400453,000442,400431,800408,700388,600396,600373,000367,000351,600335,200328,900292,700283,700271,900187,100181,600181,000000158,500000143,200000136,100000105,400000
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
46,500
47,300
45,300
107,200
115,600
118,500
110,400
113,800
117,400
128,800
132,000
142,000
131,400
150,400
167,100
177,900
179,000
192,900
205,100
206,200
219,000
225,800
232,600
233,300
248,200
258,300
18,230
0
0
0
0
115,084
95,200
162,703
42,120
65,059
71,963
137,432
146,305
146,565
170,788
121,290
88,081
112,847
184,530
155,860
163,774
70,161
68,534
72,666
126,413
126,41372,66668,53470,161163,774155,860184,530112,84788,081121,290170,788146,565146,305137,43271,96365,05942,120162,70395,200115,084000018,230258,300248,200233,300232,600225,800219,000206,200205,100192,900179,000177,900167,100150,400131,400142,000132,000128,800117,400113,800110,400118,500115,600107,20045,30047,30046,5000000000000000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,000
3,000
2,500
3,100
4,200
3,700
5,600
6,100
4,900
5,700
5,200
4,900
5,800
6,900
6,600
7,300
8,700
7,000
6,400
6,000
6,400
5,300
6,400
5,700
6,200
5,500
18,015
0
0
0
0
112,961
93,086
159,766
36,858
57,760
63,378
107,719
109,478
112,108
125,982
72,817
41,377
70,927
136,548
108,588
117,184
63,031
60,505
63,033
4,708
4,70863,03360,50563,031117,184108,588136,54870,92741,37772,817125,982112,108109,478107,71963,37857,76036,858159,76693,086112,961000018,0155,5006,2005,7006,4005,3006,4006,0006,4007,0008,7007,3006,6006,9005,8004,9005,2005,7004,9006,1005,6003,7004,2003,1002,5003,0004,0000000000000000000000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
45,000
42,900
43,800
105,100
113,500
116,400
108,100
111,600
115,100
126,600
129,700
139,300
128,900
147,800
164,400
175,100
176,100
190,000
202,100
203,300
216,000
222,700
229,400
224,500
238,800
249,700
0
0
0
0
0
0
0
0
0
0
0
22,674
32,535
30,893
41,656
45,283
42,915
42,349
42,435
41,343
39,683
39,575
42,514
38,685
37,984
37,98438,68542,51439,57539,68341,34342,43542,34942,91545,28341,65630,89332,53522,67400000000000249,700238,800224,500229,400222,700216,000203,300202,100190,000176,100175,100164,400147,800128,900139,300129,700126,600115,100111,600108,100116,400113,500105,10043,80042,90045,0000000000000000000000
       Net Receivables 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,500
1,400
1,500
2,100
2,100
2,100
2,300
2,200
2,300
2,200
2,300
2,700
2,500
2,600
2,700
2,800
2,900
2,900
3,000
2,900
3,000
3,100
3,200
3,100
3,200
3,100
214
0
0
0
0
2,123
2,115
2,937
5,262
7,300
8,584
7,039
4,292
3,564
3,150
3,190
3,789
4,452
5,547
5,929
6,907
7,130
7,625
8,000
8,537
8,5378,0007,6257,1306,9075,9295,5474,4523,7893,1903,1503,5644,2927,0398,5847,3005,2622,9372,1152,12300002143,1003,2003,1003,2003,1003,0002,9003,0002,9002,9002,8002,7002,6002,5002,7002,3002,2002,3002,2002,3002,1002,1002,1001,5001,4001,5000000000000000000000
       Other Current 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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
385,507
0
0
0
1,449,579
217,346
133,518
-2,715
119,155
79,617
76,007
45,166
-4,881
142,095
114,517
124,091
70,161
68,534
72,666
75,184
75,18472,66668,53470,161124,091114,517142,095-4,88145,16676,00779,617119,155-2,715133,518217,3461,449,579000385,50700000000000000000000000000000000000000000000000000
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
46,800
47,500
45,500
110,500
115,700
118,600
110,600
114,000
117,500
128,900
132,000
141,700
131,800
150,500
167,000
177,700
178,700
192,700
205,000
206,400
219,000
225,700
232,300
228,300
241,600
252,400
4,739
0
0
0
0
30,650
29,990
29,435
28,801
30,053
28,498
53,380
67,660
71,728
84,462
93,166
93,619
39,597
97,309
99,502
96,967
1,047,605
1,075,660
1,145,203
97,191
97,1911,145,2031,075,6601,047,60596,96799,50297,30939,59793,61993,16684,46271,72867,66053,38028,49830,05328,80129,43529,99030,65000004,739252,400241,600228,300232,300225,700219,000206,400205,000192,700178,700177,700167,000150,500131,800141,700132,000128,900117,500114,000110,600118,600115,700110,50045,50047,50046,8000000000000000000000
       Property Plant Equipment 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,800
4,600
1,700
5,400
2,200
2,200
2,500
2,400
2,400
2,300
2,300
2,400
2,400
2,700
2,600
2,600
2,600
2,700
2,900
3,100
3,000
3,000
2,900
3,800
2,800
2,700
3,654
0
0
0
0
19,326
16,409
16,656
16,881
21,852
18,303
21,076
28,967
34,214
35,203
34,915
35,764
38,617
40,765
42,856
40,586
41,290
41,826
41,393
40,754
40,75441,39341,82641,29040,58642,85640,76538,61735,76434,91535,20334,21428,96721,07618,30321,85216,88116,65616,40919,32600003,6542,7002,8003,8002,9003,0003,0003,1002,9002,7002,6002,6002,6002,7002,4002,4002,3002,3002,4002,4002,5002,2002,2005,4001,7004,6001,8000000000000000000000
       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
0
0
0
0
0
0
0
2,751
41
2,751
25,499
35,365
30,895
41,658
50,299
47,923
47,351
44,919
43,826
42,165
42,059
45,001
41,171
0
041,17145,00142,05942,16543,82644,91947,35147,92350,29941,65830,89535,36525,4992,751412,75100000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
11,280
10,835
10,034
9,169
8,160
7,444
6,805
6,155
6,619
7,601
7,952
9,932
10,906
11,625
12,820
14,216
14,959
15,742
15,770
15,966
15,96615,77015,74214,95914,21612,82011,62510,9069,9327,9527,6016,6196,1556,8057,4448,1609,16910,03410,83511,28000000000000000000000000000000000000000000000000000
       Other Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
87,700
86,800
96,300
54,200
52,400
55,600
107,900
107,400
116,700
109,300
109,000
112,900
125,400
107,800
97,700
86,800
95,300
80,800
69,200
74,600
60,400
56,700
57,500
63,500
48,000
35,100
69,660
104,963
0
0
0
385,507
437,565
1,278,061
1,430,595
1,449,579
1,616,370
1,007,417
729,778
698,802
633,291
706,921
748,575
786,451
788,000
832,037
873,238
0
0
0
1,021,495
1,021,495000873,238832,037788,000786,451748,575706,921633,291698,802729,7781,007,4171,616,3701,449,5791,430,5951,278,061437,565385,507000104,96369,66035,10048,00063,50057,50056,70060,40074,60069,20080,80095,30086,80097,700107,800125,400112,900109,000109,300116,700107,400107,90055,60052,40054,20096,30086,80087,7000000000000000000000
> Total Liabilities 
0
0
0
15,500
0
0
0
39,100
0
0
0
39,500
0
0
0
5,300
0
0
0
41,700
165,800
43,300
48,900
57,800
64,000
307,700
75,900
328,500
343,500
349,900
373,200
365,500
383,400
404,100
414,200
422,900
436,000
448,500
455,700
465,800
474,700
487,600
489,100
500,400
507,600
84,901
95,640
0
0
0
479,908
21,032
20,922
20,811
1,473,622
9,592
9,509
849,445
820,805
793,662
828,082
839,638
847,011
979,500
996,334
1,039,814
1,017,059
1,043,565
1,116,907
1,142,806
1,142,8061,116,9071,043,5651,017,0591,039,814996,334979,500847,011839,638828,082793,662820,805849,4459,5099,5921,473,62220,81120,92221,032479,90800095,64084,901507,600500,400489,100487,600474,700465,800455,700448,500436,000422,900414,200404,100383,400365,500373,200349,900343,500328,50075,900307,70064,00057,80048,90043,300165,80041,7000005,30000039,50000039,10000015,500000
   > Total Current Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
41,700
41,700
43,300
48,900
57,800
64,000
73,200
75,900
79,400
85,800
400
400
87,700
86,100
102,700
102,300
106,400
111,000
114,800
115,200
137,200
132,200
131,700
129,200
83,900
76,700
13
0
0
0
0
220
0
0
0
1,999
670,406
648,716
562
326
86
31
236
6,382
860
572
632
635,499
903,551
953,532
97,109
97,109953,532903,551635,4996325728606,3822363186326562648,716670,4061,99900022000001376,70083,900129,200131,700132,200137,200115,200114,800111,000106,400102,300102,70086,10087,70040040085,80079,40075,90073,20064,00057,80048,90043,30041,70041,7000000000000000000000
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
41,400
41,500
43,100
48,700
57,600
63,800
72,900
75,600
79,100
85,500
0
0
87,300
85,600
102,200
101,700
105,800
110,500
114,200
114,600
136,600
131,500
131,100
128,700
83,100
75,700
0
0
0
0
0
0
0
0
0
0
0
0
3,413
128
7,563
40,761
28,050
6,382
26,022
31,708
1,573
10,456
15,456
55,904
0
055,90415,45610,4561,57331,70826,0226,38228,05040,7617,5631283,41300000000000075,70083,100128,700131,100131,500136,600114,600114,200110,500105,800101,700102,20085,60087,3000085,50079,10075,60072,90063,80057,60048,70043,10041,50041,4000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
300
200
200
200
200
200
300
300
300
300
400
400
400
500
500
600
600
500
600
600
600
700
600
500
800
1,000
13
0
0
0
0
220
0
0
0
1,999
607,265
632,322
562
326
86
31
236
704
860
572
632
882
1,598
1,172
1,114
1,1141,1721,5988826325728607042363186326562632,322607,2651,9990002200000131,0008005006007006006006005006006005005004004004003003003003002002002002002003000000000000000000000
       Other Current Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-41,700
-41,700
-43,300
-48,900
-57,800
-64,000
-73,200
-75,900
-79,400
-85,800
-400
-400
-87,700
-86,100
-102,700
-102,300
-106,400
-111,000
-114,800
-115,200
-137,200
-132,200
-131,700
-129,200
-83,900
-76,700
-13
0
0
0
0
-220
0
0
0
-1,999
0
0
-562
-326
-86
-31
-29,987
-1,684
-860
-572
-632
-882
-1,598
-1,172
95,995
95,995-1,172-1,598-882-632-572-860-1,684-29,987-31-86-326-56200-1,999000-2200000-13-76,700-83,900-129,200-131,700-132,200-137,200-115,200-114,800-111,000-106,400-102,300-102,700-86,100-87,700-400-400-85,800-79,400-75,900-73,200-64,000-57,800-48,900-43,300-41,700-41,7000000000000000000000
   > Long-term Liabilities 
0
0
0
15,500
0
0
0
39,100
0
0
0
39,500
0
0
0
5,300
0
0
0
41,700
400
43,300
48,900
57,800
64,000
1,000
75,900
19,200
24,300
23,300
40,700
36,300
37,600
37,300
43,800
44,300
45,900
55,000
62,400
36,500
45,200
45,100
34,800
88,700
100,200
7,000
0
0
0
0
24,460
21,032
20,922
20,811
13,627
9,592
9,509
13,941
14,031
13,550
53,075
236
840,629
860
41,580
11,262
381,560
140,014
163,375
1,045,697
1,045,697163,375140,014381,56011,26241,580860840,62923653,07513,55014,03113,9419,5099,59213,62720,81120,92221,03224,46000007,000100,20088,70034,80045,10045,20036,50062,40055,00045,90044,30043,80037,30037,60036,30040,70023,30024,30019,20075,9001,00064,00057,80048,90043,30040041,7000005,30000039,50000039,10000015,500000
       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
8,948
8,836
8,725
8,562
0
0
0
0
0
000008,5628,7258,8368,9480000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
0
0
0
11,500
0
0
0
13,000
0
0
0
13,900
0
0
0
14,300
0
0
0
15,500
15,800
16,200
16,800
17,400
18,700
21,200
22,000
23,100
23,500
23,100
23,400
23,100
25,300
27,300
28,200
30,100
30,400
30,800
31,500
32,600
33,500
34,800
36,000
37,400
38,200
7,728
9,323
0
0
0
51,332
50,842
53,307
62,154
71,069
79,421
92,813
94,298
96,290
94,879
93,295
90,637
91,884
90,339
91,065
94,165
100,707
100,629
100,962
102,293
102,293100,962100,629100,70794,16591,06590,33991,88490,63793,29594,87996,29094,29892,81379,42171,06962,15453,30750,84251,3320009,3237,72838,20037,40036,00034,80033,50032,60031,50030,80030,40030,10028,20027,30025,30023,10023,40023,10023,50023,10022,00021,20018,70017,40016,80016,20015,80015,50000014,30000013,90000013,00000011,500000
   Common Stock
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
476
0
0
0
0
41,362
41,759
42,199
42,496
43,043
46,168
49,500
50,546
51,496
52,252
52,432
52,770
53,023
54,003
53,740
54,500
54,521
54,776
54,773
54,780
54,78054,77354,77654,52154,50053,74054,00353,02352,77052,43252,25251,49650,54649,50046,16843,04342,49642,19941,75941,3620000476000000000000000000000000000000000000000000000
   Retained Earnings Total Equity
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
32,686
33,479
31,174
32,022
0
0
0
0
0
0000032,02231,17433,47932,6860000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income -2,312-4,194-4,380-3,939-3,621-3,239-3,182-3,724-3,780-2,574-1,458-420-201-12200000000000000000000000000000000000000000000000000000000
   Capital Surplus 0000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
6,300
0
0
0
6,500
0
0
0
6,400
0
0
0
6,500
0
0
0
6,700
6,700
6,800
6,800
7,100
7,100
8,100
8,000
8,900
8,700
7,600
7,100
5,500
6,500
7,600
7,800
8,800
8,200
7,700
7,800
8,000
7,900
8,300
8,600
9,200
9,000
14,524
0
0
0
0
-156
-137
-53
-47
-41
-35
-58
-46
-34
-630
-467
-323
-178
-940
-742
-1,242
-958
-1,192
-1,081
-978
-978-1,081-1,192-958-1,242-742-940-178-323-467-630-34-46-58-35-41-47-53-137-156000014,5249,0009,2008,6008,3007,9008,0007,8007,7008,2008,8007,8007,6006,5005,5007,1007,6008,7008,9008,0008,1007,1007,1006,8006,8006,7006,7000006,5000006,4000006,5000006,300000



5.4. Balance Sheets

Currency in USD. All numbers in thousands.