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

BIO-Key International Inc
Buy, Hold or Sell?

Let's analyze Bio-key together

I guess you are interested in BIO-Key International 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 BIO-Key International 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 BIO-Key International Inc

I send you an email if I find something interesting about BIO-Key International Inc.

1. Quick Overview

1.1. Quick analysis of Bio-key (30 sec.)










1.2. What can you expect buying and holding a share of Bio-key? (30 sec.)

How much money do you get?

How much money do you get?
$0.00
When do you have the money?
1 year
How often do you get paid?
15.0%

What is your share worth?

Current worth
$0.04
Expected worth in 1 year
$-0.98
How sure are you?
27.5%

+ What do you gain per year?

Total Gains per Share
$-1.03
Return On Investment
-106.4%

For what price can you sell your share?

Current Price per Share
$0.97
Expected price per share
$0.6556 - $2.52
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Bio-key (5 min.)




Live pricePrice per Share (EOD)
$0.97
Intrinsic Value Per Share
$-18.87 - $-13.97
Total Value Per Share
$-18.83 - $-13.92

2.2. Growth of Bio-key (5 min.)




Is Bio-key growing?

Current yearPrevious yearGrowGrow %
How rich?$133k$5.3m-$5.1m-3,049.6%

How much money is Bio-key making?

Current yearPrevious yearGrowGrow %
Making money-$1.7m-$3.2m$1.5m85.8%
Net Profit Margin-96.1%-183.1%--

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

2.3. Financial Health of Bio-key (5 min.)




2.4. Comparing to competitors in the Security & Protection Services industry (5 min.)




  Industry Rankings (Security & Protection Services)  


Richest
#105 / 112

Most Revenue
#98 / 112

Most Profit
#84 / 112

Most Efficient
#104 / 112
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Bio-key?

Welcome investor! Bio-key's management wants to use your money to grow the business. In return you get a share of Bio-key.

First you should know what it really means to hold a share of Bio-key. And how you can make/lose money.

Speculation

The Price per Share of Bio-key is $0.966. 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 Bio-key.
  • 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 Bio-key, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is $0.04. Based on the TTM, the Book Value Change Per Share is $-0.26 per quarter. Based on the YOY, the Book Value Change Per Share is $-0.08 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is $0.00 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Bio-key.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps-0.24-24.6%-0.56-58.4%-0.23-24.1%-0.49-51.0%-0.51-53.0%
Usd Book Value Change Per Share0.3839.6%-0.26-26.6%-0.08-7.9%-0.11-11.6%0.000.3%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.021.8%
Usd Total Gains Per Share0.3839.6%-0.26-26.6%-0.08-7.9%-0.11-11.6%0.022.1%
Usd Price Per Share0.96-1.92-0.64-1.76-1.50-
Price to Earnings Ratio-1.01--1.39--1.07--2.34--1.28-
Price-to-Total Gains Ratio2.51--4.30--1.15-1.42--1.74-
Price to Book Ratio22.42-9.64-0.53-2.64-0.82-
Price-to-Total Gains Ratio2.51--4.30--1.15-1.42--1.74-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.966
Number of shares1035
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share-0.26-0.11
Usd Total Gains Per Share-0.26-0.11
Gains per Quarter (1035 shares)-265.83-116.28
Gains per Year (1035 shares)-1,063.32-465.11
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
10-1063-10730-465-475
20-2127-21360-930-940
30-3190-31990-1395-1405
40-4253-42620-1860-1870
50-5317-53250-2326-2335
60-6380-63880-2791-2800
70-7443-74510-3256-3265
80-8507-85140-3721-3730
90-9570-95770-4186-4195
100-10633-106400-4651-4660

How sure are you?

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

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share0.04.00.00.0%0.012.00.00.0%0.020.00.00.0%2.038.00.05.0%17.094.00.015.3%
Book Value Change Per Share1.03.00.025.0%3.09.00.025.0%5.014.01.025.0%11.026.03.027.5%31.073.07.027.9%
Dividend per Share0.00.04.00.0%0.00.012.00.0%0.00.020.00.0%6.00.034.015.0%17.00.094.015.3%
Total Gains per Share1.03.00.025.0%3.09.00.025.0%5.014.01.025.0%11.026.03.027.5%32.073.06.028.8%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of BIO-Key International 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--0.383-0.257+167%-0.076+120%-0.112+129%0.003+11906%
Book Value Per Share--0.0430.054-21%1.359-97%1.231-97%2.296-98%
Current Ratio--0.7750.704+10%1.674-54%3.798-80%3.404-77%
Debt To Asset Ratio--0.9790.959+2%0.528+85%0.596+64%0.438+123%
Debt To Equity Ratio--47.10314.283+230%1.271+3607%3.505+1244%1.925+2347%
Dividend Per Share----0%-0%-0%0.017-100%
Enterprise Value---1482160.2452120820.589-170%-1449640.811-2%11918235.129-112%7433644.547-120%
Eps---0.238-0.564+137%-0.233-2%-0.493+107%-0.512+115%
Ev To Ebitda Ratio--0.686-0.485+171%0.730-6%-2.525+468%-1.530+323%
Ev To Sales Ratio---0.1730.249-169%-0.188+9%2.453-107%1.557-111%
Free Cash Flow Per Share---0.417-0.318-24%-0.241-42%-0.235-44%-0.356-15%
Free Cash Flow To Equity Per Share--0.1450.102+43%-0.193+233%0.055+162%0.026+461%
Gross Profit Margin--1.0001.244-20%1.0000%1.049-5%1.089-8%
Intrinsic Value_10Y_max---13.965--------
Intrinsic Value_10Y_min---18.869--------
Intrinsic Value_1Y_max---1.081--------
Intrinsic Value_1Y_min---1.514--------
Intrinsic Value_3Y_max---3.490--------
Intrinsic Value_3Y_min---4.903--------
Intrinsic Value_5Y_max---6.192--------
Intrinsic Value_5Y_min---8.652--------
Market Cap3003574.140+1%2983363.7555984994.589-50%2751990.689+8%10965349.829-73%7420143.472-60%
Net Profit Margin---0.345-0.961+179%-1.831+432%-2.539+637%-1.993+479%
Operating Margin---0.299-0.519+74%-1.606+438%-1.553+420%-1.471+393%
Operating Ratio--1.2711.997-36%2.179-42%2.538-50%2.464-48%
Pb Ratio22.576+1%22.4249.639+133%0.526+4166%2.637+750%0.820+2633%
Pe Ratio-1.016-1%-1.009-1.385+37%-1.073+6%-2.336+131%-1.283+27%
Price Per Share0.966+1%0.9601.925-50%0.644+49%1.764-46%1.505-36%
Price To Free Cash Flow Ratio-0.579-1%-0.5750.634-191%-1.732+201%-0.252-56%0.186-409%
Price To Total Gains Ratio2.525+1%2.508-4.296+271%-1.152+146%1.424+76%-1.737+169%
Quick Ratio--0.6440.458+41%0.735-12%2.730-76%2.043-68%
Return On Assets---0.115-0.373+223%-0.281+143%-0.403+249%-0.259+125%
Return On Equity---5.554-2.590-53%-0.533-90%-0.774-86%-0.418-92%
Total Gains Per Share--0.383-0.257+167%-0.076+120%-0.112+129%0.020+1776%
Usd Book Value--133042.000169010.750-21%5323136.000-98%8596329.550-98%9522428.775-99%
Usd Book Value Change Per Share--0.383-0.257+167%-0.076+120%-0.112+129%0.003+11906%
Usd Book Value Per Share--0.0430.054-21%1.359-97%1.231-97%2.296-98%
Usd Dividend Per Share----0%-0%-0%0.017-100%
Usd Enterprise Value---1482160.2452120820.589-170%-1449640.811-2%11918235.129-112%7433644.547-120%
Usd Eps---0.238-0.564+137%-0.233-2%-0.493+107%-0.512+115%
Usd Free Cash Flow---1297150.000-988772.250-24%-1053381.750-19%-1292765.5500%-1388877.600+7%
Usd Free Cash Flow Per Share---0.417-0.318-24%-0.241-42%-0.235-44%-0.356-15%
Usd Free Cash Flow To Equity Per Share--0.1450.102+43%-0.193+233%0.055+162%0.026+461%
Usd Market Cap3003574.140+1%2983363.7555984994.589-50%2751990.689+8%10965349.829-73%7420143.472-60%
Usd Price Per Share0.966+1%0.9601.925-50%0.644+49%1.764-46%1.505-36%
Usd Profit---738959.000-1754048.250+137%-3259018.750+341%-2416293.650+227%-1699277.525+130%
Usd Revenue--2144804.0001934372.250+11%1818536.500+18%1388049.550+55%1310184.600+64%
Usd Total Gains Per Share--0.383-0.257+167%-0.076+120%-0.112+129%0.020+1776%
 EOD+6 -2MRQTTM+20 -18YOY+17 -205Y+18 -2010Y+19 -21

3.3 Fundamental Score

Let's check the fundamental score of BIO-Key International Inc based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-1.016
Price to Book Ratio (EOD)Between0-122.576
Net Profit Margin (MRQ)Greater than0-0.345
Operating Margin (MRQ)Greater than0-0.299
Quick Ratio (MRQ)Greater than10.644
Current Ratio (MRQ)Greater than10.775
Debt to Asset Ratio (MRQ)Less than10.979
Debt to Equity Ratio (MRQ)Less than147.103
Return on Equity (MRQ)Greater than0.15-5.554
Return on Assets (MRQ)Greater than0.05-0.115
Total1/10 (10.0%)

3.4 Technical Score

Let's check the technical score of BIO-Key International Inc based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5045.452
Ma 20Greater thanMa 500.985
Ma 50Greater thanMa 1000.934
Ma 100Greater thanMa 2001.123
OpenGreater thanClose1.000
Total2/5 (40.0%)

4. In-depth Analysis

4.1 About BIO-Key International Inc

BIO-key International, Inc. develops and markets fingerprint identification biometric technology and software solutions, and enterprise-ready identity access management solutions for commercial, government, and education customers in the United States and internationally. The company offers BIO-key PortalGuard and PortalGuard IDaaS solutions, a customer-controlled and neutral-by-design cloud-based identity platform that allows customers to integrate with any cloud or on-premises SaaS application, services and cloud host, as well as windows device authentication through IAM platform. Its solutions enable its customers to secure their workforces and student populations; and make their partner networks more collaborative. In addition, it provides BIO-key VST and WEB-key products; and Civil and Large-Scale ID Infrastructure solutions that develops finger-based biometric technology. Further, it offers finger scanners for enterprise and consumer markets under SideSwipe, EcoID, and SidePass brand names. The company was formerly known as SAC Technologies and changed its name to BIO-key International, Inc. in 2002. BIO-key International, Inc. was founded in 1993 and is headquartered in Holmdel, New Jersey.

Fundamental data was last updated by Penke on 2024-12-03 21:41:05.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge loss.
Using its assets, the company is very inefficient in making profit.
Using its investors money, the company is very inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very inefficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is 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 overpriced.
Based on the earnings, the company is expensive.
Based on how much money comes from the company's main activities, the company is cheap.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit Bio-key earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Bio-key to the Security & Protection Services industry mean.
  • A Net Profit Margin of -34.5% means that $-0.34 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of BIO-Key International Inc:

  • The MRQ is -34.5%. The company is making a huge loss. -2
  • The TTM is -96.1%. The company is making a huge loss. -2
Trends
Current periodCompared to+/- 
MRQ-34.5%TTM-96.1%+61.7%
TTM-96.1%YOY-183.1%+87.0%
TTM-96.1%5Y-253.9%+157.8%
5Y-253.9%10Y-199.3%-54.6%
Compared to industry (Security & Protection Services)
PeriodCompanyIndustry (mean)+/- 
MRQ-34.5%1.9%-36.4%
TTM-96.1%1.5%-97.6%
YOY-183.1%1.4%-184.5%
5Y-253.9%1.3%-255.2%
10Y-199.3%1.0%-200.3%
4.3.1.2. Return on Assets

Shows how efficient Bio-key is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Bio-key to the Security & Protection Services industry mean.
  • -11.5% Return on Assets means that Bio-key generated $-0.12 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of BIO-Key International Inc:

  • The MRQ is -11.5%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -37.3%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-11.5%TTM-37.3%+25.8%
TTM-37.3%YOY-28.1%-9.3%
TTM-37.3%5Y-40.3%+3.0%
5Y-40.3%10Y-25.9%-14.4%
Compared to industry (Security & Protection Services)
PeriodCompanyIndustry (mean)+/- 
MRQ-11.5%0.8%-12.3%
TTM-37.3%0.5%-37.8%
YOY-28.1%0.5%-28.6%
5Y-40.3%0.8%-41.1%
10Y-25.9%0.4%-26.3%
4.3.1.3. Return on Equity

Shows how efficient Bio-key is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Bio-key to the Security & Protection Services industry mean.
  • -555.4% Return on Equity means Bio-key generated $-5.55 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of BIO-Key International Inc:

  • The MRQ is -555.4%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -259.0%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-555.4%TTM-259.0%-296.4%
TTM-259.0%YOY-53.3%-205.7%
TTM-259.0%5Y-77.4%-181.6%
5Y-77.4%10Y-41.8%-35.6%
Compared to industry (Security & Protection Services)
PeriodCompanyIndustry (mean)+/- 
MRQ-555.4%1.9%-557.3%
TTM-259.0%1.2%-260.2%
YOY-53.3%1.5%-54.8%
5Y-77.4%0.9%-78.3%
10Y-41.8%0.5%-42.3%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of BIO-Key International Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Bio-key is operating .

  • Measures how much profit Bio-key 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 Bio-key to the Security & Protection Services industry mean.
  • An Operating Margin of -29.9% means the company generated $-0.30  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of BIO-Key International Inc:

  • The MRQ is -29.9%. The company is operating very inefficient. -2
  • The TTM is -51.9%. The company is operating very inefficient. -2
Trends
Current periodCompared to+/- 
MRQ-29.9%TTM-51.9%+22.0%
TTM-51.9%YOY-160.6%+108.7%
TTM-51.9%5Y-155.3%+103.4%
5Y-155.3%10Y-147.1%-8.2%
Compared to industry (Security & Protection Services)
PeriodCompanyIndustry (mean)+/- 
MRQ-29.9%5.4%-35.3%
TTM-51.9%4.0%-55.9%
YOY-160.6%2.5%-163.1%
5Y-155.3%3.8%-159.1%
10Y-147.1%3.0%-150.1%
4.3.2.2. Operating Ratio

Measures how efficient Bio-key is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Security & Protection Services industry mean).
  • An Operation Ratio of 1.27 means that the operating costs are $1.27 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of BIO-Key International Inc:

  • The MRQ is 1.271. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.997. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.271TTM1.997-0.727
TTM1.997YOY2.179-0.182
TTM1.9975Y2.538-0.541
5Y2.53810Y2.464+0.074
Compared to industry (Security & Protection Services)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2711.190+0.081
TTM1.9971.176+0.821
YOY2.1791.158+1.021
5Y2.5381.179+1.359
10Y2.4641.144+1.320
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of BIO-Key International Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Bio-key is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Security & Protection Services industry mean).
  • A Current Ratio of 0.78 means the company has $0.78 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of BIO-Key International Inc:

  • The MRQ is 0.775. The company is just not able to pay all its short-term debts. -1
  • The TTM is 0.704. The company is unable to pay all its short-term debts. -2
Trends
Current periodCompared to+/- 
MRQ0.775TTM0.704+0.071
TTM0.704YOY1.674-0.970
TTM0.7045Y3.798-3.094
5Y3.79810Y3.404+0.394
Compared to industry (Security & Protection Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7752.026-1.251
TTM0.7042.063-1.359
YOY1.6742.048-0.374
5Y3.7982.315+1.483
10Y3.4042.398+1.006
4.4.3.2. Quick Ratio

Measures if Bio-key is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Bio-key to the Security & Protection Services industry mean.
  • A Quick Ratio of 0.64 means the company can pay off $0.64 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of BIO-Key International Inc:

  • The MRQ is 0.644. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.458. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.644TTM0.458+0.186
TTM0.458YOY0.735-0.277
TTM0.4585Y2.730-2.272
5Y2.73010Y2.043+0.687
Compared to industry (Security & Protection Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6441.178-0.534
TTM0.4581.141-0.683
YOY0.7351.154-0.419
5Y2.7301.374+1.356
10Y2.0431.520+0.523
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of BIO-Key International Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Bio-key assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Bio-key to Security & Protection Services industry mean.
  • A Debt to Asset Ratio of 0.98 means that Bio-key assets are financed with 97.9% credit (debt) and the remaining percentage (100% - 97.9%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of BIO-Key International Inc:

  • The MRQ is 0.979. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.959. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.979TTM0.959+0.020
TTM0.959YOY0.528+0.431
TTM0.9595Y0.596+0.363
5Y0.59610Y0.438+0.158
Compared to industry (Security & Protection Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9790.419+0.560
TTM0.9590.421+0.538
YOY0.5280.422+0.106
5Y0.5960.431+0.165
10Y0.4380.438+0.000
4.5.4.2. Debt to Equity Ratio

Measures if Bio-key is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Bio-key to the Security & Protection Services industry mean.
  • A Debt to Equity ratio of 4,710.3% means that company has $47.10 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of BIO-Key International Inc:

  • The MRQ is 47.103. The company is unable to pay all its debts with equity. -1
  • The TTM is 14.283. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ47.103TTM14.283+32.820
TTM14.283YOY1.271+13.012
TTM14.2835Y3.505+10.778
5Y3.50510Y1.925+1.580
Compared to industry (Security & Protection Services)
PeriodCompanyIndustry (mean)+/- 
MRQ47.1030.623+46.480
TTM14.2830.602+13.681
YOY1.2710.642+0.629
5Y3.5050.739+2.766
10Y1.9250.878+1.047
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 Bio-key generates.

  • Above 15 is considered overpriced but always compare Bio-key to the Security & Protection Services industry mean.
  • A PE ratio of -1.01 means the investor is paying $-1.01 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of BIO-Key International Inc:

  • The EOD is -1.016. Based on the earnings, the company is expensive. -2
  • The MRQ is -1.009. Based on the earnings, the company is expensive. -2
  • The TTM is -1.385. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-1.016MRQ-1.009-0.007
MRQ-1.009TTM-1.385+0.376
TTM-1.385YOY-1.073-0.313
TTM-1.3855Y-2.336+0.950
5Y-2.33610Y-1.283-1.053
Compared to industry (Security & Protection Services)
PeriodCompanyIndustry (mean)+/- 
EOD-1.0169.385-10.401
MRQ-1.0099.925-10.934
TTM-1.38510.673-12.058
YOY-1.0736.822-7.895
5Y-2.33610.274-12.610
10Y-1.28314.093-15.376
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 BIO-Key International Inc:

  • The EOD is -0.579. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -0.575. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is 0.634. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD-0.579MRQ-0.575-0.004
MRQ-0.575TTM0.634-1.209
TTM0.634YOY-1.732+2.366
TTM0.6345Y-0.252+0.886
5Y-0.25210Y0.186-0.438
Compared to industry (Security & Protection Services)
PeriodCompanyIndustry (mean)+/- 
EOD-0.5794.522-5.101
MRQ-0.5755.042-5.617
TTM0.6343.590-2.956
YOY-1.732-0.039-1.693
5Y-0.2525.080-5.332
10Y0.1863.791-3.605
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 Bio-key is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Security & Protection Services industry mean).
  • A PB ratio of 22.42 means the investor is paying $22.42 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of BIO-Key International Inc:

  • The EOD is 22.576. Based on the equity, the company is expensive. -2
  • The MRQ is 22.424. Based on the equity, the company is expensive. -2
  • The TTM is 9.639. Based on the equity, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD22.576MRQ22.424+0.152
MRQ22.424TTM9.639+12.785
TTM9.639YOY0.526+9.113
TTM9.6395Y2.637+7.001
5Y2.63710Y0.820+1.817
Compared to industry (Security & Protection Services)
PeriodCompanyIndustry (mean)+/- 
EOD22.5761.732+20.844
MRQ22.4241.749+20.675
TTM9.6391.654+7.985
YOY0.5261.853-1.327
5Y2.6372.267+0.370
10Y0.8203.140-2.320
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 BIO-Key International Inc.

4.8.1. Institutions holding BIO-Key International Inc

Institutions are holding 5.028% of the shares of BIO-Key International Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Armistice Capital, LLC7.99480.00382500002500000
2024-09-30UBS Group AG0.2017063073861157.8496
2024-09-30Tower Research Capital LLC0.16650.00015206-714-12.0608
2024-06-30Advisor Group Holdings, Inc.0.00840262-739-73.8262
2024-09-30JPMorgan Chase & Co0.0014045-26-36.6197
2024-09-30Wells Fargo & Co0.0013042391300
2024-09-30Headlands Technologies LLC0.0005016160
2024-06-30Bank of America Corp0.0004014140
2024-09-30HARBOUR INVESTMENTS, INC.0.00020600
2024-09-30Goss Wealth Management LLC0.00010400
2024-06-30Citadel Advisors Llc000-1185-100
2024-09-30Abich Financial Wealth Management LLC000-37-100
2024-06-30Group One Trading, LP000-334-100
2024-09-30Geode Capital Management, LLC000-12108-100
Total 8.37530.0039261902+238787+91.2%

4.9.2. Funds holding BIO-Key International Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Fidelity Extended Market Index0.278608713-1989-18.5853
2024-10-31Vanguard Institutional Extnd Mkt Idx Tr0.21280665300
2024-09-30Fidelity Series Total Market Index0.0199062300
2024-09-30Fidelity Nasdaq Composite Index0.0183057100
2024-10-31State St US Extended Mkt Indx NL Cl C0.0169053000
2024-09-30NT Ext Equity Mkt Idx Fd - NL0.0108033900
2024-09-30NT Ext Equity Mkt Idx Fd - DC - NL - T20.0087027310.3676
2024-09-30NT Ext Equity Mkt Idx Fd - L0.007021900
2024-09-30Northern Trust Extended Eq Market Idx0.007021900
2024-06-30SSgA U.S. Total Market Index Strategy0.006902176542.7632
2024-09-30Northern Trust Wilshire 50000.001304000
2024-09-30NT Ext Eq Mkt Indx Fd DC Lending Tier 50.001103400
Total 0.5893018431-1923-10.4%

5.3. Insider Transactions

Insiders are holding 5.575% of the shares of BIO-Key International Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2023-11-30James David SullivanBUY11113.06
2023-11-27James David SullivanBUY5552.88
2023-11-24James David SullivanBUY16482.88
2023-10-30James David SullivanBUY126663.06
2023-10-30Michael W DepasqualeBUY91663.06
2022-06-14Michael W DepasqualeBUY11129.88
2022-05-26Michael W DepasqualeBUY13832.4
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 Assets6,400
Total Liabilities6,267
Total Stockholder Equity133
 As reported
Total Liabilities 6,267
Total Stockholder Equity+ 133
Total Assets = 6,400

Assets

Total Assets6,400
Total Current Assets4,550
Long-term Assets1,849
Total Current Assets
Cash And Cash Equivalents 1,801
Net Receivables 1,979
Inventory 387
Other Current Assets 383
Total Current Assets  (as reported)4,550
Total Current Assets  (calculated)4,550
+/-0
Long-term Assets
Property Plant Equipment 236
Intangible Assets 1,175
Long-term Assets Other 439
Long-term Assets  (as reported)1,849
Long-term Assets  (calculated)1,849
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities5,870
Long-term Liabilities397
Total Stockholder Equity133
Total Current Liabilities
Short-term Debt 2,331
Short Long Term Debt 2,307
Accounts payable 1,565
Other Current Liabilities 1,254
Total Current Liabilities  (as reported)5,870
Total Current Liabilities  (calculated)7,457
+/- 1,587
Long-term Liabilities
Long term Debt 84
Capital Lease Obligations 74
Long-term Liabilities  (as reported)397
Long-term Liabilities  (calculated)158
+/- 239
Total Stockholder Equity
Common Stock0
Retained Earnings -127,923
Accumulated Other Comprehensive Income 75
Other Stockholders Equity 127,981
Total Stockholder Equity (as reported)133
Total Stockholder Equity (calculated)133
+/-0
Other
Capital Stock0
Cash and Short Term Investments 1,801
Common Stock Shares Outstanding 1,890
Current Deferred Revenue720
Liabilities and Stockholders Equity 6,400
Net Debt 663
Net Invested Capital 2,523
Net Working Capital -1,320
Property Plant and Equipment Gross 236
Short Long Term Debt Total 2,464



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-31
> Total Assets 
0
0
0
405
5,900
5,400
4,900
4,166
3,300
4,800
3,200
2,160
1,700
1,960
800
360
497
254
182
162
162
157
136
763
449
341
369
258
527
486
508
1,865
17,740
16,063
32,162
32,162
30,845
29,967
28,294
26,358
26,005
21,805
22,283
20,465
19,189
14,081
13,698
13,432
12,562
11,928
12,010
11,248
11,108
10,121
10,331
6,097
6,357
6,866
5,976
5,315
5,524
2,156
1,618
967
967
620
654
1,137
1,137
560
705
2,701
2,344
1,308
1,191
2,067
1,466
2,693
2,659
20,416
18,630
17,121
15,545
17,289
15,624
15,388
15,020
16,079
16,079
12,604
13,002
11,692
11,692
11,156
10,782
2,497
2,497
5,752
23,979
22,521
21,583
20,944
20,728
17,769
17,769
17,625
15,026
11,913
11,913
10,583
9,833
4,517
4,169
4,799
6,400
6,4004,7994,1694,5179,83310,58311,91311,91315,02617,62517,76917,76920,72820,94421,58322,52123,9795,7522,4972,49710,78211,15611,69211,69213,00212,60416,07916,07915,02015,38815,62417,28915,54517,12118,63020,4162,6592,6931,4662,0671,1911,3082,3442,7017055601,1371,1376546209679671,6182,1565,5245,3155,9766,8666,3576,09710,33110,12111,10811,24812,01011,92812,56213,43213,69814,08119,18920,46522,28321,80526,00526,35828,29429,96730,84532,16232,16216,06317,7401,8655084865272583693414497631361571621621822544973608001,9601,7002,1603,2004,8003,3004,1664,9005,4005,900405000
   > Total Current Assets 
0
0
0
206
5,900
5,300
4,700
3,984
3,100
4,200
2,800
1,640
1,250
800
470
190
351
142
93
80
80
101
87
722
340
226
247
136
403
356
324
1,654
12,836
5,339
10,872
10,872
10,538
11,785
10,055
7,727
8,133
6,071
6,693
5,163
4,248
3,666
3,614
3,605
2,952
2,535
3,309
2,688
2,746
1,843
2,122
3,153
3,420
3,936
3,048
3,727
3,893
1,868
1,338
698
698
373
416
908
908
284
385
2,393
2,045
1,020
913
1,794
1,207
2,445
2,426
13,196
11,405
9,881
3,250
4,910
4,407
4,736
4,988
7,014
7,014
4,730
5,910
4,229
4,229
3,814
3,694
1,366
1,366
2,285
20,366
18,942
17,830
17,292
16,772
14,013
14,013
12,349
9,883
9,369
9,369
8,531
7,920
2,622
2,268
3,015
4,550
4,5503,0152,2682,6227,9208,5319,3699,3699,88312,34914,01314,01316,77217,29217,83018,94220,3662,2851,3661,3663,6943,8144,2294,2295,9104,7307,0147,0144,9884,7364,4074,9103,2509,88111,40513,1962,4262,4451,2071,7949131,0202,0452,3933852849089084163736986981,3381,8683,8933,7273,0483,9363,4203,1532,1221,8432,7462,6883,3092,5352,9523,6053,6143,6664,2485,1636,6936,0718,1337,72710,05511,78510,53810,87210,8725,33912,8361,654324356403136247226340722871018080931423511904708001,2501,6402,8004,2003,1003,9844,7005,3005,900206000
       Cash And Cash Equivalents 
0
0
0
89
5,700
4,800
4,000
3,352
2,100
1,000
2,000
1,064
470
130
110
100
288
70
25
49
49
66
59
515
111
45
99
17
340
255
59
1,013
478
3,837
2,972
2,972
956
1,972
1,497
1,423
1,595
1,284
1,294
627
826
578
850
965
639
624
1,117
1,713
1,325
564
905
792
488
504
663
1,010
202
38
194
43
43
54
108
84
84
100
225
2,023
593
518
167
844
303
282
72
4,321
3,475
2,007
177
1,061
1,158
988
972
289
289
304
1,049
324
324
687
78
79
79
887
18,396
16,993
13,529
11,480
9,592
7,754
7,754
4,893
2,775
2,636
2,636
566
307
511
690
1,260
1,801
1,8011,2606905113075662,6362,6362,7754,8937,7547,7549,59211,48013,52916,99318,3968877979786873243241,0493042892899729881,1581,0611772,0073,4754,321722823038441675185932,0232251008484108544343194382021,0106635044887929055641,3251,7131,1176246399658505788266271,2941,2841,5951,4231,4971,9729562,9722,9723,8374781,013592553401799451115155966494925702881001101304701,0642,0001,0002,1003,3524,0004,8005,70089000
       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
1,000
1,000
0
0
0
0
0
0
0
0
401
155
153
392
276
1
0
0
0
0
41
41
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
513
513
513
516
516
513
513
513
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000005135135135165165135135130000000000000000000000000000000000000414100001276392153155401000000001,0001,00000000000000000000000000000000000000
       Net Receivables 
0
0
0
0
100
100
200
57
100
100
100
45
280
260
90
10
3
6
7
9
9
1
0
0
0
40
48
68
11
7
147
410
861
1,393
3,686
3,686
2,009
2,519
8,346
6,159
6,388
4,601
5,209
4,371
3,271
2,586
2,468
2,364
1,647
1,517
2,061
866
1,307
1,170
175
2,181
2,731
3,258
2,242
2,518
3,581
1,735
1,014
587
587
256
273
795
795
140
106
286
1,357
406
653
702
589
1,676
2,165
3,391
2,371
2,301
368
1,617
680
877
591
2,986
2,986
519
734
1,631
1,631
828
824
237
237
395
851
904
1,482
1,397
1,595
1,102
1,102
2,236
1,858
1,572
1,572
3,253
2,862
1,202
710
932
1,979
1,9799327101,2022,8623,2531,5721,5721,8582,2361,1021,1021,5951,3971,4829048513952372378248281,6311,6317345192,9862,9865918776801,6173682,3012,3713,3912,1651,6765897026534061,3572861061407957952732565875871,0141,7353,5812,5182,2423,2582,7312,1811751,1701,3078662,0611,5171,6472,3642,4682,5863,2714,3715,2094,6016,3886,1598,3462,5192,0093,6863,6861,393861410147711684840000199763109026028045100100100572001001000000
       Other Current Assets 
0
0
0
10
0
100
100
111
100
2,400
300
122
110
80
70
50
27
33
29
22
22
34
28
207
229
141
100
51
52
94
118
166
11,403
72
3,749
251
6,353
6,785
208
137
140
176
163
148
121
486
289
272
270
79
112
96
102
89
964
164
189
161
129
189
101
88
110
59
59
14
5
25
25
38
48
73
86
74
81
236
109
74
38
5,135
5,000
5,000
2,000
1,767
1,830
2,100
2,370
2,903
2,640
2,820
2,910
1,125
1,125
1,287
1,308
219
108
99
204
202
1,706
1,612
951
0
216
332
358
327
327
329
362
364
428
389
383
38338942836436232932732735833221609511,6121,706202204991082191,3081,2871,1251,1252,9102,8202,6402,9032,3702,1001,8301,7672,0005,0005,0005,135387410923681748673483825255145959110881011891291611891649648910296112792702722894861211481631761401372086,7856,3532513,7497211,403166118945251100141229207283422222933275070801101223002,400100111100100010000
   > Long-term Assets 
0
0
0
199
0
100
200
181
200
600
400
519
450
1,160
330
170
146
112
89
0
83
56
49
42
109
115
122
122
124
130
183
210
4,904
10,724
21,290
21,290
20,307
18,183
18,239
18,631
17,872
15,734
15,591
15,301
14,940
10,415
10,084
9,826
9,610
9,394
8,701
8,560
8,362
8,278
8,209
2,944
2,936
2,930
2,928
1,588
1,632
288
280
0
269
247
237
0
229
276
321
309
299
287
278
274
260
248
233
7,220
7,225
7,241
12,295
12,379
11,217
10,652
10,032
9,065
9,065
7,873
7,092
0
7,463
7,342
7,087
1,130
1,130
3,467
3,613
3,579
3,753
3,651
3,956
3,756
3,756
5,276
5,143
2,544
2,544
2,052
1,912
1,895
1,901
1,784
1,849
1,8491,7841,9011,8951,9122,0522,5442,5445,1435,2763,7563,7563,9563,6513,7533,5793,6133,4671,1301,1307,0877,3427,46307,0927,8739,0659,06510,03210,65211,21712,37912,2957,2417,2257,220233248260274278287299309321276229023724726902802881,6321,5882,9282,9302,9362,9448,2098,2788,3628,5608,7019,3949,6109,82610,08410,41514,94015,30115,59115,73417,87218,63118,23918,18320,30721,29021,29010,7244,904210183130124122122115109424956830891121461703301,1604505194006002001812001000199000
       Property Plant Equipment 
0
0
0
42
0
100
200
164
200
200
200
135
130
110
100
80
65
56
44
32
32
16
8
0
0
0
0
0
0
0
39
60
76
128
578
644
644
649
609
548
497
495
464
429
374
295
240
177
145
113
88
92
79
81
53
39
34
31
32
28
74
66
61
53
53
37
30
24
24
27
29
125
119
111
105
104
93
84
74
64
72
91
79
68
60
154
187
181
181
189
170
149
149
670
730
662
662
648
636
569
500
433
385
323
323
342
389
305
305
166
120
257
221
184
236
2361842212571201663053053893423233233854335005696366486626627306701491491701891811811871546068799172647484931041051111191252927242430375353616674283231343953817992881131451772402953744294644954975486096496446445781287660390000000816323244566580100110130135200200200164200100042000
       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
4,702
2,535
12,570
12,067
11,375
11,183
11,120
11,390
11,390
11,390
11,390
11,390
11,390
7,837
7,837
7,837
7,837
7,837
7,837
7,837
7,837
7,837
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
417
1,133
1,263
1,263
1,263
1,263
1,263
1,263
2,256
2,198
0
0
0
0
0
0
0
0
000000002,1982,2561,2631,2631,2631,2631,2631,2631,13341700000000000000000000000000000000000000000007,8377,8377,8377,8377,8377,8377,8377,8377,83711,39011,39011,39011,39011,39011,39011,12011,18311,37512,06712,5702,5354,70200000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,070
0
0
0
1,070
760
740
0
720
0
0
0
0
0
0
0
0
0
295
0
483
453
453
303
263
0
0
0
0
0
0
0
0
00000000263303453453483029500000000072007407601,0700002,0700000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
4,702
4,594
16,667
16,667
16,245
15,273
15,872
4,864
3,096
3,039
2,704
2,511
2,305
1,795
1,518
1,324
1,140
956
768
583
398
311
233
230
227
224
221
218
216
213
210
207
207
202
199
196
196
190
187
175
172
168
165
161
158
155
151
7,148
7,144
7,141
10,137
10,733
10,078
9,420
8,766
8,115
8,115
6,614
5,860
6,987
6,987
6,384
6,094
228
228
2,216
1,686
1,573
1,516
1,460
1,403
1,347
1,347
1,996
1,840
1,802
1,802
1,600
1,520
1,408
1,330
1,252
1,175
1,1751,2521,3301,4081,5201,6001,8021,8021,8401,9961,3471,3471,4031,4601,5161,5731,6862,2162282286,0946,3846,9876,9875,8606,6148,1158,1158,7669,42010,07810,73310,1377,1417,1447,1481511551581611651681721751871901961961992022072072102132162182212242272302333113985837689561,1401,3241,5181,7952,3052,5112,7043,0393,0964,86415,87215,27316,24516,66716,6674,5944,70200000000000000000000000000000000
       Other Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
82
57
45
50
41
40
41
42
109
115
122
122
124
130
145
151
4,828
10,596
20,711
19,663
18,244
17,533
17,630
18,083
16,016
15,239
15,126
14,873
14,566
10,120
9,844
9,650
9,465
9,280
8,613
8,468
8,283
8,197
8,156
2,905
2,902
2,899
2,896
1,560
1,557
222
219
216
213
210
208
205
257
249
291
183
180
177
174
169
166
164
159
7,156
7,153
7,149
12,216
12,311
11,157
10,498
9,845
8,884
1,114
1,070
1,062
328
308
287
264
240
217
185
863
174
474
496
422
371
399
378
453
0
263
0
0
0
0
0
0
00000026304533783993714224964741748631852172402642873083281,0621,0701,1148,8849,84510,49811,15712,31112,2167,1497,1537,1561591641661691741771801832912492572052082102132162192221,5571,5602,8962,8992,9022,9058,1568,1978,2838,4688,6139,2809,4659,6509,84410,12014,56614,87315,12615,23916,01618,08317,63017,53318,24419,66320,71110,5964,82815114513012412212211510942414041504557820000000000000000
> Total Liabilities 
0
0
0
561
200
300
400
524
500
2,500
2,400
2,716
2,960
2,220
1,750
2,050
1,923
2,323
2,933
3,449
3,449
4,591
5,203
4,660
5,171
5,812
6,663
7,435
8,604
9,578
10,453
11,001
1,753
1,093
18,664
18,664
20,223
20,544
20,845
17,050
22,818
20,205
24,868
23,208
22,207
14,811
15,721
16,199
15,833
15,329
15,786
14,330
14,056
12,918
12,317
4,989
4,394
4,814
4,962
4,746
4,688
1,904
1,894
2,238
2,238
2,103
2,362
2,355
2,355
1,752
1,654
1,650
1,614
1,543
1,454
1,308
1,490
1,936
2,938
2,266
1,701
1,720
1,330
1,836
1,625
1,975
1,707
2,326
2,326
1,143
1,211
1,226
1,226
3,082
3,663
4,782
4,782
4,970
2,318
2,185
1,841
2,445
3,195
2,190
2,190
4,005
3,828
4,853
4,853
6,738
6,505
3,453
3,633
5,855
6,267
6,2675,8553,6333,4536,5056,7384,8534,8533,8284,0052,1902,1903,1952,4451,8412,1852,3184,9704,7824,7823,6633,0821,2261,2261,2111,1432,3262,3261,7071,9751,6251,8361,3301,7201,7012,2662,9381,9361,4901,3081,4541,5431,6141,6501,6541,7522,3552,3552,3622,1032,2382,2381,8941,9044,6884,7464,9624,8144,3944,98912,31712,91814,05614,33015,78615,32915,83316,19915,72114,81122,20723,20824,86820,20522,81817,05020,84520,54420,22318,66418,6641,0931,75311,00110,4539,5788,6047,4356,6635,8125,1714,6605,2034,5913,4493,4492,9332,3231,9232,0501,7502,2202,9602,7162,4002,500500524400300200561000
   > Total Current Liabilities 
0
0
0
561
200
300
400
524
500
500
2,300
2,716
2,960
2,220
550
930
1,104
2,323
2,933
3,449
3,449
4,591
5,203
329
606
617
6,663
7,435
7,624
9,578
10,453
570
1,319
1,093
8,928
8,928
13,554
14,047
12,729
11,296
18,226
17,339
13,081
13,812
14,773
8,032
9,085
9,401
8,822
8,036
8,470
6,791
6,372
5,159
7,540
1,721
1,599
1,857
1,844
3,639
3,555
1,555
1,545
2,237
2,237
2,103
2,362
2,355
2,355
1,254
1,156
1,407
1,208
1,235
1,371
1,308
1,490
1,936
2,938
2,266
1,701
1,720
1,330
1,836
1,625
1,975
1,707
2,326
2,326
1,143
1,211
1,226
1,226
2,699
3,236
4,391
4,391
4,623
1,993
1,876
1,580
2,211
3,014
1,999
2,036
3,533
3,344
4,643
4,643
6,276
6,090
3,213
3,317
5,575
5,870
5,8705,5753,3173,2136,0906,2764,6434,6433,3443,5332,0361,9993,0142,2111,5801,8761,9934,6234,3914,3913,2362,6991,2261,2261,2111,1432,3262,3261,7071,9751,6251,8361,3301,7201,7012,2662,9381,9361,4901,3081,3711,2351,2081,4071,1561,2542,3552,3552,3622,1032,2372,2371,5451,5553,5553,6391,8441,8571,5991,7217,5405,1596,3726,7918,4708,0368,8229,4019,0858,03214,77313,81213,08117,33918,22611,29612,72914,04713,5548,9288,9281,0931,31957010,4539,5787,6247,4356,6636176063295,2034,5913,4493,4492,9332,3231,1049305502,2202,9602,7162,300500500524400300200561000
       Short-term Debt 
0
0
0
330
0
0
0
0
0
0
2,000
0
0
100
0
150
300
1,437
1,642
1,998
1,998
2,758
3,128
0
0
0
6,001
6,507
6,646
8,337
9,075
174
400
293
2,159
3,255
3,255
3,327
2,237
1,201
6,289
5,218
1,482
2,390
2,975
3,548
3,299
3,402
1,223
1,276
1,854
1,517
1,139
286
2,082
471
382
444
610
2,098
2,121
0
0
346
346
346
346
321
321
0
0
54
0
0
0
489
587
436
178
627
513
551
538
27
0
0
0
0
6
0
0
0
9
683
2,038
2,255
2,426
2,905
465
466
230
221
206
0
177
315
298
2,064
2,064
2,711
2,519
0
160
2,155
2,331
2,3312,15516002,5192,7112,0642,06429831517702062212304664652,9052,4262,2552,038683900060000275385515136271784365874890005400321321346346346346002,1212,0986104443824712,0822861,1391,5171,8541,2761,2233,4023,2993,5482,9752,3901,4825,2186,2891,2012,2373,3273,2553,2552,1592934001749,0758,3376,6466,5076,0010003,1282,7581,9981,9981,6421,4373001500100002,000000000330000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
138
542
1,860
2,255
2,302
2,701
235
232
0
0
0
0
581
122
120
1,904
1,856
2,634
2,548
139
136
2,146
2,307
2,3072,1461361392,5482,6341,8561,90412012258100002322352,7012,3022,2551,86054213800000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
219
100
200
100
289
300
400
300
281
240
280
170
340
230
213
381
328
328
341
332
238
381
312
221
355
246
332
220
352
541
551
1,721
1,325
1,325
948
941
866
1,194
2,197
1,229
1,294
1,674
1,031
1,212
1,163
3,191
3,159
251
281
311
301
416
340
270
453
254
180
291
498
404
688
687
656
914
931
931
431
442
541
324
352
457
347
416
869
1,308
1,159
629
696
551
467
154
334
508
1,818
499
330
370
481
481
1,008
497
919
919
735
315
244
309
865
1,437
428
428
1,279
1,069
1,108
1,108
1,856
1,656
1,316
1,212
1,540
1,565
1,5651,5401,2121,3161,6561,8561,1081,1081,0691,2794284281,4378653092443157359199194971,0084814813703304991,8185083341544675516966291,1591,3088694163474573523245414424319319319146566876884044982911802544532703404163013112812513,1593,1911,1631,2121,0311,6741,2941,2292,1971,1948669419481,3251,3251,721551541352220332246355221312381238332341328328381213230340170280240281300400300289100200100219000
       Other Current Liabilities 
0
0
0
12
100
100
300
235
200
100
0
2,435
2,720
1,840
380
440
574
672
910
1,122
1,122
1,492
1,742
91
225
305
442
573
732
908
1,148
34
203
23
293
8,974
5,807
6,721
5,667
5,964
6,479
5,960
4,879
5,187
5,128
672
561
368
233
95
1,275
1,308
1,124
1,198
4,842
709
643
631
642
1,079
529
563
562
1,176
676
658
730
1,103
594
447
412
284
336
378
483
43
29
29
1,059
104
104
154
1
710
982
1,224
891
508
1,313
485
586
197
539
714
479
359
687
380
400
508
516
575
699
565
866
1,350
1,376
1,009
1,009
1,057
1,012
0
1,190
1,165
1,254
1,2541,1651,19001,0121,0571,0091,0091,3761,3508665656995755165084003806873594797145391975864851,3135088911,22498271011541041041,0592929434833783362844124475941,1037306586761,1765625635291,0796426316437094,8421,1981,1241,3081,275952333685616725,1285,1874,8795,9606,4795,9645,6676,7215,8078,97429323203341,148908732573442305225911,7421,4921,1221,1229106725744403801,8402,7202,435010020023530010010012000
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
2,030
0
0
0
0
1,200
1,120
819
0
0
0
0
0
0
4,331
4,565
5,195
0
0
980
0
0
10,431
433
0
9,736
9,736
6,670
6,497
8,116
5,755
4,591
2,866
11,787
9,396
7,433
6,780
6,636
6,798
7,010
7,293
7,316
7,539
7,684
7,758
4,777
3,267
2,795
2,958
3,117
1,107
1,132
349
349
0
1
0
0
0
497
497
497
243
405
307
83
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
419
383
427
390
390
346
325
309
261
233
180
154
154
473
484
210
210
462
415
240
317
281
397
3972813172404154622102104844731541541802332613093253463903904273834190000000000000000083307405243497497497000103493491,1321,1073,1172,9582,7953,2674,7777,7587,6847,5397,3167,2937,0106,7986,6366,7807,4339,39611,7872,8664,5915,7558,1166,4976,6709,7369,736043310,43100980005,1954,5654,3310000008191,1201,20000002,030000000000
       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
346
346
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000000000000000000000000000000000003463460000000000000000000000000000000000000000000000000000000000000
       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
59
0
1,696
1,383
1,258
1,149
1,554
2,032
3,856
2,187
2,790
3,337
1,488
619
228
140
106
141
58
32
74
147
243
73
6
8
6
4
3
3
3
1
0
0
0
0
0
0
0
243
406
308
83
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
40
45
49
71
61
67
55
72
75
0
40
0
0
0
0
0
0
0000004007572556761714945400000000000000000000000083308406243000000013334686732431477432581411061402286191,4883,3372,7902,1873,8562,0321,5541,1491,2581,3831,69605900000000000000000000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3
3
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
393
376
455
318
240
633
490
417
309
508
365
342
333
319
299
278
255
232
208
176
150
165
170
193
219
249
280
301
299
0
254
0
0
0
0
0
0
0000002540299301280249219193170165150176208232255278299319333342365508309417490633240318455376393000000000000001330000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
0
0
0
-156
5,700
5,200
4,500
3,642
2,800
2,300
800
-557
-1,260
-260
-960
-1,680
-1,426
-2,069
-2,751
0
-3,286
-4,434
-5,067
-3,897
-4,722
-5,471
-6,294
-7,177
-8,076
-9,092
-9,945
-9,136
15,987
14,970
13,497
10,621
10,621
9,424
7,449
9,308
3,188
1,600
-2,585
-2,743
-3,018
-731
-2,023
-2,767
-3,271
-3,401
-3,776
-3,082
-2,948
-2,797
-1,986
1,108
1,962
2,051
1,014
569
837
252
-276
-1,271
-1,271
-1,483
-1,709
0
-1,218
-1,192
-948
1,051
730
-235
-263
759
-24
757
-279
18,150
16,929
15,402
14,215
15,453
13,999
13,413
13,313
13,753
13,753
11,461
11,791
10,466
10,466
8,074
7,119
-2,285
-2,285
782
21,660
20,335
19,742
18,499
17,533
15,579
15,579
13,620
11,199
7,060
7,060
3,845
3,327
1,064
536
-1,056
133
133-1,0565361,0643,3273,8457,0607,06011,19913,62015,57915,57917,53318,49919,74220,33521,660782-2,285-2,2857,1198,07410,46610,46611,79111,46113,75313,75313,31313,41313,99915,45314,21515,40216,92918,150-279757-24759-263-2357301,051-948-1,192-1,2180-1,709-1,483-1,271-1,271-2762528375691,0142,0511,9621,108-1,986-2,797-2,948-3,082-3,776-3,401-3,271-2,767-2,023-731-3,018-2,743-2,5851,6003,1889,3087,4499,42410,62110,62113,49714,97015,987-9,136-9,945-9,092-8,076-7,177-6,294-5,471-4,722-3,897-5,067-4,434-3,2860-2,751-2,069-1,426-1,680-960-260-1,260-5578002,3002,8003,6424,5005,2005,700-156000
   Common Stock
0
0
0
25
0
0
0
75
0
0
0
75
80
90
90
90
96
96
97
100
100
107
112
125
127
133
138
144
144
159
170
212
359
384
390
407
407
4
5
5
5
5
6
6
6
6
6
6
6
6
7
7
7
7
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
9
9
12
12
12
12
7
7
7
7
7
7
7
7
1
1
1
1
1
1
1
1
1
1
1
1
1
1
2
6
1
1
1
1
1
1
1
1
1
1
1
1
0
0
0
0
000011111111111162111111111111117777777712121212998888888888888887777666666665555440740739038435921217015914414413813312712511210710010097969690909080750007500025000
   Retained Earnings Total Equity0000000000000-101,523-100,361-99,510-98,072-94,779-93,206-89,723-80,193-78,364-76,9380-73,754-70,684-69,028-67,076-67,552-65,947-64,157-62,801-62,285-61,150-59,775-58,611-58,005-56,925-57,678-56,754-56,248-56,196-55,170-54,87100000000-51,288-50,7480000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
0
0
0
0
0
-100
-100
-100
0
-100
1,800
200
0
-178
-164
-199
-211
-211
-211
-211
0
0
0
0
0
0
0
-39
-43
-43
-43
-43
-43
-121
-236
-300
-365
-365
-499
-569
-641
-712
-748
-812
-864
392
276
1
-947
-966
-982
-512
-365
-372
-377
-381
-386
-386
0
0
-417
-417
0
0
-446
-446
0
0
-474
-474
0
0
-514
-514
0
0
-557
-557
0
0
-553
-553
0
0
-606
-606
0
0
-690
-690
0
0
-772
-772
0
0
0
0
0
0
0
44
-110
-229
-243
-243
-151
-115
0
-39
-15
75
75-15-390-115-151-243-243-229-110440000000-772-77200-690-69000-606-60600-553-55300-557-55700-514-51400-474-47400-446-44600-417-41700-386-386-381-377-372-365-512-982-966-9471276392-864-812-748-712-641-569-499-365-365-300-236-121-43-43-43-43-43-390000000-211-211-211-211-199-164-17802001,800-1000-100-100-10000000000
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
50,992
51,005
0
0
0
0
0
0
0
0
55,910
55,888
55,949
55,973
57,507
57,648
57,675
57,719
76,755
76,697
76,545
76,493
78,253
78,155
79,359
80,865
80,829
81,640
82,143
85,544
85,599
86,125
86,436
87,311
87,436
91,793
95,559
119,748
119,844
119,982
120,021
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000120,021119,982119,844119,74895,55991,79387,43687,31186,43686,12585,59985,54482,14381,64080,82980,86579,35978,15578,25376,49376,54576,69776,75557,71957,67557,64857,50755,97355,94955,88855,9100000000051,00550,9920000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
788
7,100
7,100
7,200
7,151
7,600
9,100
9,000
8,903
9,030
9,060
11,370
11,480
12,464
12,755
12,982
0
13,345
13,550
13,596
15,538
15,763
16,073
16,272
16,284
16,440
16,480
16,629
18,371
44,366
44,602
44,993
0
45,446
50,498
51,861
51,895
49,586
49,850
51,968
51,735
52,444
53,104
53,064
52,990
52,147
51,964
51,909
52,639
52,569
52,597
53,007
51,552
51,320
51,269
51,162
51,341
50,983
50,992
51,005
0
51,430
51,051
51,058
0
51,508
51,958
52,984
56,384
55,888
55,949
55,973
58,021
57,648
57,675
57,719
77,312
76,697
76,545
76,493
78,807
78,155
79,359
80,865
0
81,435
82,143
85,544
0
86,290
86,436
87,311
0
88,209
95,559
119,748
119,844
119,982
120,021
120,079
0
120,154
121,023
121,123
122,109
122,109
122,191
122,263
0
126,092
126,143
127,981
127,981126,143126,0920122,263122,191122,109122,109121,123121,023120,1540120,079120,021119,982119,844119,74895,55988,209087,31186,43686,290085,54482,14381,435080,86579,35978,15578,80776,49376,54576,69777,31257,71957,67557,64858,02155,97355,94955,88856,38452,98451,95851,508051,05851,05151,430051,00550,99250,98351,34151,16251,26951,32051,55253,00752,59752,56952,63951,90951,96452,14752,99053,06453,10452,44451,73551,96849,85049,58651,89551,86150,49845,446044,99344,60244,36618,37116,62916,48016,44016,28416,27216,07315,76315,53813,59613,55013,345012,98212,75512,46411,48011,3709,0609,0308,9039,0009,1007,6007,1517,2007,1007,100788000



5.3. Balance Sheets

Currency in USD. All numbers in thousands.