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

Bridgeline Digital Inc
Buy, Hold or Sell?

Let's analyze Bridgeline together

I guess you are interested in Bridgeline Digital 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 Bridgeline Digital 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 Bridgeline Digital Inc

I send you an email if I find something interesting about Bridgeline Digital Inc.

1. Quick Overview

1.1. Quick analysis of Bridgeline (30 sec.)










1.2. What can you expect buying and holding a share of Bridgeline? (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?
42.5%

What is your share worth?

Current worth
$0.99
Expected worth in 1 year
$0.14
How sure are you?
37.5%

+ What do you gain per year?

Total Gains per Share
$-0.85
Return On Investment
-71.1%

For what price can you sell your share?

Current Price per Share
$1.20
Expected price per share
$1.06 - $1.3444
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Bridgeline (5 min.)




Live pricePrice per Share (EOD)
$1.20
Intrinsic Value Per Share
$-1.73 - $1.38
Total Value Per Share
$-0.74 - $2.37

2.2. Growth of Bridgeline (5 min.)




Is Bridgeline growing?

Current yearPrevious yearGrowGrow %
How rich?$10.3m$19.9m-$9.1m-84.5%

How much money is Bridgeline making?

Current yearPrevious yearGrowGrow %
Making money-$2.3m-$461.7k-$1.9m-80.7%
Net Profit Margin-63.1%-11.4%--

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

2.3. Financial Health of Bridgeline (5 min.)




3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Bridgeline?

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

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

Speculation

The Price per Share of Bridgeline is $1.2. 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 Bridgeline.
  • 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 Bridgeline, 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 $0.99. Based on the TTM, the Book Value Change Per Share is $-0.21 per quarter. Based on the YOY, the Book Value Change Per Share is $-0.04 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 Bridgeline.

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-0.03-2.4%-0.23-19.2%-0.04-3.7%-0.09-7.6%-0.16-13.1%
Usd Book Value Change Per Share-0.02-1.3%-0.21-17.8%-0.04-2.9%0.032.9%-0.03-2.2%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.011.0%0.010.7%
Usd Total Gains Per Share-0.02-1.3%-0.21-17.8%-0.04-2.9%0.053.9%-0.02-1.5%
Usd Price Per Share0.92-0.95-1.11-1.76-1.45-
Price to Earnings Ratio-7.87--4.20--12.50--2.83--3.01-
Price-to-Total Gains Ratio-57.41--25.79--57.62--6.91-0.27-
Price to Book Ratio0.93-0.92-0.58-2.56-2.09-
Price-to-Total Gains Ratio-57.41--25.79--57.62--6.91-0.27-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share1.2
Number of shares833
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.01
Usd Book Value Change Per Share-0.210.03
Usd Total Gains Per Share-0.210.05
Gains per Quarter (833 shares)-177.7738.87
Gains per Year (833 shares)-711.09155.49
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
10-711-72141115145
20-1422-143282229300
30-2133-2143122344455
40-2844-2854163459610
50-3555-3565204573765
60-4267-4276245688920
70-4978-49872868031075
80-5689-56983269171230
90-6400-640936710321385
100-7111-712040811471540

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%3.09.00.025.0%6.014.00.030.0%7.033.00.017.5%18.055.00.024.7%
Book Value Change Per Share0.04.00.00.0%4.08.00.033.3%10.010.00.050.0%14.026.00.035.0%34.039.00.046.6%
Dividend per Share0.00.04.00.0%1.00.011.08.3%5.00.015.025.0%17.00.023.042.5%17.00.056.023.3%
Total Gains per Share0.04.00.00.0%4.08.00.033.3%10.010.00.050.0%15.025.00.037.5%35.038.00.047.9%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Bridgeline Digital 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---0.016-0.213+1232%-0.035+120%0.034-147%-0.027+68%
Book Value Per Share--0.9911.037-4%1.913-48%1.139-13%1.014-2%
Current Ratio--0.6650.709-6%0.875-24%0.747-11%0.867-23%
Debt To Asset Ratio--0.3520.350+1%0.260+36%0.466-24%0.508-31%
Debt To Equity Ratio--0.5440.538+1%0.351+55%1.151-53%1.171-54%
Dividend Per Share----0%-0%0.012-100%0.009-100%
Enterprise Value--5169301.9605614017.417-8%7294796.723-29%11979864.165-57%7247132.014-29%
Eps---0.029-0.230+687%-0.044+52%-0.091+212%-0.157+438%
Ev To Ebitda Ratio---10.422-6.581-37%11.179-193%6.078-271%-0.485-95%
Ev To Sales Ratio--0.3280.367-11%0.448-27%0.876-63%0.515-36%
Free Cash Flow Per Share---0.002-0.026+1323%0.028-107%-0.017+839%-0.038+2000%
Free Cash Flow To Equity Per Share---0.010-0.031+212%-0.031+211%0.047-121%0.037-127%
Gross Profit Margin--4.1112.566+60%6.551-37%1.598+157%1.913+115%
Intrinsic Value_10Y_max--1.376--------
Intrinsic Value_10Y_min---1.728--------
Intrinsic Value_1Y_max---0.047--------
Intrinsic Value_1Y_min---0.157--------
Intrinsic Value_3Y_max--0.000--------
Intrinsic Value_3Y_min---0.489--------
Intrinsic Value_5Y_max--0.217--------
Intrinsic Value_5Y_min---0.837--------
Market Cap12501120.000+23%9596301.9609853517.417-3%11596296.723-17%18330714.165-48%15082632.014-36%
Net Profit Margin---0.077-0.631+714%-0.114+47%-0.200+158%-0.443+471%
Operating Margin---0.083-0.150+82%-0.115+40%-0.055-33%0.063-232%
Operating Ratio--1.0331.125-8%1.126-8%1.095-6%1.166-11%
Pb Ratio1.211+23%0.9280.916+1%0.582+60%2.559-64%2.092-56%
Pe Ratio-10.260-30%-7.866-4.200-47%-12.497+59%-2.829-64%-3.005-62%
Price Per Share1.200+23%0.9200.945-3%1.113-17%1.757-48%1.447-36%
Price To Free Cash Flow Ratio-164.696-30%-126.267-47.819-62%-9.840-92%10.163-1342%1.990-6446%
Price To Total Gains Ratio-74.879-30%-57.407-25.794-55%-57.622+0%-6.909-88%0.268-21484%
Quick Ratio--0.5930.628-6%0.791-25%0.664-11%0.755-21%
Return On Assets---0.019-0.138+621%-0.017-9%-0.036+88%-0.086+348%
Return On Equity---0.030-0.212+618%-0.023-21%-0.083+182%-0.137+366%
Total Gains Per Share---0.016-0.213+1232%-0.035+120%0.047-134%-0.018+14%
Usd Book Value--10338000.00010808500.000-4%19936500.000-48%11887050.000-13%10572075.000-2%
Usd Book Value Change Per Share---0.016-0.213+1232%-0.035+120%0.034-147%-0.027+68%
Usd Book Value Per Share--0.9911.037-4%1.913-48%1.139-13%1.014-2%
Usd Dividend Per Share----0%-0%0.012-100%0.009-100%
Usd Eps---0.029-0.230+687%-0.044+52%-0.091+212%-0.157+438%
Usd Free Cash Flow---19000.000-270000.000+1321%290500.000-107%-178050.000+837%-398400.000+1997%
Usd Free Cash Flow Per Share---0.002-0.026+1323%0.028-107%-0.017+839%-0.038+2000%
Usd Free Cash Flow To Equity Per Share---0.010-0.031+212%-0.031+211%0.047-121%0.037-127%
Usd Market Cap12501120.000+23%9596301.9609853517.417-3%11596296.723-17%18330714.165-48%15082632.014-36%
Usd Price Per Share1.200+23%0.9200.945-3%1.113-17%1.757-48%1.447-36%
Usd Profit---305000.000-2398000.000+686%-461750.000+51%-724450.000+138%-1497150.000+391%
Usd Revenue--3936000.0003823250.000+3%4074250.000-3%3552650.000+11%3726650.000+6%
Usd Total Gains Per Share---0.016-0.213+1232%-0.035+120%0.047-134%-0.018+14%
 EOD+5 -3MRQTTM+22 -15YOY+15 -225Y+18 -2110Y+22 -17

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-10.260
Price to Book Ratio (EOD)Between0-11.211
Net Profit Margin (MRQ)Greater than0-0.077
Operating Margin (MRQ)Greater than0-0.083
Quick Ratio (MRQ)Greater than10.593
Current Ratio (MRQ)Greater than10.665
Debt to Asset Ratio (MRQ)Less than10.352
Debt to Equity Ratio (MRQ)Less than10.544
Return on Equity (MRQ)Greater than0.15-0.030
Return on Assets (MRQ)Greater than0.05-0.019
Total2/10 (20.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5061.933
Ma 20Greater thanMa 501.130
Ma 50Greater thanMa 1001.145
Ma 100Greater thanMa 2001.056
OpenGreater thanClose1.200
Total3/5 (60.0%)

4. In-depth Analysis

4.1 About Bridgeline Digital Inc

Bridgeline Digital, Inc. operates as a marketing technology company in the United States, Canada, and internationally. The company offers HawkSearch, a site search, recommendation, and personalization application for marketers, merchandisers, and developers; Celebros Search, a commerce-oriented site search product that provides natural language processing with artificial intelligence; and Woorank, a Search Engine Optimization (SEO) audit tool that generates an instant performance audit of the site's technical, on-page, and off-page SEO. It also provides Bridgeline TruPresence, a web content management and eCommerce platform to support the needs of multi-unit organizations and franchises; Bridgeline Unbound, a technology suite that empower marketers to easily manage their digital experiences and create personalized customer journeys; and OrchestraCMS, a digital experience platform that enables development of custom solutions, third-party integrations, and delivery of digital transformation initiatives on the Salesforce platform. In addition, the company offers digital engagement services comprising digital strategy, web design and web development, usability engineering, information architecture, and SEO, as well as hosting services. It serves vertical markets, such as industrial distributors and wholesalers, franchises and enterprises, manufacturers, eCommerce retailers, health services and life sciences, technology, credit unions and banks, and associations and foundations through its direct sales force. The company was formerly known as Bridgeline Software, Inc. Bridgeline Digital, Inc. was incorporated in 2000 and is based in Woburn, Massachusetts.

Fundamental data was last updated by Penke on 2024-12-05 14:17:04.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a 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 very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is cheap.
Based on the earnings, the company is expensive.
Based on how much money comes from the company's main activities, the company is expensive.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit Bridgeline earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Bridgeline to the Software - Infrastructure industry mean.
  • A Net Profit Margin of -7.7% means that $-0.08 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Bridgeline Digital Inc:

  • The MRQ is -7.7%. The company is making a loss. -1
  • The TTM is -63.1%. The company is making a huge loss. -2
Trends
Current periodCompared to+/- 
MRQ-7.7%TTM-63.1%+55.4%
TTM-63.1%YOY-11.4%-51.7%
TTM-63.1%5Y-20.0%-43.1%
5Y-20.0%10Y-44.3%+24.3%
4.3.1.2. Return on Assets

Shows how efficient Bridgeline is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Bridgeline to the Software - Infrastructure industry mean.
  • -1.9% Return on Assets means that Bridgeline generated $-0.02 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Bridgeline Digital Inc:

  • The MRQ is -1.9%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -13.8%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-1.9%TTM-13.8%+11.9%
TTM-13.8%YOY-1.7%-12.0%
TTM-13.8%5Y-3.6%-10.2%
5Y-3.6%10Y-8.6%+5.0%
4.3.1.3. Return on Equity

Shows how efficient Bridgeline is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Bridgeline to the Software - Infrastructure industry mean.
  • -3.0% Return on Equity means Bridgeline generated $-0.03 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Bridgeline Digital Inc:

  • The MRQ is -3.0%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -21.2%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-3.0%TTM-21.2%+18.2%
TTM-21.2%YOY-2.3%-18.8%
TTM-21.2%5Y-8.3%-12.9%
5Y-8.3%10Y-13.7%+5.4%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Bridgeline Digital Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Bridgeline is operating .

  • Measures how much profit Bridgeline 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 Bridgeline to the Software - Infrastructure industry mean.
  • An Operating Margin of -8.3% means the company generated $-0.08  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Bridgeline Digital Inc:

  • The MRQ is -8.3%. The company is operating very inefficient. -2
  • The TTM is -15.0%. The company is operating very inefficient. -2
Trends
Current periodCompared to+/- 
MRQ-8.3%TTM-15.0%+6.8%
TTM-15.0%YOY-11.5%-3.5%
TTM-15.0%5Y-5.5%-9.5%
5Y-5.5%10Y6.3%-11.8%
4.3.2.2. Operating Ratio

Measures how efficient Bridgeline is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Software - Infrastructure industry mean).
  • An Operation Ratio of 1.03 means that the operating costs are $1.03 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Bridgeline Digital Inc:

  • The MRQ is 1.033. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.125. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.033TTM1.125-0.093
TTM1.125YOY1.126-0.001
TTM1.1255Y1.095+0.030
5Y1.09510Y1.166-0.071
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Bridgeline Digital Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Software - Infrastructure industry mean).
  • A Current Ratio of 0.67 means the company has $0.67 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Bridgeline Digital Inc:

  • The MRQ is 0.665. The company is unable to pay all its short-term debts. -2
  • The TTM is 0.709. The company is unable to pay all its short-term debts. -2
Trends
Current periodCompared to+/- 
MRQ0.665TTM0.709-0.043
TTM0.709YOY0.875-0.166
TTM0.7095Y0.747-0.038
5Y0.74710Y0.867-0.120
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Bridgeline to the Software - Infrastructure industry mean.
  • A Quick Ratio of 0.59 means the company can pay off $0.59 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Bridgeline Digital Inc:

  • The MRQ is 0.593. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.628. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.593TTM0.628-0.035
TTM0.628YOY0.791-0.162
TTM0.6285Y0.664-0.035
5Y0.66410Y0.755-0.092
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Bridgeline Digital Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Bridgeline assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Bridgeline to Software - Infrastructure industry mean.
  • A Debt to Asset Ratio of 0.35 means that Bridgeline assets are financed with 35.2% credit (debt) and the remaining percentage (100% - 35.2%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Bridgeline Digital Inc:

  • The MRQ is 0.352. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.350. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.352TTM0.350+0.003
TTM0.350YOY0.260+0.090
TTM0.3505Y0.466-0.116
5Y0.46610Y0.508-0.042
4.5.4.2. Debt to Equity Ratio

Measures if Bridgeline is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Bridgeline to the Software - Infrastructure industry mean.
  • A Debt to Equity ratio of 54.4% means that company has $0.54 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Bridgeline Digital Inc:

  • The MRQ is 0.544. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.538. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.544TTM0.538+0.006
TTM0.538YOY0.351+0.187
TTM0.5385Y1.151-0.613
5Y1.15110Y1.171-0.020
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 Bridgeline generates.

  • Above 15 is considered overpriced but always compare Bridgeline to the Software - Infrastructure industry mean.
  • A PE ratio of -7.87 means the investor is paying $-7.87 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Bridgeline Digital Inc:

  • The EOD is -10.260. Based on the earnings, the company is expensive. -2
  • The MRQ is -7.866. Based on the earnings, the company is expensive. -2
  • The TTM is -4.200. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-10.260MRQ-7.866-2.394
MRQ-7.866TTM-4.200-3.665
TTM-4.200YOY-12.497+8.297
TTM-4.2005Y-2.829-1.371
5Y-2.82910Y-3.005+0.176
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 Bridgeline Digital Inc:

  • The EOD is -164.696. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -126.267. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -47.819. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-164.696MRQ-126.267-38.429
MRQ-126.267TTM-47.819-78.448
TTM-47.819YOY-9.840-37.979
TTM-47.8195Y10.163-57.982
5Y10.16310Y1.990+8.174
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 Bridgeline is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Software - Infrastructure industry mean).
  • A PB ratio of 0.93 means the investor is paying $0.93 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Bridgeline Digital Inc:

  • The EOD is 1.211. Based on the equity, the company is underpriced. +1
  • The MRQ is 0.928. Based on the equity, the company is cheap. +2
  • The TTM is 0.916. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD1.211MRQ0.928+0.283
MRQ0.928TTM0.916+0.012
TTM0.916YOY0.582+0.334
TTM0.9165Y2.559-1.643
5Y2.55910Y2.092+0.468
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 Bridgeline Digital Inc.

4.8.1. Institutions holding Bridgeline Digital Inc

Institutions are holding 3.783% of the shares of Bridgeline Digital Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Vanguard Group Inc1.06350110790-255869-69.7839
2024-09-30Renaissance Technologies Corp0.98420.000210252938003.8489
2024-09-30Geode Capital Management, LLC0.648306753450218.0319
2024-09-30Citadel Advisors Llc0.3611037613-1423-3.6454
2024-09-30Schonfeld Strategic Advisors LLC0.17760.0001185002001.0929
2024-06-30Virtu Financial LLC0.17690.001218430184300
2024-09-30State Street Corp0.155501620000
2024-09-30XTX Topco Ltd0.11660.00112150121500
2024-09-30Northern Trust Corp0.110901155100
2024-09-30UBS Group AG0.03470361136110
2024-09-30Tower Research Capital LLC0.0310.00013225-2527-43.9325
2024-06-30Bank of America Corp0.0007072720
2024-06-30Wells Fargo & Co000-69-100
2024-09-30KESTRA PRIVATE WEALTH SERVICES, LLC000-70000-100
2024-09-30HRT FINANCIAL LLC000-16368-100
Total 3.8610.0026402205-302972-75.3%

4.9.2. Funds holding Bridgeline Digital Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-10-31Vanguard Institutional Extnd Mkt Idx Tr1.06350.000111079000
2024-09-30Fidelity Extended Market Index0.46010.000147931-194-0.4031
2024-09-30Fidelity Series Total Market Index0.1062011061502183.1291
2024-09-30NT Ext Equity Mkt Idx Fd - NL0.0720.0001749600
2024-09-30NT Ext Equity Mkt Idx Fd - DC - NL - T20.0580.00016040180.2989
2024-09-30Northern Trust Extended Eq Market Idx0.03890.0001405500
2024-09-30NT Ext Equity Mkt Idx Fd - L0.03890.0001405500
2024-09-30Spartan Extended Market Index Pool E0.03080.000132091946.4345
2024-10-31State St US Extended Mkt Indx NL Cl C0.02880.0002300000
2024-09-30Spartan Total Market Index Pool E0.02590269300
2024-09-30Fidelity Nasdaq Composite Index0.02430252700
2024-06-30SSgA U.S. Total Market Index Strategy0.01180123036542.1965
2024-09-30NT Ext Eq Mkt Indx Fd DC Lending Tier 50.0060.000162610.16
2024-09-30Fidelity U.S. Equity Index Ins Trust0.0011011300
Total 1.96630.001204826+5405+2.6%

5.3. Insider Transactions

Insiders are holding 18.771% of the shares of Bridgeline Digital Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-08-22Michael N TaglichBUY206030.89
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Latest Balance Sheet

Balance Sheet of 2024-06-30. Currency in USD. All numbers in thousands.

Summary
Total Assets15,965
Total Liabilities5,627
Total Stockholder Equity10,338
 As reported
Total Liabilities 5,627
Total Stockholder Equity+ 10,338
Total Assets = 15,965

Assets

Total Assets15,965
Total Current Assets3,063
Long-term Assets12,902
Total Current Assets
Cash And Cash Equivalents 1,200
Net Receivables 1,531
Other Current Assets 332
Total Current Assets  (as reported)3,063
Total Current Assets  (calculated)3,063
+/-0
Long-term Assets
Property Plant Equipment 292
Goodwill 8,468
Intangible Assets 4,094
Long-term Assets Other 48
Long-term Assets  (as reported)12,902
Long-term Assets  (calculated)12,902
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities4,603
Long-term Liabilities1,024
Total Stockholder Equity10,338
Total Current Liabilities
Short-term Debt 537
Short Long Term Debt 207
Accounts payable 1,133
Other Current Liabilities 766
Total Current Liabilities  (as reported)4,603
Total Current Liabilities  (calculated)2,643
+/- 1,960
Long-term Liabilities
Long term Debt 317
Capital Lease Obligations 204
Long-term Liabilities Other 575
Long-term Liabilities  (as reported)1,024
Long-term Liabilities  (calculated)1,096
+/- 72
Total Stockholder Equity
Common Stock10
Retained Earnings -91,106
Accumulated Other Comprehensive Income -262
Other Stockholders Equity 101,696
Total Stockholder Equity (as reported)10,338
Total Stockholder Equity (calculated)10,338
+/-0
Other
Capital Stock10
Cash and Short Term Investments 1,200
Common Stock Shares Outstanding 10,431
Current Deferred Revenue2,167
Liabilities and Stockholders Equity 15,965
Net Debt -472
Net Invested Capital 10,862
Net Working Capital -1,540
Property Plant and Equipment Gross 292
Short Long Term Debt Total 728



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-31
> Total Assets 
0
0
0
6,739
0
0
0
9,824
9,810
9,384
10,019
25,759
26,139
28,342
28,357
24,259
24,512
24,527
24,531
24,255
25,376
25,378
27,323
31,724
32,054
32,257
30,012
31,409
31,638
31,695
34,443
33,690
34,727
33,667
33,974
36,977
35,384
37,045
34,961
33,560
32,947
33,352
31,142
19,187
18,992
17,736
17,297
17,728
18,359
17,701
17,845
17,573
18,105
17,196
11,422
11,000
9,271
16,115
13,209
11,155
11,573
10,787
11,297
10,660
11,603
17,929
32,063
34,967
32,158
30,315
29,400
27,513
27,479
26,806
25,944
17,631
16,602
16,282
15,965
15,96516,28216,60217,63125,94426,80627,47927,51329,40030,31532,15834,96732,06317,92911,60310,66011,29710,78711,57311,15513,20916,1159,27111,00011,42217,19618,10517,57317,84517,70118,35917,72817,29717,73618,99219,18731,14233,35232,94733,56034,96137,04535,38436,97733,97433,66734,72733,69034,44331,69531,63831,40930,01232,25732,05431,72427,32325,37825,37624,25524,53124,52724,51224,25928,35728,34226,13925,75910,0199,3849,8109,8240006,739000
   > Total Current Assets 
0
0
0
935
0
0
0
2,073
1,971
1,494
1,831
8,658
8,659
7,834
7,382
8,040
7,988
7,406
7,161
6,848
7,497
7,384
6,966
7,325
7,489
7,763
5,809
7,296
6,528
5,870
7,397
6,751
7,560
6,362
6,048
6,987
5,629
7,739
6,218
5,345
4,831
5,880
4,343
3,480
3,711
2,915
2,740
3,591
4,402
3,939
4,214
4,126
4,789
4,064
2,995
2,838
4,915
6,240
3,487
1,675
1,919
1,437
2,249
1,905
2,728
5,145
7,082
10,418
8,015
6,595
6,025
4,280
4,674
4,430
4,012
3,659
3,123
3,152
3,063
3,0633,1523,1233,6594,0124,4304,6744,2806,0256,5958,01510,4187,0825,1452,7281,9052,2491,4371,9191,6753,4876,2404,9152,8382,9954,0644,7894,1264,2143,9394,4023,5912,7402,9153,7113,4804,3435,8804,8315,3456,2187,7395,6296,9876,0486,3627,5606,7517,3975,8706,5287,2965,8097,7637,4897,3256,9667,3847,4976,8487,1617,4067,9888,0407,3827,8348,6598,6581,8311,4941,9712,073000935000
       Cash And Cash Equivalents 
0
0
0
138
0
0
0
591
169
96
182
5,219
4,768
3,491
2,274
1,911
2,507
2,740
2,833
3,060
3,076
3,293
2,863
3,045
2,972
3,125
1,167
2,528
1,684
1,352
1,942
2,126
2,395
1,799
1,715
2,830
621
3,455
1,547
1,256
1,044
1,126
583
337
580
154
233
661
1,428
1,331
753
748
1,117
756
427
644
2,101
1,615
1,298
296
408
234
1,165
861
1,277
3,497
4,768
8,852
6,356
4,686
3,893
2,856
2,508
2,819
2,607
2,377
1,409
1,302
1,200
1,2001,3021,4092,3772,6072,8192,5082,8563,8934,6866,3568,8524,7683,4971,2778611,1652344082961,2981,6152,1016444277561,1177487531,3311,4286612331545803375831,1261,0441,2561,5473,4556212,8301,7151,7992,3952,1261,9421,3521,6842,5281,1673,1252,9723,0452,8633,2933,0763,0602,8332,7402,5071,9112,2743,4914,7685,21918296169591000138000
       Net Receivables 
0
0
0
772
0
0
0
1,443
1,759
1,317
1,504
3,247
3,504
3,968
4,563
5,600
4,676
4,236
4,073
3,468
4,056
3,724
3,773
3,929
4,133
4,120
4,163
4,274
4,132
3,672
4,794
3,977
4,488
3,742
3,379
3,194
4,041
3,438
3,827
3,342
3,177
3,989
3,155
2,463
2,507
2,239
1,984
2,549
2,630
2,219
3,056
3,026
3,208
2,879
2,103
1,721
2,267
2,550
1,658
979
1,086
874
799
665
863
717
1,325
1,370
1,262
1,415
1,755
1,182
1,589
1,148
1,005
1,004
1,251
1,462
1,531
1,5311,4621,2511,0041,0051,1481,5891,1821,7551,4151,2621,3701,3257178636657998741,0869791,6582,5502,2671,7212,1032,8793,2083,0263,0562,2192,6302,5491,9842,2392,5072,4633,1553,9893,1773,3423,8273,4384,0413,1943,3793,7424,4883,9774,7943,6724,1324,2744,1634,1204,1333,9293,7733,7244,0563,4684,0734,2364,6765,6004,5633,9683,5043,2471,5041,3171,7591,443000772000
       Other Current Assets 
0
0
0
25
0
0
0
39
43
81
145
192
387
375
545
529
805
430
255
320
365
367
330
351
384
518
479
494
712
846
661
648
677
821
954
963
967
846
844
747
610
765
605
680
624
522
523
381
344
389
405
352
464
429
465
473
75
523
89
49
46
30
18
111
207
537
600
17
397
494
377
242
577
463
400
278
463
388
332
3323884632784004635772423774943971760053720711118304649895237547346542946435240538934438152352262468060576561074784484696796395482167764866184671249447951838435133036736532025543080552954537538719214581433900025000
   > Long-term Assets 
0
0
0
5,804
0
0
0
7,751
7,839
7,890
8,188
17,101
17,480
20,508
20,975
16,219
16,524
17,121
17,370
17,407
17,879
17,994
20,357
24,399
24,565
24,494
24,203
24,113
25,110
25,825
27,046
26,939
27,167
27,305
27,926
29,990
29,755
29,306
28,743
28,215
28,116
27,472
26,799
15,707
15,281
14,821
14,557
14,137
13,957
13,762
13,631
13,447
13,316
13,132
8,427
8,162
4,356
9,875
9,722
9,480
9,654
9,350
9,048
8,755
8,875
12,784
24,981
24,549
24,143
23,720
23,375
23,233
22,805
22,376
21,932
13,972
13,479
13,130
12,902
12,90213,13013,47913,97221,93222,37622,80523,23323,37523,72024,14324,54924,98112,7848,8758,7559,0489,3509,6549,4809,7229,8754,3568,1628,42713,13213,31613,44713,63113,76213,95714,13714,55714,82115,28115,70726,79927,47228,11628,21528,74329,30629,75529,99027,92627,30527,16726,93927,04625,82525,11024,11324,20324,49424,56524,39920,35717,99417,87917,40717,37017,12116,52416,21920,97520,50817,48017,1018,1887,8907,8397,7510005,804000
       Property Plant Equipment 
0
0
0
267
0
0
0
429
409
364
422
961
1,055
1,185
1,197
1,763
1,858
1,727
1,594
1,448
1,327
1,210
1,248
1,171
1,575
1,685
1,614
1,779
2,218
3,082
2,936
2,735
2,673
2,541
3,341
3,065
2,909
2,752
2,436
2,175
2,282
2,005
1,585
1,315
1,084
869
700
512
423
308
265
209
181
98
94
80
57
327
315
299
745
652
577
532
827
824
781
733
684
636
639
857
778
703
624
541
406
330
292
292330406541624703778857639636684733781824827532577652745299315327578094981812092653084235127008691,0841,3151,5852,0052,2822,1752,4362,7522,9093,0653,3412,5412,6732,7352,9363,0822,2181,7791,6141,6851,5751,1711,2481,2101,3271,4481,5941,7271,8581,7631,1971,1851,055961422364409429000267000
       Goodwill 
0
0
0
5,097
0
0
0
6,346
6,409
6,496
6,579
14,426
14,725
16,536
16,972
10,725
11,171
13,007
13,491
13,899
14,369
14,656
16,891
20,036
20,034
20,039
20,039
20,122
20,727
20,809
21,598
21,545
21,724
21,880
21,880
23,777
23,835
23,141
23,151
23,141
23,141
23,141
23,141
12,641
12,641
12,641
12,641
12,641
12,641
12,641
12,641
12,641
12,641
12,641
8,026
7,782
4,050
5,346
5,557
5,557
5,557
5,557
5,557
5,557
5,557
8,018
15,961
15,985
15,985
15,985
15,985
15,985
15,985
15,985
15,985
8,468
8,468
8,468
8,468
8,4688,4688,4688,46815,98515,98515,98515,98515,98515,98515,98515,98515,9618,0185,5575,5575,5575,5575,5575,5575,5575,3464,0507,7828,02612,64112,64112,64112,64112,64112,64112,64112,64112,64112,64112,64123,14123,14123,14123,14123,15123,14123,83523,77721,88021,88021,72421,54521,59820,80920,72720,12220,03920,03920,03420,03616,89114,65614,36913,89913,49113,00711,17110,72516,97216,53614,72514,4266,5796,4966,4096,3460005,097000
       Intangible Assets 
0
0
0
331
0
0
0
303
271
241
216
1,441
1,355
2,321
2,177
2,980
2,790
1,773
1,632
1,490
1,349
1,207
1,246
2,292
2,084
1,894
1,710
1,527
1,461
1,270
1,706
1,527
1,375
1,142
1,030
1,517
1,402
1,887
1,729
1,582
1,430
1,276
1,136
1,028
921
813
706
548
477
405
334
263
191
120
49
20
17
3,988
3,747
3,509
3,269
3,040
2,831
2,617
2,399
3,856
8,159
7,755
7,354
6,962
6,612
6,268
5,927
5,582
5,236
4,890
4,544
4,278
4,094
4,0944,2784,5444,8905,2365,5825,9276,2686,6126,9627,3547,7558,1593,8562,3992,6172,8313,0403,2693,5093,7473,9881720491201912633344054775487068139211,0281,1361,2761,4301,5821,7291,8871,4021,5171,0301,1421,3751,5271,7061,2701,4611,5271,7101,8942,0842,2921,2461,2071,3491,4901,6321,7732,7902,9802,1772,3211,3551,441216241271303000331000
       Other Assets 
0
0
0
5,537
0
0
0
7,322
0
7,526
7,766
16,140
16,425
19,323
19,778
14,456
14,666
15,394
15,776
15,959
16,552
16,784
19,109
23,228
22,990
22,809
22,589
22,334
22,892
22,743
24,110
24,204
24,494
24,764
24,585
26,925
26,846
26,554
26,307
26,040
25,834
25,467
25,214
14,392
14,197
13,952
13,857
13,625
13,534
13,454
13,366
13,238
13,135
273
258
280
232
214
103
115
83
101
83
49
92
86
80
76
120
137
139
123
115
106
87
0
0
0
0
0000871061151231391371207680869249831018311510321423228025827313,13513,23813,36613,45413,53413,62513,85713,95214,19714,39225,21425,46725,83426,04026,30726,55426,84626,92524,58524,76424,49424,20424,11022,74322,89222,33422,58922,80922,99023,22819,10916,78416,55215,95915,77615,39414,66614,45619,77819,32316,42516,1407,7667,52607,3220005,537000
> Total Liabilities 
0
0
0
1,147
0
0
0
4,192
4,717
4,891
5,998
2,884
3,123
3,250
3,139
6,069
5,798
5,400
4,963
4,351
5,180
5,069
6,855
11,068
10,579
10,914
8,841
10,201
10,690
10,905
11,465
10,720
12,120
11,755
11,636
14,229
13,189
14,304
13,387
13,627
13,308
15,619
14,405
13,515
13,950
13,612
9,061
6,226
6,284
6,041
6,361
6,299
7,163
6,789
6,090
6,576
5,354
24,260
10,055
7,359
7,689
6,117
8,050
6,304
8,348
12,540
23,729
17,390
12,605
10,303
8,712
7,161
7,175
6,934
6,726
6,171
5,671
5,777
5,627
5,6275,7775,6716,1716,7266,9347,1757,1618,71210,30312,60517,39023,72912,5408,3486,3048,0506,1177,6897,35910,05524,2605,3546,5766,0906,7897,1636,2996,3616,0416,2846,2269,06113,61213,95013,51514,40515,61913,30813,62713,38714,30413,18914,22911,63611,75512,12010,72011,46510,90510,69010,2018,84110,91410,57911,0686,8555,0695,1804,3514,9635,4005,7986,0693,1393,2503,1232,8845,9984,8914,7174,1920001,147000
   > Total Current Liabilities 
0
0
0
1,114
0
0
0
4,093
4,631
4,818
5,887
2,719
2,980
3,072
2,987
5,911
5,664
5,301
4,396
3,875
4,676
4,610
5,644
6,618
5,905
6,244
4,308
5,802
4,732
5,223
5,989
5,611
6,742
7,185
7,033
6,922
5,277
6,028
5,680
5,909
5,538
7,008
5,699
5,094
5,287
9,966
4,171
3,711
3,474
3,470
3,766
3,627
3,577
3,818
3,046
3,768
2,828
3,611
4,316
3,837
5,018
5,291
4,798
3,605
3,966
6,459
12,837
8,335
6,018
6,980
6,358
4,788
5,072
5,126
4,889
4,749
4,378
4,599
4,603
4,6034,5994,3784,7494,8895,1265,0724,7886,3586,9806,0188,33512,8376,4593,9663,6054,7985,2915,0183,8374,3163,6112,8283,7683,0463,8183,5773,6273,7663,4703,4743,7114,1719,9665,2875,0945,6997,0085,5385,9095,6806,0285,2776,9227,0337,1856,7425,6115,9895,2234,7325,8024,3086,2445,9056,6185,6444,6104,6763,8754,3965,3015,6645,9112,9873,0722,9802,7195,8874,8184,6314,0930001,114000
       Short-term Debt 
0
0
0
96
0
0
0
2,542
2,680
2,818
3,167
76
125
157
115
1,105
1,087
1,076
1,330
1,077
1,407
1,699
1,776
2,525
2,548
2,561
516
1,966
902
1,566
1,659
1,654
1,645
1,569
1,972
1,562
384
388
369
1,349
1,036
1,187
759
412
716
5,430
29
45
33
21
9
195
42
120
198
1,017
198
0
0
0
209
157
562
184
163
850
931
893
760
674
647
628
642
396
377
563
557
603
537
5376035575633773966426286476747608939318501631845621572090001981,017198120421959213345295,4307164127591,1871,0361,3493693883841,5621,9721,5691,6451,6541,6591,5669021,9665162,5612,5482,5251,7761,6991,4071,0771,3301,0761,0871,105115157125763,1672,8182,6802,54200096000
       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
985
0
0
0
92
0
0
0
2,160
33
21
2,353
2,500
42
120
198
76
198
0
0
0
0
0
466
88
0
659
755
732
609
527
448
429
443
210
210
267
213
273
207
2072732132672102104434294485276097327556590884660000019876198120422,5002,35321332,16000092000985000000000000000000000000000000000000000
       Accounts payable 
0
0
0
272
0
0
0
581
774
856
1,094
652
990
1,013
989
1,770
1,580
1,185
722
714
767
729
783
1,270
1,000
1,088
861
1,291
872
987
1,160
1,132
988
1,159
1,265
1,746
1,467
1,500
1,192
1,126
1,225
1,507
1,256
1,626
1,282
1,258
1,392
1,285
915
916
1,287
1,241
1,175
1,787
1,371
1,577
1,215
1,454
1,312
1,740
1,910
2,236
1,869
1,311
1,133
1,236
2,169
974
1,359
1,277
1,102
972
1,198
1,250
1,138
1,255
1,126
1,204
1,133
1,1331,2041,1261,2551,1381,2501,1989721,1021,2771,3599742,1691,2361,1331,3111,8692,2361,9101,7401,3121,4541,2151,5771,3711,7871,1751,2411,2879169151,2851,3921,2581,2821,6261,2561,5071,2251,1261,1921,5001,4671,7461,2651,1599881,1321,1609878721,2918611,0881,0001,2707837297677147221,1851,5801,7709891,0139906521,094856774581000272000
       Other Current Liabilities 
0
0
0
563
0
0
0
706
672
743
1,129
1,266
1,147
1,167
1,293
1,860
1,953
1,820
1,420
1,194
1,354
1,043
1,408
1,924
1,401
1,419
1,449
1,376
1,425
1,464
1,759
1,681
1,257
1,461
1,248
1,537
1,414
1,754
1,613
1,304
1,253
1,400
1,493
1,340
1,697
1,668
1,335
1,021
979
895
841
725
980
718
636
580
480
805
1,172
835
936
1,159
588
599
931
2,707
6,941
4,371
2,106
3,463
2,806
1,245
1,319
1,060
862
843
1,032
631
766
7666311,0328438621,0601,3191,2452,8063,4632,1064,3716,9412,7079315995881,1599368351,1728054805806367189807258418959791,0211,3351,6681,6971,3401,4931,4001,2531,3041,6131,7541,4141,5371,2481,4611,2571,6811,7591,4641,4251,3761,4491,4191,4011,9241,4081,0431,3541,1941,4201,8201,9531,8601,2931,1671,1471,2661,129743672706000563000
   > Long-term Liabilities 
0
0
0
33
0
0
0
99
86
73
111
165
143
178
152
158
134
99
567
476
504
459
1,211
4,450
4,674
4,670
4,533
4,399
5,958
5,682
5,476
5,109
5,378
4,570
4,603
7,307
7,912
8,276
7,707
7,718
7,770
8,611
8,706
8,421
8,663
3,646
4,890
2,515
2,810
2,571
2,595
2,672
3,586
2,971
3,044
2,808
2,526
20,649
5,739
3,522
2,671
826
3,252
2,699
4,382
6,081
10,892
9,055
6,587
3,323
2,354
2,373
2,103
1,808
1,837
1,422
1,293
1,178
1,024
1,0241,1781,2931,4221,8371,8082,1032,3732,3543,3236,5879,05510,8926,0814,3822,6993,2528262,6713,5225,73920,6492,5262,8083,0442,9713,5862,6722,5952,5712,8102,5154,8903,6468,6638,4218,7068,6117,7707,7187,7078,2767,9127,3074,6034,5705,3785,1095,4765,6825,9584,3994,5334,6704,6744,4501,2114595044765679913415815217814316511173869900033000
       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
3,164
3,232
4,307
3,553
3,345
3,115
3,397
3,954
3,105
5,269
5,915
6,630
6,241
6,182
216
0
0
7,695
0
0
0
2,115
2,390
2,232
0
0
0
2,591
0
2,574
2,323
0
0
0
0
0
0
0
0
1,461
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000001,461000000002,3232,57402,5910002,2322,3902,1150007,695002166,1826,2416,6305,9155,2693,1053,9543,3973,1153,3453,5534,3073,2323,16400000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
19
19
19
19
19
19
0
488
414
448
411
759
1,414
1,378
1,396
1,369
1,167
1,651
2,129
2,131
1,994
1,981
1,568
1,498
1,936
1,997
1,646
1,466
1,215
1,577
1,448
1,084
726
784
715
620
400
420
339
251
172
444
380
234
234
203
149
39
22
18
18
31
41
3,952
4,227
9,248
7,538
5,171
780
1,482
658
698
953
1,032
0
0
0
0
00001,0329536986581,4827805,1717,5389,2484,2273,9524131181822391492032342343804441722513394204006207157847261,0841,4481,5771,2151,4661,6461,9971,9361,4981,5681,9811,9942,1312,1291,6511,1671,3691,3961,3781,414759411448414488019191919191900000000000
> Total Stockholder Equity
0
0
0
5,592
0
0
0
5,632
5,093
4,493
4,021
22,875
23,016
25,092
25,218
18,190
18,714
19,127
19,568
19,904
20,196
20,309
20,468
20,656
21,475
21,343
21,171
21,208
20,948
20,790
22,978
22,970
22,607
21,912
22,338
22,748
22,195
22,741
21,574
19,933
19,639
17,733
16,737
5,672
5,042
4,124
8,236
11,502
12,075
11,660
11,484
11,274
10,942
10,407
5,332
4,424
3,917
-8,145
3,154
3,796
3,884
4,670
3,247
4,356
3,255
5,389
8,334
17,577
19,553
20,012
20,688
20,352
20,304
19,872
19,218
11,460
10,931
10,505
10,338
10,33810,50510,93111,46019,21819,87220,30420,35220,68820,01219,55317,5778,3345,3893,2554,3563,2474,6703,8843,7963,154-8,1453,9174,4245,33210,40710,94211,27411,48411,66012,07511,5028,2364,1245,0425,67216,73717,73319,63919,93321,57422,74122,19522,74822,33821,91222,60722,97022,97820,79020,94821,20821,17121,34321,47520,65620,46820,30920,19619,90419,56819,12718,71418,19025,21825,09223,01622,8754,0214,4935,0935,6320005,592000
   Common Stock
0
0
0
4
0
0
0
4
4
4
4
9
9
10
10
11
11
11
11
11
11
11
11
11
12
12
12
12
12
13
15
15
15
15
18
18
19
22
22
22
22
22
5
5
5
5
14
19
21
21
21
4
4
4
5
5
14
0
3
3
3
3
4
4
4
5
7
10
10
10
10
10
10
10
10
10
10
10
10
101010101010101010101010754443333014554442121211914555522222222221918181515151513121212121211111111111111111110109944440004000
   Retained Earnings Total Equity000000000000-78,910-75,301-74,745-73,583-74,652-72,951-73,746-71,489-72,101-79,334-66,734-61,778-60,752-55,511-54,754-54,249-53,843-53,440-52,842-52,366-48,893-46,828-45,791-44,411-32,904-31,763-29,660-27,529-25,711-24,405-22,091-21,314-20,609-19,045-18,358-17,716-17,676-17,399-17,233-16,770-16,71900000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
-312
0
0
0
-498
-546
-599
-599
18
21
25
-69
-99
-110
-126
-113
-116
-114
-129
-119
-116
-114
-109
-134
-117
-123
-153
-180
-176
-137
-125
-137
-162
-194
-287
-305
-333
-338
-355
-357
-356
-355
-353
-353
-353
-351
-350
-350
-350
-351
-351
-351
-351
-351
-352
-333
-338
-337
-396
-360
-381
-371
-440
-426
-353
-312
-270
-246
-220
-281
-286
-258
-248
-267
-273
-262
-262-273-267-248-258-286-281-220-246-270-312-353-426-440-371-381-360-396-337-338-333-352-351-351-351-351-351-350-350-350-351-353-353-353-355-356-357-355-338-333-305-287-194-162-137-125-137-176-180-153-123-117-134-109-114-116-119-129-114-116-113-126-110-99-69252118-599-599-546-498000-312000
   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
38,012
38,083
38,292
38,329
40,819
40,847
41,087
41,067
43,066
44,206
44,461
47,411
47,568
47,773
49,615
49,829
49,993
50,434
51,183
51,300
57,468
64,202
65,247
65,429
65,656
65,869
66,043
66,265
66,430
66,548
70,988
71,541
75,585
75,620
77,964
78,014
78,255
78,316
78,367
81,125
87,663
0
0
0
0
0
0
0
0
0
0
0
0
00000000000087,66381,12578,36778,31678,25578,01477,96475,62075,58571,54170,98866,54866,43066,26566,04365,86965,65665,42965,24764,20257,46851,30051,18350,43449,99349,82949,61547,77347,56847,41144,46144,20643,06641,06741,08740,84740,81938,32938,29238,08338,01200000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
8,303
0
0
0
9,791
9,882
9,980
10,099
28,908
29,009
30,968
31,121
34,647
35,020
35,228
35,478
35,620
35,690
35,798
35,912
36,749
37,721
37,913
38,012
38,083
38,292
38,329
40,819
40,847
41,087
41,067
43,066
44,206
44,461
47,411
47,568
47,773
49,615
49,829
49,993
50,434
51,183
51,300
57,468
64,202
65,247
65,429
65,656
65,869
66,043
66,265
66,430
66,548
70,988
71,541
75,585
75,620
77,964
78,014
78,255
78,316
78,367
81,125
87,663
100,207
100,270
100,341
99,891
99,967
100,357
100,612
100,604
101,275
101,387
101,569
101,696
101,696101,569101,387101,275100,604100,612100,35799,96799,891100,341100,270100,20787,66381,12578,36778,31678,25578,01477,96475,62075,58571,54170,98866,54866,43066,26566,04365,86965,65665,42965,24764,20257,46851,30051,18350,43449,99349,82949,61547,77347,56847,41144,46144,20643,06641,06741,08740,84740,81938,32938,29238,08338,01237,91337,72136,74935,91235,79835,69035,62035,47835,22835,02034,64731,12130,96829,00928,90810,0999,9809,8829,7910008,303000



5.3. Balance Sheets

Currency in USD. All numbers in thousands.