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

Boxlight Corp Class A
Buy, Hold or Sell?

Let's analyze Boxlight together

I guess you are interested in Boxlight Corp Class A. 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 Boxlight Corp Class A. 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 Boxlight Corp Class A

I send you an email if I find something interesting about Boxlight Corp Class A.

1. Quick Overview

1.1. Quick analysis of Boxlight (30 sec.)










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

How much money do you get?

How much money do you get?
$0.13
When do you have the money?
1 year
How often do you get paid?
50.0%

What is your share worth?

Current worth
$3.57
Expected worth in 1 year
$1.11
How sure are you?
37.5%

+ What do you gain per year?

Total Gains per Share
$-2.32
Return On Investment
-540.1%

For what price can you sell your share?

Current Price per Share
$0.43
Expected price per share
$0.3841 - $0.5622
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Boxlight (5 min.)




Live pricePrice per Share (EOD)
$0.43
Intrinsic Value Per Share
$6.77 - $87.05
Total Value Per Share
$10.34 - $90.62

2.2. Growth of Boxlight (5 min.)




Is Boxlight growing?

Current yearPrevious yearGrowGrow %
How rich?$35m$74.3m-$35.8m-93.1%

How much money is Boxlight making?

Current yearPrevious yearGrowGrow %
Making money-$7.3m-$5.9m-$1.3m-18.7%
Net Profit Margin-19.2%-12.5%--

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

2.3. Financial Health of Boxlight (5 min.)




2.4. Comparing to competitors in the Communication Equipment industry (5 min.)




  Industry Rankings (Communication Equipment)  


Richest
#219 / 333

Most Revenue
#170 / 333

Most Profit
#286 / 333

Most Efficient
#257 / 333
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

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

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

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

Speculation

The Price per Share of Boxlight is $0.43. 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 Boxlight.
  • 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 Boxlight, 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 $3.57. Based on the TTM, the Book Value Change Per Share is $-0.61 per quarter. Based on the YOY, the Book Value Change Per Share is $-0.18 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 $0.03 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Boxlight.

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-0.31-72.4%-0.75-173.3%-0.58-134.0%-0.41-95.7%-0.28-64.0%
Usd Book Value Change Per Share-0.10-22.3%-0.61-142.5%-0.18-41.0%0.1637.0%0.0715.7%
Usd Dividend Per Share0.0615.0%0.037.5%0.037.5%0.036.8%0.024.4%
Usd Total Gains Per Share-0.03-7.3%-0.58-135.0%-0.14-33.5%0.1943.8%0.0920.0%
Usd Price Per Share0.53-0.72-1.21-1.22-1.15-
Price to Earnings Ratio-0.43--0.45--1.56--0.60--1.51-
Price-to-Total Gains Ratio-16.97--5.59-3.06-1.32--4.16-
Price to Book Ratio0.15-0.18-0.17--1.25-0.25-
Price-to-Total Gains Ratio-16.97--5.59-3.06-1.32--4.16-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.43
Number of shares2325
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.030.03
Usd Book Value Change Per Share-0.610.16
Usd Total Gains Per Share-0.580.19
Gains per Quarter (2325 shares)-1,349.94437.90
Gains per Year (2325 shares)-5,399.771,751.59
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1300-5700-541027214801742
2600-11400-1081054429593494
3900-17100-1621081644395246
41201-22800-21610108759196998
51501-28500-27010135973998750
61801-34199-324101631887810502
72101-39899-3781019031035812254
82401-45599-4321021751183814006
92701-51299-4861024471331815758
103001-56999-5401027181479717510

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%1.011.00.08.3%2.018.00.010.0%5.035.00.012.5%5.035.01.012.2%
Book Value Change Per Share0.04.00.00.0%3.09.00.025.0%8.012.00.040.0%14.025.01.035.0%15.025.01.036.6%
Dividend per Share3.00.01.075.0%11.00.01.091.7%18.00.02.090.0%20.00.020.050.0%20.00.021.048.8%
Total Gains per Share0.04.00.00.0%3.09.00.025.0%9.011.00.045.0%15.024.01.037.5%16.024.01.039.0%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Boxlight Corp Class A 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---0.096-0.613+540%-0.176+84%0.159-160%0.067-242%
Book Value Per Share--3.5663.914-9%7.559-53%5.428-34%2.887+23%
Current Ratio--2.1042.164-3%2.517-16%1.843+14%1.209+74%
Debt To Asset Ratio--0.7520.738+2%0.597+26%0.642+17%3.053-75%
Debt To Equity Ratio--16.2566.123+166%1.517+971%2.157+653%7.096+129%
Dividend Per Share--0.0650.032+100%0.032+100%0.029+121%0.019+244%
Enterprise Value---90640872.100-88996687.556-2%-83283721.745-8%-61323064.340-32%-41553840.771-54%
Eps---0.311-0.745+139%-0.576+85%-0.412+32%-0.275-12%
Ev To Ebitda Ratio---14.601-1.413-90%31.865-146%6.035-342%3.987-466%
Ev To Sales Ratio---0.624-0.591-5%-0.466-25%-0.417-33%-0.169-73%
Free Cash Flow Per Share--0.544-0.003+101%0.218+150%0.058+842%0.016+3309%
Free Cash Flow To Equity Per Share--0.243-0.242+200%-0.102+142%0.518-53%0.263-8%
Gross Profit Margin--1.6761.615+4%1.000+68%1.123+49%1.062+58%
Intrinsic Value_10Y_max--87.052--------
Intrinsic Value_10Y_min--6.771--------
Intrinsic Value_1Y_max--1.999--------
Intrinsic Value_1Y_min--0.169--------
Intrinsic Value_3Y_max--11.130--------
Intrinsic Value_3Y_min--0.953--------
Intrinsic Value_5Y_max--26.440--------
Intrinsic Value_5Y_min--2.217--------
Market Cap4227084.900-23%5210127.9007040062.445-26%11853778.255-56%16167283.610-68%13342921.855-61%
Net Profit Margin---0.084-0.192+128%-0.125+48%-0.193+129%-0.254+201%
Operating Margin---0.014-0.126+774%-0.077+437%-0.154+968%-0.149+931%
Operating Ratio--1.0241.065-4%1.053-3%1.122-9%1.146-11%
Pb Ratio0.121-23%0.1490.180-17%0.170-12%-1.253+943%0.250-41%
Pe Ratio-0.345+19%-0.426-0.454+7%-1.564+268%-0.601+41%-1.506+254%
Price Per Share0.430-23%0.5300.716-26%1.206-56%1.225-57%1.147-54%
Price To Free Cash Flow Ratio0.197-23%0.2430.112+117%1.097-78%-0.047+119%-1.601+758%
Price To Total Gains Ratio-13.769+19%-16.971-5.594-67%3.064-654%1.316-1390%-4.163-75%
Quick Ratio--0.8640.947-9%1.216-29%0.906-5%0.639+35%
Return On Assets---0.022-0.048+120%-0.033+52%-0.044+105%-0.511+2261%
Return On Equity---0.468-0.272-42%-0.095-80%-0.100-79%-1.136+143%
Total Gains Per Share---0.031-0.581+1759%-0.144+361%0.188-117%0.086-136%
Usd Book Value--35051000.00038474000.000-9%74306000.000-53%57887217.950-39%30648883.525+14%
Usd Book Value Change Per Share---0.096-0.613+540%-0.176+84%0.159-160%0.067-242%
Usd Book Value Per Share--3.5663.914-9%7.559-53%5.428-34%2.887+23%
Usd Dividend Per Share--0.0650.032+100%0.032+100%0.029+121%0.019+244%
Usd Enterprise Value---90640872.100-88996687.556-2%-83283721.745-8%-61323064.340-32%-41553840.771-54%
Usd Eps---0.311-0.745+139%-0.576+85%-0.412+32%-0.275-12%
Usd Free Cash Flow--5352000.000-31000.000+101%2140000.000+150%1100574.250+386%423274.550+1164%
Usd Free Cash Flow Per Share--0.544-0.003+101%0.218+150%0.058+842%0.016+3309%
Usd Free Cash Flow To Equity Per Share--0.243-0.242+200%-0.102+142%0.518-53%0.263-8%
Usd Market Cap4227084.900-23%5210127.9007040062.445-26%11853778.255-56%16167283.610-68%13342921.855-61%
Usd Price Per Share0.430-23%0.5300.716-26%1.206-56%1.225-57%1.147-54%
Usd Profit---3061000.000-7324750.000+139%-5955000.000+95%-4582541.850+50%-3092134.350+1%
Usd Revenue--36289000.00037677000.000-4%45180500.000-20%37438380.750-3%21609214.675+68%
Usd Total Gains Per Share---0.031-0.581+1759%-0.144+361%0.188-117%0.086-136%
 EOD+4 -4MRQTTM+21 -19YOY+22 -185Y+15 -2510Y+21 -19

3.3 Fundamental Score

Let's check the fundamental score of Boxlight Corp Class A based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-0.345
Price to Book Ratio (EOD)Between0-10.121
Net Profit Margin (MRQ)Greater than0-0.084
Operating Margin (MRQ)Greater than0-0.014
Quick Ratio (MRQ)Greater than10.864
Current Ratio (MRQ)Greater than12.104
Debt to Asset Ratio (MRQ)Less than10.752
Debt to Equity Ratio (MRQ)Less than116.256
Return on Equity (MRQ)Greater than0.15-0.468
Return on Assets (MRQ)Greater than0.05-0.022
Total3/10 (30.0%)

3.4 Technical Score

Let's check the technical score of Boxlight Corp Class A based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5047.803
Ma 20Greater thanMa 500.422
Ma 50Greater thanMa 1000.456
Ma 100Greater thanMa 2000.470
OpenGreater thanClose0.420
Total0/5 (0.0%)

4. In-depth Analysis

4.1 About Boxlight Corp Class A

Boxlight Corporation designs, produces, and distributes interactive technology solutions for the education, health, corporate, military, and government sectors in the Americas, Europe, the Middle East, Africa, and internationally. The company provides interactive and non-interactive flat panel displays and whiteboards, LED video walls, digital signages, classroom audio and campus communication, cameras and other peripherals, and media players; and accessory document cameras, teacher pads for remote control, assessment systems, and front-of-class display products under the Mimio and Clevertouch brands. It also offers MimioStudio Interactive Instructional software that enables the creation, editing, and presentation of interactive instructional lessons and activities; MimioMobile, a software accessory for MimioStudio; Oktopus Instructional and Whiteboarding software, which enables the creation, editing, and presentation of interactive instructional lessons and activities; Notes+, a software accessory; GameZones, a multi-student interactive gaming software; MimioConnect, an online student engagement platform; and LYNX, a lesson building app. In addition, the company provides Juno, a towering standard of sound quality that reinforces a teacher's voice; Mimio MyBot system for robotics learning; Robo3D printers; MyStemKits, which offers lesson plans for grades K-12 math and science teachers; MimioView document camera; EzRoom, an integrated AV solution; Lyrik, an amplification solution; and Conductor School Communication System, an IP-based campus-wide communication and control solution; and accessories, such as mobile carts, installation accessories, and wall-mount accessories for interactive LED flat-panels and audio solutions. Further, it offers classroom training, professional development, and educator certification services. The company was formerly known as Logical Choice Corporation. Boxlight Corporation was founded in 1985 and is headquartered in Duluth, Georgia.

Fundamental data was last updated by Penke on 2024-12-05 14:32:07.

4.2 In-depth Summary

4.2.1. Financial Health Summary

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

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is cheap.
Based on the earnings, the company is 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 Boxlight earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Boxlight to the Communication Equipment industry mean.
  • A Net Profit Margin of -8.4% 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 Boxlight Corp Class A:

  • The MRQ is -8.4%. The company is making a loss. -1
  • The TTM is -19.2%. The company is making a huge loss. -2
Trends
Current periodCompared to+/- 
MRQ-8.4%TTM-19.2%+10.8%
TTM-19.2%YOY-12.5%-6.8%
TTM-19.2%5Y-19.3%+0.1%
5Y-19.3%10Y-25.4%+6.1%
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ-8.4%2.0%-10.4%
TTM-19.2%0.6%-19.8%
YOY-12.5%1.6%-14.1%
5Y-19.3%1.0%-20.3%
10Y-25.4%1.1%-26.5%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Boxlight to the Communication Equipment industry mean.
  • -2.2% Return on Assets means that Boxlight generated $-0.02 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Boxlight Corp Class A:

  • The MRQ is -2.2%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -4.8%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-2.2%TTM-4.8%+2.6%
TTM-4.8%YOY-3.3%-1.5%
TTM-4.8%5Y-4.4%-0.3%
5Y-4.4%10Y-51.1%+46.7%
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ-2.2%0.4%-2.6%
TTM-4.8%0.2%-5.0%
YOY-3.3%0.5%-3.8%
5Y-4.4%0.4%-4.8%
10Y-51.1%0.5%-51.6%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Boxlight to the Communication Equipment industry mean.
  • -46.8% Return on Equity means Boxlight generated $-0.47 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Boxlight Corp Class A:

  • The MRQ is -46.8%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -27.2%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-46.8%TTM-27.2%-19.6%
TTM-27.2%YOY-9.5%-17.7%
TTM-27.2%5Y-10.0%-17.2%
5Y-10.0%10Y-113.6%+103.6%
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ-46.8%0.7%-47.5%
TTM-27.2%0.5%-27.7%
YOY-9.5%1.2%-10.7%
5Y-10.0%0.8%-10.8%
10Y-113.6%0.9%-114.5%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Boxlight Corp Class A.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Boxlight is operating .

  • Measures how much profit Boxlight 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 Boxlight to the Communication Equipment industry mean.
  • An Operating Margin of -1.4% means the company generated $-0.01  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Boxlight Corp Class A:

  • The MRQ is -1.4%. The company is operating very inefficient. -2
  • The TTM is -12.6%. The company is operating very inefficient. -2
Trends
Current periodCompared to+/- 
MRQ-1.4%TTM-12.6%+11.2%
TTM-12.6%YOY-7.7%-4.9%
TTM-12.6%5Y-15.4%+2.8%
5Y-15.4%10Y-14.9%-0.5%
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ-1.4%4.4%-5.8%
TTM-12.6%2.4%-15.0%
YOY-7.7%2.8%-10.5%
5Y-15.4%2.1%-17.5%
10Y-14.9%1.8%-16.7%
4.3.2.2. Operating Ratio

Measures how efficient Boxlight is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Communication Equipment industry mean).
  • An Operation Ratio of 1.02 means that the operating costs are $1.02 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Boxlight Corp Class A:

  • The MRQ is 1.024. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.065. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.024TTM1.065-0.042
TTM1.065YOY1.053+0.012
TTM1.0655Y1.122-0.056
5Y1.12210Y1.146-0.025
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0241.270-0.246
TTM1.0651.249-0.184
YOY1.0531.151-0.098
5Y1.1221.223-0.101
10Y1.1461.155-0.009
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Boxlight Corp Class A.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Communication Equipment industry mean).
  • A Current Ratio of 2.10 means the company has $2.10 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Boxlight Corp Class A:

  • The MRQ is 2.104. The company is able to pay all its short-term debts. +1
  • The TTM is 2.164. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ2.104TTM2.164-0.060
TTM2.164YOY2.517-0.353
TTM2.1645Y1.843+0.321
5Y1.84310Y1.209+0.634
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ2.1041.816+0.288
TTM2.1641.852+0.312
YOY2.5171.890+0.627
5Y1.8431.956-0.113
10Y1.2091.884-0.675
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Boxlight to the Communication Equipment industry mean.
  • A Quick Ratio of 0.86 means the company can pay off $0.86 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Boxlight Corp Class A:

  • The MRQ is 0.864. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.947. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.864TTM0.947-0.083
TTM0.947YOY1.216-0.269
TTM0.9475Y0.906+0.042
5Y0.90610Y0.639+0.267
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8640.919-0.055
TTM0.9470.987-0.040
YOY1.2161.066+0.150
5Y0.9061.151-0.245
10Y0.6391.275-0.636
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Boxlight Corp Class A.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Boxlight to Communication Equipment industry mean.
  • A Debt to Asset Ratio of 0.75 means that Boxlight assets are financed with 75.2% credit (debt) and the remaining percentage (100% - 75.2%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Boxlight Corp Class A:

  • The MRQ is 0.752. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.738. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.752TTM0.738+0.015
TTM0.738YOY0.597+0.140
TTM0.7385Y0.642+0.096
5Y0.64210Y3.053-2.411
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7520.459+0.293
TTM0.7380.458+0.280
YOY0.5970.469+0.128
5Y0.6420.473+0.169
10Y3.0530.460+2.593
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Boxlight to the Communication Equipment industry mean.
  • A Debt to Equity ratio of 1,625.6% means that company has $16.26 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Boxlight Corp Class A:

  • The MRQ is 16.256. The company is unable to pay all its debts with equity. -1
  • The TTM is 6.123. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ16.256TTM6.123+10.133
TTM6.123YOY1.517+4.605
TTM6.1235Y2.157+3.965
5Y2.15710Y7.096-4.939
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ16.2560.825+15.431
TTM6.1230.823+5.300
YOY1.5170.854+0.663
5Y2.1570.908+1.249
10Y7.0960.986+6.110
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 Boxlight generates.

  • Above 15 is considered overpriced but always compare Boxlight to the Communication Equipment industry mean.
  • A PE ratio of -0.43 means the investor is paying $-0.43 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Boxlight Corp Class A:

  • The EOD is -0.345. Based on the earnings, the company is expensive. -2
  • The MRQ is -0.426. Based on the earnings, the company is expensive. -2
  • The TTM is -0.454. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-0.345MRQ-0.426+0.080
MRQ-0.426TTM-0.454+0.029
TTM-0.454YOY-1.564+1.110
TTM-0.4545Y-0.601+0.147
5Y-0.60110Y-1.506+0.905
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
EOD-0.34510.581-10.926
MRQ-0.4269.640-10.066
TTM-0.4548.146-8.600
YOY-1.5648.753-10.317
5Y-0.60113.916-14.517
10Y-1.50617.144-18.650
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 Boxlight Corp Class A:

  • The EOD is 0.197. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 0.243. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 0.112. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.197MRQ0.243-0.046
MRQ0.243TTM0.112+0.131
TTM0.112YOY1.097-0.985
TTM0.1125Y-0.047+0.159
5Y-0.04710Y-1.601+1.554
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
EOD0.1973.528-3.331
MRQ0.2433.151-2.908
TTM0.1120.300-0.188
YOY1.097-0.153+1.250
5Y-0.0470.102-0.149
10Y-1.6011.306-2.907
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 Boxlight is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Communication Equipment industry mean).
  • A PB ratio of 0.15 means the investor is paying $0.15 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Boxlight Corp Class A:

  • The EOD is 0.121. Based on the equity, the company is cheap. +2
  • The MRQ is 0.149. Based on the equity, the company is cheap. +2
  • The TTM is 0.180. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.121MRQ0.149-0.028
MRQ0.149TTM0.180-0.031
TTM0.180YOY0.170+0.010
TTM0.1805Y-1.253+1.432
5Y-1.25310Y0.250-1.503
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
EOD0.1212.197-2.076
MRQ0.1492.014-1.865
TTM0.1802.065-1.885
YOY0.1702.055-1.885
5Y-1.2532.330-3.583
10Y0.2502.766-2.516
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 Boxlight Corp Class A.

4.8.1. Institutions holding Boxlight Corp Class A

Institutions are holding 5.678% of the shares of Boxlight Corp Class A.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30BlackRock Inc1.0939010753200
2024-09-30Susquehanna International Group, LLP1.051501033711033710
2024-09-30Renaissance Technologies Corp1.02890.000110114479008.4724
2024-09-30Vanguard Group Inc0.921509058400
2024-09-30Geode Capital Management, LLC0.6029059270-16678-21.9598
2024-09-30State Street Corp0.278102733900
2024-06-30Jane Street Group LLC0.195019168191680
2024-09-30TWO SIGMA SECURITIES, LLC0.14130.000113886-11872-46.0905
2024-09-30Northern Trust Corp0.135201328800
2024-09-30XTX Topco Ltd0.10930.000410747107470
2024-09-30Tower Research Capital LLC0.06570.00016462-23-0.3547
2024-06-30Bank of America Corp0.042204149-300-6.7431
2024-06-30Advisor Group Holdings, Inc.0.00730713-3477-82.9833
2024-09-30UBS Group AG0.00650638-48904-98.7122
2024-09-30JPMorgan Chase & Co0.0044043051.1765
2024-06-30Capital Advisors, Ltd. LLC0.001401401400
2024-09-30FMR Inc0.00050501335.1351
2024-06-30Royal Bank of Canada0.000404300
2024-06-30JONES FINANCIAL COMPANIES LLLP0.0001011110
2024-06-30Wells Fargo & Co000-75-100
Total 5.68610.0007558965+60026+10.7%

4.9.2. Funds holding Boxlight Corp Class A

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-10-31Vanguard Institutional Extnd Mkt Idx Tr0.893208780100
2024-09-30Fidelity Extended Market Index0.3312032562-16678-33.8708
2024-09-30Fidelity Total Market Index0.08410826800
2024-09-30Fidelity Series Total Market Index0.08010787600
2024-09-30Northern Trust Extended Eq Market Idx0.07690.0001755500
2024-09-30NT Ext Equity Mkt Idx Fd - L0.07690.0001755500
2024-10-31State St US Extended Mkt Indx NL Cl C0.05870.0001577500
2024-09-30NT Ext Equity Mkt Idx Fd - NL0.05060497000
2024-09-30Fidelity Nasdaq Composite Index0.04160408500
2024-09-30NT Ext Equity Mkt Idx Fd - DC - NL - T20.040704004120.3006
2024-09-30Spartan Extended Market Index Pool E0.03660360200
2024-09-30Spartan Total Market Index Pool E0.02840279100
2024-10-31Vanguard U.S. Eq Idx £ Acc0.02830278300
2024-06-30SSgA U.S. Total Market Index Strategy0.02410236970342.1969
2024-09-30BNYM Mellon SL Market Completion UC10.01530.0002150720.1329
2024-09-30NT Ext Eq Mkt Indx Fd DC Lending Tier 50.01190.0001116620.1718
2024-10-31State St US Ttl Mkt Indx SL Cl I0.0083081300
2024-09-30Northern Trust Wilshire 50000.0078076300
2024-09-30Fidelity U.S. Equity Index Ins Trust0.000908600
2024-09-30BNYM Mellon NSL Mkt Completion Fund Inst0.00010600
Total 1.89570.0006186337-15959-8.6%

5.3. Insider Transactions

Insiders are holding 5.803% of the shares of Boxlight Corp Class A.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-07-02Shaun MarklewSELL7450.71
2024-05-30Greg WigginsSELL1900.7
2024-05-30Henry NanceSELL6620.7
2024-05-30Shaun MarklewSELL8750.7
2024-03-27Shaun MarklewSELL7350.68
2024-02-27Greg WigginsSELL1910.79
2024-02-27Henry NanceSELL6610.79
2024-02-27Shaun MarklewSELL8850.79
2023-12-27Michael Ross PopeSELL16321.09
2023-12-15Michael Ross PopeSELL1831.09
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 Assets141,395
Total Liabilities106,344
Total Stockholder Equity6,542
 As reported
Total Liabilities 106,344
Total Stockholder Equity+ 6,542
Total Assets = 141,395

Assets

Total Assets141,395
Total Current Assets87,357
Long-term Assets54,038
Total Current Assets
Cash And Cash Equivalents 10,493
Net Receivables 25,387
Inventory 42,320
Other Current Assets 9,157
Total Current Assets  (as reported)87,357
Total Current Assets  (calculated)87,357
+/-0
Long-term Assets
Property Plant Equipment 10,892
Intangible Assets 41,702
Long-term Assets Other 1,444
Long-term Assets  (as reported)54,038
Long-term Assets  (calculated)54,038
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities41,529
Long-term Liabilities64,815
Total Stockholder Equity6,542
Total Current Liabilities
Short-term Debt 6,352
Accounts payable 19,102
Other Current Liabilities 6,616
Total Current Liabilities  (as reported)41,529
Total Current Liabilities  (calculated)32,070
+/- 9,459
Long-term Liabilities
Long-term Liabilities  (as reported)64,815
Long-term Liabilities  (calculated)0
+/- 64,815
Total Stockholder Equity
Common Stock1
Retained Earnings -115,903
Accumulated Other Comprehensive Income 2,713
Other Stockholders Equity 119,731
Total Stockholder Equity (as reported)6,542
Total Stockholder Equity (calculated)6,542
+/-0
Other
Cash and Short Term Investments 10,493
Common Stock Shares Outstanding 9,823
Current Deferred Revenue9,459
Liabilities and Stockholders Equity 141,395
Net Debt 37,674
Net Working Capital 45,828
Short Long Term Debt Total 48,167



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312013-12-31
> Total Assets 
22,308
24,310
52
58
55
6,238
95
5,231
27,443
19,120
19,030
18,411
19,120
20,453
20,453
23,863
28,735
21,267
20,682
23,990
24,932
20,469
20,469
28,090
124,225
140,402
139,740
155,297
173,640
201,436
201,436
196,691
214,499
195,395
179,562
182,313
180,372
162,564
142,384
138,772
141,395
141,395138,772142,384162,564180,372182,313179,562195,395214,499196,691201,436201,436173,640155,297139,740140,402124,22528,09020,46920,46924,93223,99020,68221,26728,73523,86320,45320,45319,12018,41119,03019,12027,4435,231956,23855585224,31022,308
   > Total Current Assets 
0
0
2
8
1
6,003
2
5,004
10,391
8,012
8,111
7,707
8,012
10,115
10,115
12,285
17,170
9,965
9,449
13,062
14,221
9,923
9,923
17,531
56,329
61,403
60,877
77,885
99,431
108,546
108,546
108,149
131,654
111,244
96,881
101,046
111,077
100,378
86,485
85,118
87,357
87,35785,11886,485100,378111,077101,04696,881111,244131,654108,149108,546108,54699,43177,88560,87761,40356,32917,5319,9239,92314,22113,0629,4499,96517,17012,28510,11510,1158,0127,7078,1118,01210,3915,00426,00318200
       Cash And Cash Equivalents 
4,040
6,493
1
6
1
994
2
336
828
457
402
825
457
2,010
2,010
1,799
1,586
901
2,718
945
806
1,173
1,173
6,133
9,610
13,460
10,002
7,437
6,223
17,938
17,938
11,620
21,952
14,591
11,274
15,588
18,415
17,253
11,812
7,514
10,493
10,4937,51411,81217,25318,41515,58811,27414,59121,95211,62017,93817,9386,2237,43710,00213,4609,6106,1331,1731,1738069452,7189011,5861,7992,0102,01045782540245782833629941616,4934,040
       Short-term Investments 
3,664
1,467
1,644
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000000000000000001,6441,4673,664
       Net Receivables 
0
0
1
2
0
1,132
0
2,365
4,343
2,948
2,898
3,166
2,948
3,090
3,090
5,020
6,626
3,635
2,270
7,391
8,415
3,665
3,665
5,357
21,215
20,869
23,062
36,714
47,913
28,531
28,531
41,153
51,254
31,009
33,549
37,635
40,421
29,523
26,519
29,147
25,387
25,38729,14726,51929,52340,42137,63533,54931,00951,25441,15328,53128,53147,91336,71423,06220,86921,2155,3573,6653,6658,4157,3912,2703,6356,6265,0203,0903,0902,9483,1662,8982,9484,3432,36501,13202100
       Other Current Assets 
458
853
1
2
0
327
0
192
975
447
1,220
1,199
443
388
388
1,978
5,052
1,214
942
1,475
1,582
1,389
1,766
3,173
3,933
6,160
5,252
12,864
14,399
10,486
10,486
10,089
9,013
7,433
7,383
10,014
3,747
9,471
8,999
10,610
9,157
9,15710,6108,9999,4713,74710,0147,3837,4339,01310,08910,48610,48614,39912,8645,2526,1603,9333,1731,7661,3891,5821,4759421,2145,0521,9783883884431,1991,2204479751920327021853458
   > Long-term Assets 
0
0
50
50
53
235
92
227
17,052
11,109
10,919
10,704
11,109
10,339
10,339
11,579
11,566
11,303
11,232
10,928
10,710
10,546
10,546
10,559
67,896
78,999
78,863
77,412
74,209
92,890
92,890
88,542
82,845
84,151
82,681
81,267
69,295
62,186
55,899
53,654
54,038
54,03853,65455,89962,18669,29581,26782,68184,15182,84588,54292,89092,89074,20977,41278,86378,99967,89610,55910,54610,54610,71010,92811,23211,30311,56611,57910,33910,33911,10910,70410,91911,10917,0522279223553505000
       Property Plant Equipment 
1,118
1,112
1,179
0
0
0
0
0
66
60
44
39
60
30
30
324
286
226
216
210
210
207
207
199
383
562
612
584
627
1,073
1,073
6,240
6,045
6,083
5,516
5,101
9,928
11,323
11,204
10,799
10,892
10,89210,79911,20411,3239,9285,1015,5166,0836,0456,2401,0731,07362758461256238319920720721021021622628632430306039446066000001,1791,1121,118
       Goodwill 
0
0
0
0
0
45
0
225
5,136
4,182
4,182
4,182
4,182
4,182
4,182
4,405
4,483
4,724
4,724
4,724
4,724
4,724
4,724
4,724
13,429
23,190
23,262
23,352
23,076
26,037
26,037
25,152
24,524
25,092
25,307
25,470
11,969
0
0
0
0
000011,96925,47025,30725,09224,52425,15226,03726,03723,07623,35223,26223,19013,4294,7244,7244,7244,7244,7244,7244,7244,4834,4054,1824,1824,1824,1824,1824,1825,13622504500000
       Intangible Assets 
272
255
251
0
0
225
0
225
11,803
6,833
6,656
6,483
6,833
6,127
6,127
6,850
6,796
6,352
6,292
5,995
5,777
5,559
5,559
5,575
54,013
55,157
54,870
53,306
50,261
65,532
65,532
56,807
51,913
52,579
51,228
49,869
46,547
45,964
43,815
41,999
41,702
41,70241,99943,81545,96446,54749,86951,22852,57951,91356,80765,53265,53250,26153,30654,87055,15754,0135,5755,5595,5595,7775,9956,2926,3526,7966,8506,1276,1276,8336,4836,6566,83311,803225022500251255272
       Long-term Assets Other 
0
0
50
50
53
11
92
2
48
33
37
0
33
0
0
0
0
0
0
0
0
56
56
62
71
91
119
170
245
248
248
343
363
397
630
827
851
906
880
856
1,444
1,4448568809068518276303973633432482482451701199171625656000000003303733482921153505000
> Total Liabilities 
13,751
17,082
1,013
1,212
1,567
6,197
2,544
11,634
18,334
17,006
18,454
17,104
17,006
9,546
9,546
15,333
20,561
13,299
16,226
20,502
21,164
21,117
21,117
17,359
51,031
66,664
63,510
75,648
90,204
119,628
119,628
124,634
139,230
114,993
101,292
102,912
121,221
117,304
104,792
102,779
106,344
106,344102,779104,792117,304121,221102,912101,292114,993139,230124,634119,628119,62890,20475,64863,51066,66451,03117,35921,11721,11721,16420,50216,22613,29920,56115,3339,5469,54617,00617,10418,45417,00618,33411,6342,5446,1971,5671,2121,01317,08213,751
   > Total Current Liabilities 
13,131
15,851
1,013
1,212
1,567
6,197
2,544
9,308
14,023
12,673
14,110
12,748
12,673
9,371
9,371
14,345
19,741
12,563
14,394
18,109
19,388
17,208
17,208
13,722
31,273
40,394
39,101
51,182
67,405
55,196
55,196
54,319
69,380
48,475
35,255
36,252
49,645
46,232
39,894
38,458
41,529
41,52938,45839,89446,23249,64536,25235,25548,47569,38054,31955,19655,19667,40551,18239,10140,39431,27313,72217,20817,20819,38818,10914,39412,56319,74114,3459,3719,37112,67312,74814,11012,67314,0239,3082,5446,1971,5671,2121,01315,85113,131
       Short-term Debt 
0
275
449
679
883
1,015
1,157
4,642
6,570
3,718
3,803
3,803
3,718
856
856
1,932
3,452
2,684
2,048
4,513
7,241
4,905
4,905
5,772
11,373
16,817
15,668
16,485
23,932
9,804
9,804
10,916
10,991
2,743
2,676
5,506
2,592
4,691
4,889
7,229
6,352
6,3527,2294,8894,6912,5925,5062,6762,74310,99110,9169,8049,80423,93216,48515,66816,81711,3735,7724,9054,9057,2414,5132,0482,6843,4521,9328568563,7183,8033,8033,7186,5704,6421,1571,0158836794492750
       Short Long Term Debt 
0
275
0
0
0
1,015
0
0
0
7,779
2,753
7,942
4,667
856
924
109
273
273
2,048
4,513
7,241
4,905
5,670
5,772
11,373
16,817
15,668
16,485
23,932
9,804
9,063
9,159
9,224
845
848
3,807
1,022
1,037
1,055
3,107
0
03,1071,0551,0371,0223,8078488459,2249,1599,0639,80423,93216,48515,66816,81711,3735,7725,6704,9057,2414,5132,0482732731099248564,6677,9422,7537,7790001,0150002750
       Accounts payable 
4,149
4,458
481
432
544
4,554
1,159
3,555
3,857
8,258
4,723
4,346
4,454
7,437
6,828
8,795
8,472
7,893
8,488
10,108
9,793
9,753
9,753
6,024
13,333
16,126
14,367
26,107
32,946
33,638
33,638
23,877
38,955
30,719
16,681
15,144
30,096
27,448
18,754
16,140
19,102
19,10216,14018,75427,44830,09615,14416,68130,71938,95523,87733,63833,63832,94626,10714,36716,12613,3336,0249,7539,7539,79310,1088,4887,8938,4728,7956,8287,4374,4544,3464,7238,2583,8573,5551,1594,5545444324814,4584,149
       Other Current Liabilities 
122
119
83
100
141
11
229
11
3,139
1,624
5,125
3,993
4,006
1,181
558
1,892
2,067
1,048
3,417
3,155
2,042
2,550
578
348
1,649
1,780
3,033
2,393
3,961
3,490
3,490
11,924
11,240
14,541
7,494
7,354
8,755
5,395
7,375
6,113
6,616
6,6166,1137,3755,3958,7557,3547,49414,54111,24011,9243,4903,4903,9612,3933,0331,7801,6493485782,5502,0423,1553,4171,0482,0671,8925581,1814,0063,9935,1251,6243,139112291114110083119122
   > Long-term Liabilities 
0
0
0
0
0
0
0
2,325
4,311
4,333
4,344
4,356
4,333
175
175
988
819
736
1,832
2,393
1,776
3,909
3,909
3,637
19,758
26,270
24,409
24,466
22,799
64,432
64,432
70,315
69,850
66,518
66,037
66,660
71,576
71,072
64,898
64,321
64,815
64,81564,32164,89871,07271,57666,66066,03766,51869,85070,31564,43264,43222,79924,46624,40926,27019,7583,6373,9093,9091,7762,3931,8327368199881751754,3334,3564,3444,3334,3112,3250000000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
383
328
1,618
2,064
1,580
1,309
1,112
9
6
2
364
365
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000003653642691,1121,3091,5802,0641,6183283830000000000000000
       Capital Lease Obligations Min Short Term Debt
0
-275
-449
-679
-883
-1,015
-1,157
-4,642
-6,570
-3,718
-3,803
-3,803
-3,718
-856
-856
-1,932
-3,452
-2,684
-2,048
-4,513
-7,241
-4,905
-4,905
-5,772
-11,373
-16,817
-15,668
-16,485
-23,932
-9,804
-4,571
-6,293
-6,630
1,612
1,381
-1,769
6,084
4,418
4,078
1,645
-6,352
-6,3521,6454,0784,4186,084-1,7691,3811,612-6,630-6,293-4,571-9,804-23,932-16,485-15,668-16,817-11,373-5,772-4,905-4,905-7,241-4,513-2,048-2,684-3,452-1,932-856-856-3,718-3,803-3,803-3,718-6,570-4,642-1,157-1,015-883-679-449-2750
       Warrants
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
57,743
57,752
57,752
57,018
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000057,01857,75257,75257,743000000000000000000000000
       Long-term Liabilities Other 
0
0
0
0
0
0
0
0
0
4,061
4,101
4,139
0
0
0
820
656
736
488
546
0
17
12
9
19,752
2
16,365
365
350
340
334
315
148
0
0
0
0
0
0
0
0
0000000014831533434035036516,365219,7529121705464887366568200004,1394,1014,061000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
272
243
216
238
175
176
168
163
0
0
0
0
0
0
0
0
7,902
7,680
9,375
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000009,3757,6807,90200000000163168176175238216243272000000000
> Total Stockholder Equity
4,999
3,850
-961
-1,154
-1,513
41
-2,450
-6,403
9,109
2,114
576
1,307
2,114
9,050
10,908
8,530
8,175
7,968
4,456
3,488
3,768
-648
-648
10,731
73,194
73,737
76,230
79,649
83,436
81,808
81,808
72,057
75,269
80,402
78,270
79,401
59,151
45,260
37,592
35,993
6,542
6,54235,99337,59245,26059,15179,40178,27080,40275,26972,05781,80881,80883,43679,64976,23073,73773,19410,731-648-6483,7683,4884,4567,9688,1758,53010,9089,0502,1141,3075762,1149,109-6,403-2,45041-1,513-1,154-9613,8504,999
   Retained Earnings -115,903-112,842-111,364-104,275-86,604-68,854-68,043-65,043-63,025-66,130-61,301-61,301-54,157-54,886-52,667-47,501-38,933-34,722-31,346-31,346-25,350-25,056-23,893-19,206-18,605-17,390-12,786-12,786-5,489-7,864-7,050-5,489-3,770-3,667-2,427-3,427-1,488-1,130-936-6750
   Accumulated Other Comprehensive Income 
0
0
-28
-23
-25
-1,422
-23
-1,422
-13
-7
-37
-29
-13
-37
-48
-74
-71
-106
-145
-122
-133
-87
-38
-146
390
5,170
4,931
5,461
3,453
3,728
3,728
-2,681
-7,721
-914
-356
1,366
-1,488
1,301
490
443
2,713
2,7134434901,301-1,4881,366-356-914-7,721-2,6813,7283,7283,4535,4614,9315,170390-146-38-87-133-122-145-106-71-74-48-37-13-29-37-7-13-1,422-23-1,422-25-23-2800
   Capital Surplus 
0
0
0
0
0
0
0
0
0
7,616
7,663
9,200
13,304
21,126
22,041
25,994
26,851
27,280
28,493
28,665
29,251
30,736
32,764
45,597
82,861
86,768
95,084
100,559
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000100,55995,08486,76882,86145,59732,76430,73629,25128,66528,49327,28026,85125,99422,04121,12613,3049,2007,6637,616000000000
   Treasury Stock00000000000000000000000000000000000000000



5.3. Balance Sheets

Currency in USD. All numbers in thousands.




5.4. Cash Flows

Currency in USD. All numbers in thousands.




5.5. Income Statements

Currency in USD. All numbers in thousands.