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

CoreCard Corp
Buy, Hold or Sell?

Let's analyze Corecard together

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

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

Get notifications about CoreCard Corp

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

1. Quick Overview

1.1. Quick analysis of Corecard (30 sec.)










1.2. What can you expect buying and holding a share of Corecard? (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?
10.0%

What is your share worth?

Current worth
$6.45
Expected worth in 1 year
$6.48
How sure are you?
67.5%

+ What do you gain per year?

Total Gains per Share
$0.03
Return On Investment
0.1%

For what price can you sell your share?

Current Price per Share
$23.83
Expected price per share
$17.00 - $27.16
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Corecard (5 min.)




Live pricePrice per Share (EOD)
$23.83
Intrinsic Value Per Share
$6.49 - $46.89
Total Value Per Share
$12.94 - $53.33

2.2. Growth of Corecard (5 min.)




Is Corecard growing?

Current yearPrevious yearGrowGrow %
How rich?$51.6m$54.1m-$2.4m-4.7%

How much money is Corecard making?

Current yearPrevious yearGrowGrow %
Making money$1m$976.2k$25.7k2.6%
Net Profit Margin6.9%6.3%--

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

2.3. Financial Health of Corecard (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 Corecard?

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

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

Speculation

The Price per Share of Corecard is $23.83. 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 Corecard.
  • 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 Corecard, 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 $6.45. Based on the TTM, the Book Value Change Per Share is $0.01 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 Corecard.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps0.271.1%0.120.5%0.110.5%0.241.0%0.210.9%
Usd Book Value Change Per Share0.200.8%0.010.0%0.080.3%0.140.6%0.140.6%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.030.1%
Usd Total Gains Per Share0.200.8%0.010.0%0.080.3%0.140.6%0.180.7%
Usd Price Per Share14.52-13.50-26.12-28.55-18.89-
Price to Earnings Ratio13.25-39.77--12.14-27.80-15.60-
Price-to-Total Gains Ratio71.82--347.31-126.57-38.17-4.51-
Price to Book Ratio2.25-2.14-4.11-5.52-4.40-
Price-to-Total Gains Ratio71.82--347.31-126.57-38.17-4.51-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share23.83
Number of shares41
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share0.010.14
Usd Total Gains Per Share0.010.14
Gains per Quarter (41 shares)0.325.61
Gains per Year (41 shares)1.2922.43
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
101-902212
203-804534
304-706756
405-609078
506-50112100
608-40135122
709-30157144
8010-20179166
9012-10202188
1001300224210

How sure are you?

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

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%11.01.00.091.7%19.01.00.095.0%32.08.00.080.0%79.055.01.058.5%
Book Value Change Per Share1.03.00.025.0%8.04.00.066.7%14.06.00.070.0%25.015.00.062.5%55.076.04.040.7%
Dividend per Share0.00.04.00.0%0.00.012.00.0%0.00.020.00.0%4.00.036.010.0%7.00.0128.05.2%
Total Gains per Share1.03.00.025.0%8.04.00.066.7%14.06.00.070.0%27.013.00.067.5%59.072.04.043.7%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

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

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--0.2020.008+2479%0.078+159%0.137+48%0.143+42%
Book Value Per Share--6.4466.309+2%6.364+1%5.521+17%3.985+62%
Current Ratio--4.8984.839+1%5.420-10%4.661+5%5.987-18%
Debt To Asset Ratio--0.1770.173+2%0.168+5%0.200-11%0.167+6%
Debt To Equity Ratio--0.2150.210+3%0.203+6%0.253-15%0.199+8%
Dividend Per Share----0%-0%-0%0.035-100%
Enterprise Value--133307472.400129089590.985+3%242603295.403-45%266923013.943-50%181675188.388-27%
Eps--0.2740.123+122%0.114+139%0.239+14%0.206+33%
Ev To Ebitda Ratio--9.17115.699-42%19.761-54%20.877-56%7.388+24%
Ev To Sales Ratio--2.1222.377-11%4.057-48%5.710-63%6.187-66%
Free Cash Flow Per Share--0.214-0.014+106%0.330-35%0.195+10%0.109+97%
Free Cash Flow To Equity Per Share--0.001-0.243+27960%0.244-100%0.021-96%0.045-98%
Gross Profit Margin--0.9640.855+13%1.017-5%0.959+1%0.956+1%
Intrinsic Value_10Y_max--46.886--------
Intrinsic Value_10Y_min--6.491--------
Intrinsic Value_1Y_max--1.477--------
Intrinsic Value_1Y_min--0.475--------
Intrinsic Value_3Y_max--6.894--------
Intrinsic Value_3Y_min--1.587--------
Intrinsic Value_5Y_max--15.270--------
Intrinsic Value_5Y_min--2.866--------
Market Cap188284404.500+38%116419472.400110596590.985+5%222339795.403-48%249508563.943-53%166046963.388-30%
Net Profit Margin--0.1400.069+101%0.063+123%0.158-11%0.543-74%
Operating Margin--0.1770.083+113%0.118+51%0.206-14%0.044+305%
Operating Ratio--0.8230.917-10%0.871-6%0.787+5%0.924-11%
Pb Ratio3.697+39%2.2522.139+5%4.112-45%5.523-59%4.402-49%
Pe Ratio21.752+39%13.25439.768-67%-12.140+192%27.804-52%15.597-15%
Price Per Share23.830+39%14.52013.498+8%26.115-44%28.546-49%18.887-23%
Price To Free Cash Flow Ratio27.804+39%16.9416.632+155%11.117+52%9.846+72%-6.373+138%
Price To Total Gains Ratio117.877+39%71.824-347.306+584%126.573-43%38.170+88%4.513+1491%
Quick Ratio--4.7804.810-1%5.532-14%4.597+4%5.656-15%
Return On Assets--0.0350.016+118%0.015+132%0.036-2%0.045-22%
Return On Equity--0.0420.019+119%0.018+137%0.046-7%0.052-18%
Total Gains Per Share--0.2020.008+2479%0.078+159%0.137+48%0.178+14%
Usd Book Value--51687000.00051722500.0000%54155000.000-5%47546200.000+9%34652700.000+49%
Usd Book Value Change Per Share--0.2020.008+2479%0.078+159%0.137+48%0.143+42%
Usd Book Value Per Share--6.4466.309+2%6.364+1%5.521+17%3.985+62%
Usd Dividend Per Share----0%-0%-0%0.035-100%
Usd Enterprise Value--133307472.400129089590.985+3%242603295.403-45%266923013.943-50%181675188.388-27%
Usd Eps--0.2740.123+122%0.114+139%0.239+14%0.206+33%
Usd Free Cash Flow--1718000.000-134000.000+108%2802750.000-39%1698200.000+1%956225.000+80%
Usd Free Cash Flow Per Share--0.214-0.014+106%0.330-35%0.195+10%0.109+97%
Usd Free Cash Flow To Equity Per Share--0.001-0.243+27960%0.244-100%0.021-96%0.045-98%
Usd Market Cap188284404.500+38%116419472.400110596590.985+5%222339795.403-48%249508563.943-53%166046963.388-30%
Usd Price Per Share23.830+39%14.52013.498+8%26.115-44%28.546-49%18.887-23%
Usd Profit--2196000.0001002000.000+119%976250.000+125%2084750.000+5%1818675.000+21%
Usd Revenue--15703000.00013683250.000+15%14918000.000+5%13138450.000+20%8314175.000+89%
Usd Total Gains Per Share--0.2020.008+2479%0.078+159%0.137+48%0.178+14%
 EOD+4 -4MRQTTM+29 -9YOY+17 -215Y+23 -1510Y+22 -18

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1521.752
Price to Book Ratio (EOD)Between0-13.697
Net Profit Margin (MRQ)Greater than00.140
Operating Margin (MRQ)Greater than00.177
Quick Ratio (MRQ)Greater than14.780
Current Ratio (MRQ)Greater than14.898
Debt to Asset Ratio (MRQ)Less than10.177
Debt to Equity Ratio (MRQ)Less than10.215
Return on Equity (MRQ)Greater than0.150.042
Return on Assets (MRQ)Greater than0.050.035
Total6/10 (60.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5063.285
Ma 20Greater thanMa 5022.474
Ma 50Greater thanMa 10020.952
Ma 100Greater thanMa 20017.489
OpenGreater thanClose22.750
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About CoreCard Corp

CoreCard Corporation, together with its subsidiaries, offers technology solutions and processing services to the financial technology and services market in the United States, Europe, and the Middle East. It designs, develops, and markets a suite of software solutions to program managers, accounts receivable businesses, financial institutions, retailers, and processors to manage their credit and debit cards, prepaid cards, private label cards, fleet cards, buy now pay later programs, loyalty programs, and accounts receivable and loan transactions. The company's software solutions allow companies to offer various types of transacting account or card issuing program, as well as installment and revolving loans; set up and maintain account data; record advances and payments; assess fees, interests, and other charges; resolve disputes and chargebacks; manage collections of accounts receivable; generate reports; and settle transactions with financial institutions and network schemes. The company was formerly known as Intelligent Systems Corporation and changed its name to CoreCard Corporation in December 2021. CoreCard Corporation was founded in 1973 and is headquartered in Norcross, Georgia.

Fundamental data was last updated by Penke on 2024-12-30 02:39:08.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is very able to pay all its short-term debts.
The company is very able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is 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 underpriced.
Based on the earnings, the company is overpriced.
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 Corecard earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Corecard to the Software - Application industry mean.
  • A Net Profit Margin of 14.0% means that $0.14 for each $1 in revenue is generated as profit.

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

  • The MRQ is 14.0%. The company is making a huge profit. +2
  • The TTM is 6.9%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ14.0%TTM6.9%+7.0%
TTM6.9%YOY6.3%+0.7%
TTM6.9%5Y15.8%-8.8%
5Y15.8%10Y54.3%-38.6%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Corecard to the Software - Application industry mean.
  • 3.5% Return on Assets means that Corecard generated $0.03 profit for each $1 in assets.

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

  • The MRQ is 3.5%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.6%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ3.5%TTM1.6%+1.9%
TTM1.6%YOY1.5%+0.1%
TTM1.6%5Y3.6%-2.0%
5Y3.6%10Y4.5%-0.9%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Corecard to the Software - Application industry mean.
  • 4.2% Return on Equity means Corecard generated $0.04 for each $1 the owners (shareholders) invested.

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

  • The MRQ is 4.2%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 1.9%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ4.2%TTM1.9%+2.3%
TTM1.9%YOY1.8%+0.1%
TTM1.9%5Y4.6%-2.6%
5Y4.6%10Y5.2%-0.6%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of CoreCard Corp.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Corecard is operating .

  • Measures how much profit Corecard 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 Corecard to the Software - Application industry mean.
  • An Operating Margin of 17.7% means the company generated $0.18  for each $1 in revenue (before taxes).

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

  • The MRQ is 17.7%. The company is operating efficient. +1
  • The TTM is 8.3%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ17.7%TTM8.3%+9.4%
TTM8.3%YOY11.8%-3.4%
TTM8.3%5Y20.6%-12.2%
5Y20.6%10Y4.4%+16.2%
4.3.2.2. Operating Ratio

Measures how efficient Corecard is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Software - Application industry mean).
  • An Operation Ratio of 0.82 means that the operating costs are $0.82 for each $1 in net sales.

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

  • The MRQ is 0.823. The company is less efficient in keeping operating costs low.
  • The TTM is 0.917. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.823TTM0.917-0.094
TTM0.917YOY0.871+0.046
TTM0.9175Y0.787+0.130
5Y0.78710Y0.924-0.137
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of CoreCard Corp.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Software - Application industry mean).
  • A Current Ratio of 4.90 means the company has $4.90 in assets for each $1 in short-term debts.

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

  • The MRQ is 4.898. The company is very able to pay all its short-term debts. +2
  • The TTM is 4.839. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ4.898TTM4.839+0.059
TTM4.839YOY5.420-0.581
TTM4.8395Y4.661+0.178
5Y4.66110Y5.987-1.326
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Corecard to the Software - Application industry mean.
  • A Quick Ratio of 4.78 means the company can pay off $4.78 for each $1 in debt (using most liquid assets).

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

  • The MRQ is 4.780. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 4.810. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ4.780TTM4.810-0.030
TTM4.810YOY5.532-0.722
TTM4.8105Y4.597+0.213
5Y4.59710Y5.656-1.059
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of CoreCard Corp.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Corecard to Software - Application industry mean.
  • A Debt to Asset Ratio of 0.18 means that Corecard assets are financed with 17.7% credit (debt) and the remaining percentage (100% - 17.7%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.177. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.173. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.177TTM0.173+0.004
TTM0.173YOY0.168+0.005
TTM0.1735Y0.200-0.027
5Y0.20010Y0.167+0.034
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Corecard to the Software - Application industry mean.
  • A Debt to Equity ratio of 21.5% means that company has $0.22 debt for each $1 in shareholders equity.

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

  • The MRQ is 0.215. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.210. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.215TTM0.210+0.005
TTM0.210YOY0.203+0.007
TTM0.2105Y0.253-0.043
5Y0.25310Y0.199+0.054
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 Corecard generates.

  • Above 15 is considered overpriced but always compare Corecard to the Software - Application industry mean.
  • A PE ratio of 13.25 means the investor is paying $13.25 for every $1 in earnings.

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

  • The EOD is 21.752. Based on the earnings, the company is fair priced.
  • The MRQ is 13.254. Based on the earnings, the company is underpriced. +1
  • The TTM is 39.768. Based on the earnings, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD21.752MRQ13.254+8.498
MRQ13.254TTM39.768-26.514
TTM39.768YOY-12.140+51.908
TTM39.7685Y27.804+11.964
5Y27.80410Y15.597+12.207
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 CoreCard Corp:

  • The EOD is 27.804. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The MRQ is 16.941. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The TTM is 6.632. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD27.804MRQ16.941+10.862
MRQ16.941TTM6.632+10.309
TTM6.632YOY11.117-4.485
TTM6.6325Y9.846-3.214
5Y9.84610Y-6.373+16.219
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 Corecard is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Software - Application industry mean).
  • A PB ratio of 2.25 means the investor is paying $2.25 for each $1 in book value.

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

  • The EOD is 3.697. Based on the equity, the company is fair priced.
  • The MRQ is 2.252. Based on the equity, the company is underpriced. +1
  • The TTM is 2.139. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD3.697MRQ2.252+1.444
MRQ2.252TTM2.139+0.114
TTM2.139YOY4.112-1.973
TTM2.1395Y5.523-3.384
5Y5.52310Y4.402+1.120
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 CoreCard Corp.

4.8.1. Institutions holding CoreCard Corp

Institutions are holding 32.433% of the shares of CoreCard Corp.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Weitz Wallace R & Co6.5180.368651500000
2024-09-30Vanguard Group Inc5.18940.000141002500
2024-09-30Investors Asset Management Of Georgia Inc3.88772.103307171-600-0.195
2024-09-30Renaissance Technologies Corp2.4920.004319689753002.7662
2024-09-30Apis Capital Advisors, LLC1.74031.389113750015001.1029
2024-09-30Monarch Capital Management Inc1.21630.37579610033503.6119
2024-06-30BlackRock Inc1.1447090447-351584-79.5383
2024-09-30Geode Capital Management, LLC0.73960.000158437-634-1.0733
2024-09-30Millennium Management LLC0.72910.000457608-60160-51.0835
2024-09-30Dimensional Fund Advisors, Inc.0.64080.0002506343600.7161
2024-09-30Royal Bank of Canada0.52870.000141777-2467-5.5759
2024-09-30Two Sigma Investments LLC0.51940.0013410391210041.8121
2024-09-30Ancora Advisors LLC0.48110.01263801400
2024-09-30Arrowstreet Capital Limited Partnership0.47990.00053791424556.9235
2024-09-30Marshall Wace Asset Management Ltd0.42510.0006335851062946.3016
2024-09-30American Century Companies Inc0.42310.000333428-1492-4.2726
2024-09-30Two Sigma Advisers, LLC0.41390.00113270017400113.7255
2024-09-30Bank of New York Mellon Corp0.39340.00013108315585.2769
2024-09-30Susquehanna International Group, LLP0.32930.000126017-10957-29.6343
2024-09-30Morgan Stanley - Brokerage Accounts0.3106024543-121621-83.2086
Total 28.60244.25822259919-494863-21.9%

4.9.2. Funds holding CoreCard Corp

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Weitz Partners III Opportunity Instl6.5181.70451500000
2024-11-30Vanguard Total Stock Mkt Idx Inv3.89950.0004308107-6225-1.9804
2024-11-30Vanguard Institutional Extnd Mkt Idx Tr1.0740.00158485700
2024-10-31DFA US Small Cap I0.43050.00313401600
2024-10-31Fidelity Extended Market Index0.41590.001232859-863-2.5592
2024-09-30Ancora Micro Cap0.35560.94362809800
2024-11-30Avantis US Small Cap Value ETF0.28680.0032265800
2024-09-30Bridgeway Ultra-Small Company Market0.24980.16371973700
2024-09-30RBC Microcap Value I0.21260.21041680000
2024-11-30iShares Micro-Cap ETF0.17430.02881377100
2024-09-30BlackRock Extended Equity Market K0.15480.001212232-5-0.0409
2024-09-30Ancora MicroCap I0.1510.91261192900
2024-10-31Fidelity Total Market Index0.13240.0002104596516.6374
2024-10-31Fidelity Series Total Market Index0.09950.00027864690.8852
2024-11-29WisdomTree US SmallCap Earnings ETF0.08780.0209694000
2024-10-31Fidelity Global Micro-Cap B0.07850.1566620000
2024-10-31DFA US Micro Cap I0.07140.0011564500
2024-09-30Northern Trust Extended Eq Market Idx0.06630.001524000
2024-09-30NT Ext Equity Mkt Idx Fd - L0.06630.001524000
2024-09-30NT Ext Equity Mkt Idx Fd - NL0.06380.0011503700
Total 14.58884.15561152689-6373-0.6%
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 Assets62,808
Total Liabilities11,121
Total Stockholder Equity51,687
 As reported
Total Liabilities 11,121
Total Stockholder Equity+ 51,687
Total Assets = 62,808

Assets

Total Assets62,808
Total Current Assets41,851
Long-term Assets20,957
Total Current Assets
Cash And Cash Equivalents 22,498
Short-term Investments 5,511
Net Receivables 7,320
Other Current Assets 6,522
Total Current Assets  (as reported)41,851
Total Current Assets  (calculated)41,851
+/-0
Long-term Assets
Property Plant Equipment 11,954
Long Term Investments 3,632
Long-term Assets Other 5,371
Long-term Assets  (as reported)20,957
Long-term Assets  (calculated)20,957
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities8,544
Long-term Liabilities2,577
Total Stockholder Equity51,687
Total Current Liabilities
Accounts payable 1,628
Other Current Liabilities 5,652
Total Current Liabilities  (as reported)8,544
Total Current Liabilities  (calculated)7,280
+/- 1,264
Long-term Liabilities
Capital Lease Obligations Min Short Term Debt2,044
Long-term Liabilities Other 372
Long-term Liabilities  (as reported)2,577
Long-term Liabilities  (calculated)2,416
+/- 161
Total Stockholder Equity
Common Stock91
Retained Earnings 59,842
Accumulated Other Comprehensive Income 100
Other Stockholders Equity -8,346
Total Stockholder Equity (as reported)51,687
Total Stockholder Equity (calculated)51,687
+/-0
Other
Capital Stock91
Cash and Short Term Investments 28,009
Common Stock Shares Outstanding 8,018
Current Deferred Revenue1,264
Liabilities and Stockholders Equity 62,808
Net Debt -20,454
Net Invested Capital 51,687
Net Working Capital 33,307
Short Long Term Debt Total 2,044



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-311995-09-301995-06-301995-03-311994-12-311994-09-301994-06-301994-03-311993-12-311993-09-301993-06-301993-03-311992-12-311992-09-301992-06-301992-03-311991-12-311991-09-301991-06-301991-03-311990-12-311990-09-301990-06-301990-03-311989-12-311989-09-301989-06-301989-03-311988-12-311988-09-301988-06-301988-03-311987-12-311987-09-301987-06-301987-03-311986-09-301986-06-301986-03-311985-12-311985-09-30
> Total Assets 
0
0
78,500
0
0
0
0
0
94,100
0
0
0
62,900
0
0
0
58,700
0
0
0
42,700
43,300
42,700
38,400
37,000
41,900
38,600
36,300
38,000
42,200
40,800
38,200
38,000
36,100
24,600
26,100
22,800
22,400
24,400
26,700
23,300
23,900
27,500
25,600
24,900
23,200
21,900
18,200
19,100
19,100
19,000
17,000
17,100
17,100
15,100
14,900
13,658
27,350
20,394
18,753
18,057
18,057
35,827
29,636
26,089
24,748
21,871
19,126
17,860
17,860
17,249
15,601
13,742
13,515
12,070
12,779
12,904
13,448
14,471
13,374
11,437
12,463
13,417
16,055
15,010
13,718
12,965
13,492
12,622
13,535
10,780
10,336
8,706
7,948
8,225
10,663
10,034
9,899
9,937
10,449
10,091
10,009
10,871
10,219
10,105
10,034
9,895
9,625
9,936
9,903
10,146
10,610
10,627
10,319
9,947
9,518
9,205
27,235
25,191
25,080
26,173
22,286
22,207
21,691
22,704
20,995
20,788
22,465
21,779
22,849
24,303
26,727
29,304
33,934
35,912
39,530
44,240
50,300
54,021
54,553
57,025
53,833
52,615
54,290
58,148
69,687
64,297
63,891
63,232
64,570
65,962
66,785
63,826
62,091
61,557
62,808
62,80861,55762,09163,82666,78565,96264,57063,23263,89164,29769,68758,14854,29052,61553,83357,02554,55354,02150,30044,24039,53035,91233,93429,30426,72724,30322,84921,77922,46520,78820,99522,70421,69122,20722,28626,17325,08025,19127,2359,2059,5189,94710,31910,62710,61010,1469,9039,9369,6259,89510,03410,10510,21910,87110,00910,09110,4499,9379,89910,03410,6638,2257,9488,70610,33610,78013,53512,62213,49212,96513,71815,01016,05513,41712,46311,43713,37414,47113,44812,90412,77912,07013,51513,74215,60117,24917,86017,86019,12621,87124,74826,08929,63635,82718,05718,05718,75320,39427,35013,65814,90015,10017,10017,10017,00019,00019,10019,10018,20021,90023,20024,90025,60027,50023,90023,30026,70024,40022,40022,80026,10024,60036,10038,00038,20040,80042,20038,00036,30038,60041,90037,00038,40042,70043,30042,70000058,70000062,90000094,1000000078,50000
   > Total Current Assets 
0
0
63,600
0
0
0
0
0
79,900
0
0
0
42,700
0
0
0
32,600
0
0
0
18,400
20,000
20,100
19,200
21,900
26,600
23,600
21,800
23,500
28,000
23,800
21,600
29,400
27,000
16,000
13,200
9,500
7,500
9,100
10,500
8,600
9,100
11,100
10,200
11,900
10,800
12,000
7,200
5,600
5,600
6,400
5,400
4,500
4,500
3,800
3,600
3,043
10,501
7,423
6,296
6,678
6,678
23,744
19,198
15,647
14,347
10,297
9,074
6,758
6,758
7,212
5,690
4,198
4,120
4,152
4,313
4,471
5,215
6,250
4,969
3,330
4,194
5,574
10,186
9,563
8,249
7,281
7,714
6,874
7,885
5,735
5,484
4,328
3,683
3,993
6,502
6,330
6,194
6,716
7,298
7,006
7,025
7,821
7,261
7,222
7,463
7,084
6,794
7,126
7,032
7,252
7,946
7,644
7,347
7,080
6,697
6,415
22,773
20,548
20,498
24,463
21,262
21,194
20,749
20,631
19,005
18,960
19,628
18,059
18,840
20,019
22,483
24,782
27,231
27,055
31,144
36,079
39,600
42,573
39,653
42,489
37,349
34,855
37,110
36,837
46,078
40,387
40,441
42,321
44,207
46,098
48,523
44,489
42,723
40,681
41,851
41,85140,68142,72344,48948,52346,09844,20742,32140,44140,38746,07836,83737,11034,85537,34942,48939,65342,57339,60036,07931,14427,05527,23124,78222,48320,01918,84018,05919,62818,96019,00520,63120,74921,19421,26224,46320,49820,54822,7736,4156,6977,0807,3477,6447,9467,2527,0327,1266,7947,0847,4637,2227,2617,8217,0257,0067,2986,7166,1946,3306,5023,9933,6834,3285,4845,7357,8856,8747,7147,2818,2499,56310,1865,5744,1943,3304,9696,2505,2154,4714,3134,1524,1204,1985,6907,2126,7586,7589,07410,29714,34715,64719,19823,7446,6786,6786,2967,42310,5013,0433,6003,8004,5004,5005,4006,4005,6005,6007,20012,00010,80011,90010,20011,1009,1008,60010,5009,1007,5009,50013,20016,00027,00029,40021,60023,80028,00023,50021,80023,60026,60021,90019,20020,10020,00018,40000032,60000042,70000079,9000000063,60000
       Cash And Cash Equivalents 
0
0
2,000
0
0
0
0
0
4,200
0
0
0
3,500
0
0
0
9,300
0
0
0
1,100
800
1,000
3,300
4,500
3,200
1,600
1,500
2,400
4,300
2,400
2,200
1,800
500
4,900
5,100
1,000
400
1,000
1,100
500
1,000
2,300
2,000
2,400
1,400
3,200
500
40
300
600
700
500
500
1,500
800
737
8,007
4,336
1,482
594
594
20,124
14,012
12,026
10,172
4,098
5,246
2,644
2,644
3,111
2,320
1,133
770
547
1,215
670
1,632
1,431
1,674
378
209
447
2,994
2,136
3,576
2,338
2,563
554
703
1,162
674
1,074
588
795
3,271
2,795
2,463
2,400
2,332
2,942
2,901
3,190
2,667
3,152
3,077
2,505
2,028
2,347
2,611
2,809
2,839
3,433
2,923
2,939
2,670
2,624
20,750
18,448
18,580
18,059
16,868
16,843
16,203
17,724
16,505
15,917
16,458
14,024
10,183
10,643
17,350
18,919
22,071
21,875
23,676
26,415
30,538
32,316
34,391
37,956
31,001
26,210
20,567
29,244
24,544
21,516
27,068
20,399
21,692
31,005
31,614
26,918
24,056
22,589
22,498
22,49822,58924,05626,91831,61431,00521,69220,39927,06821,51624,54429,24420,56726,21031,00137,95634,39132,31630,53826,41523,67621,87522,07118,91917,35010,64310,18314,02416,45815,91716,50517,72416,20316,84316,86818,05918,58018,44820,7502,6242,6702,9392,9233,4332,8392,8092,6112,3472,0282,5053,0773,1522,6673,1902,9012,9422,3322,4002,4632,7953,2717955881,0746741,1627035542,5632,3383,5762,1362,9944472093781,6741,4311,6326701,2155477701,1332,3203,1112,6442,6445,2464,09810,17212,02614,01220,1245945941,4824,3368,0077378001,500500500700600300405003,2001,4002,4002,0002,3001,0005001,1001,0004001,0005,1004,9005001,8002,2002,4004,3002,4001,5001,6003,2004,5003,3001,0008001,1000009,3000003,5000004,200000002,00000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
201
209
228
217
269
270
286
321
343
351
367
390
481
463
465
445
394
396
405
418
431
418
431
436
442
438
416
421
410
349
379
367
370
0
0
0
2,063
1,921
1,921
3
3
0
0
0
983
4,973
5,054
5,099
5,147
5,230
5,305
5,257
5,511
5,5115,2575,3055,2305,1475,0995,0544,973983000331,9211,9212,0630003703673793494104214164384424364314184314184053963944454654634813903673513433212862702692172282092010000000000000000000000-300000000000000000000000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
0
0
26,600
0
0
0
0
0
33,900
0
0
0
16,100
0
0
0
11,900
0
0
0
11,200
10,800
10,600
8,900
12,300
13,700
11,900
12,200
13,900
16,700
13,000
11,600
12,300
11,100
4,600
4,400
4,900
4,300
6,900
7,500
7,100
7,200
7,700
7,300
7,000
7,000
7,300
5,400
4,200
4,200
3,900
2,800
2,400
2,400
1,500
1,800
1,718
1,765
2,181
3,855
5,341
5,341
2,892
4,010
2,721
3,376
5,514
2,629
3,230
3,230
3,182
2,400
1,685
2,262
2,670
2,127
2,931
2,542
3,592
2,133
1,827
2,549
3,590
5,729
5,451
2,776
3,349
3,273
2,679
3,106
2,633
2,851
1,923
1,859
1,954
2,005
2,172
2,424
3,363
3,644
2,827
2,568
3,186
3,058
2,753
2,988
3,128
3,069
3,287
2,858
2,561
3,173
2,427
2,683
2,474
2,203
1,777
448
542
1,113
962
965
532
852
1,329
758
1,677
1,734
1,224
3,195
3,959
3,599
4,312
3,689
4,123
6,059
8,759
8,083
9,199
4,045
3,270
5,289
7,268
14,302
5,767
18,264
16,202
7,815
13,220
14,012
6,110
5,875
7,536
8,189
7,097
7,320
7,3207,0978,1897,5365,8756,11014,01213,2207,81516,20218,2645,76714,3027,2685,2893,2704,0459,1998,0838,7596,0594,1233,6894,3123,5993,9593,1951,2241,7341,6777581,3298525329659621,1135424481,7772,2032,4742,6832,4273,1732,5612,8583,2873,0693,1282,9882,7533,0583,1862,5682,8273,6443,3632,4242,1722,0051,9541,8591,9232,8512,6333,1062,6793,2733,3492,7765,4515,7293,5902,5491,8272,1333,5922,5422,9312,1272,6702,2621,6852,4003,1823,2303,2302,6295,5143,3762,7214,0102,8925,3415,3413,8552,1811,7651,7181,8001,5002,4002,4002,8003,9004,2004,2005,4007,3007,0007,0007,3007,7007,2007,1007,5006,9004,3004,9004,4004,60011,10012,30011,60013,00016,70013,90012,20011,90013,70012,3008,90010,60010,80011,20000011,90000016,10000033,9000000026,60000
       Other Current Assets 
0
0
3,400
0
0
0
0
0
3,900
0
0
0
2,100
0
0
0
1,300
0
0
0
700
1,000
1,200
1,000
800
1,200
1,300
800
800
1,000
1,000
1,000
9,800
10,100
6,100
3,400
3,100
2,300
400
1,200
500
400
400
400
1,900
1,800
1,000
600
760
800
1,300
1,200
900
900
300
600
263
303
420
368
268
268
143
481
353
286
169
573
213
213
135
219
614
524
227
249
217
387
486
360
355
374
498
625
1,072
963
482
780
2,217
2,607
630
711
280
1,236
1,244
422
399
527
180
458
404
643
517
341
284
285
313
382
340
350
448
532
327
286
241
362
509
210
233
411
2,846
824
1,201
1,063
1,160
1,311
930
994
2,373
5,046
4,996
1,124
1,202
1,092
690
1,039
905
979
1,058
1,217
1,263
1,059
1,377
2,241
1,826
3,270
2,669
4,575
3,729
3,449
3,884
5,887
4,805
5,173
5,738
6,522
6,5225,7385,1734,8055,8873,8843,4493,7294,5752,6693,2701,8262,2411,3771,0591,2631,2171,0589799051,0396901,0921,2021,1244,9965,0462,3739949301,3111,1601,0631,2018242,8464112332105093622412863275324483503403823132852843415176434044581805273994221,2441,2362807116302,6072,2177804829631,0726254983743553604863872172492275246142191352132135731692863534811432682683684203032636003009009001,2001,3008007606001,0001,8001,9004004004005001,2004002,3003,1003,4006,10010,1009,8001,0001,0001,0008008001,3001,2008001,0001,2001,0007000001,3000002,1000003,900000003,40000
   > Long-term Assets 
0
0
14,900
0
0
0
0
0
14,200
0
0
0
20,200
0
0
0
26,100
0
0
0
24,300
23,300
22,600
19,200
15,100
15,300
15,000
14,500
14,500
14,200
17,000
16,600
8,600
9,100
8,600
12,900
13,300
14,900
15,300
16,200
14,700
14,800
16,400
15,400
13,000
12,400
9,900
11,000
13,500
13,500
12,600
11,600
12,600
12,600
11,300
11,300
10,615
16,849
12,971
12,457
0
11,379
12,083
10,438
10,442
10,401
11,574
10,052
11,102
11,102
10,037
9,911
9,544
9,395
7,918
8,466
8,433
8,233
8,221
8,405
8,107
8,269
7,843
5,869
5,447
5,469
5,684
5,778
5,748
5,650
5,045
4,852
4,378
4,265
4,232
4,161
3,704
3,705
3,221
3,151
3,085
2,984
3,050
2,958
2,883
2,571
2,811
2,831
2,810
2,871
2,894
2,664
2,983
2,972
2,867
2,821
2,790
4,462
4,643
4,582
1,710
1,024
1,013
942
2,073
1,990
1,828
2,837
3,720
4,009
4,284
4,244
4,522
6,703
8,857
8,386
8,161
10,700
11,448
14,900
14,536
16,484
17,760
17,180
21,311
23,609
23,910
23,450
20,911
20,363
19,864
18,262
19,337
19,368
20,876
20,957
20,95720,87619,36819,33718,26219,86420,36320,91123,45023,91023,60921,31117,18017,76016,48414,53614,90011,44810,7008,1618,3868,8576,7034,5224,2444,2844,0093,7202,8371,8281,9902,0739421,0131,0241,7104,5824,6434,4622,7902,8212,8672,9722,9832,6642,8942,8712,8102,8312,8112,5712,8832,9583,0502,9843,0853,1513,2213,7053,7044,1614,2324,2654,3784,8525,0455,6505,7485,7785,6845,4695,4475,8697,8438,2698,1078,4058,2218,2338,4338,4667,9189,3959,5449,91110,03711,10211,10210,05211,57410,40110,44210,43812,08311,379012,45712,97116,84910,61511,30011,30012,60012,60011,60012,60013,50013,50011,0009,90012,40013,00015,40016,40014,80014,70016,20015,30014,90013,30012,9008,6009,1008,60016,60017,00014,20014,50014,50015,00015,30015,10019,20022,60023,30024,30000026,10000020,20000014,2000000014,90000
       Property Plant Equipment 
0
0
7,500
0
0
0
0
0
6,000
0
0
0
2,700
0
0
0
2,500
0
0
0
1,700
1,600
1,500
1,200
1,200
1,200
1,300
1,100
1,100
1,200
1,400
1,400
1,400
1,500
1,500
1,500
1,500
1,800
1,900
1,900
1,600
1,300
1,600
2,000
2,100
2,400
2,800
2,800
2,800
2,800
3,100
2,600
2,600
2,600
800
700
686
653
612
594
482
482
418
680
664
1,098
1,005
889
761
761
665
652
746
742
695
685
781
721
879
859
940
1,073
1,150
1,136
1,009
1,161
1,468
1,691
1,894
1,910
1,794
1,660
1,583
1,454
1,400
1,316
1,256
1,269
1,271
1,216
1,149
1,290
1,353
1,286
1,222
1,167
1,124
1,161
1,144
1,215
1,249
1,027
1,145
1,152
1,116
1,093
1,069
555
712
661
636
672
650
610
700
647
609
894
1,262
1,301
1,524
1,496
1,513
1,445
2,606
2,336
2,177
2,414
4,253
6,890
6,914
7,555
7,790
7,483
10,371
12,456
12,771
12,846
12,006
12,056
12,315
11,681
11,319
11,688
11,841
11,954
11,95411,84111,68811,31911,68112,31512,05612,00612,84612,77112,45610,3717,4837,7907,5556,9146,8904,2532,4142,1772,3362,6061,4451,5131,4961,5241,3011,2628946096477006106506726366617125551,0691,0931,1161,1521,1451,0271,2491,2151,1441,1611,1241,1671,2221,2861,3531,2901,1491,2161,2711,2691,2561,3161,4001,4541,5831,6601,7941,9101,8941,6911,4681,1611,0091,1361,1501,0739408598797217816856957427466526657617618891,0051,0986646804184824825946126536867008002,6002,6002,6003,1002,8002,8002,8002,8002,4002,1002,0001,6001,3001,6001,9001,9001,8001,5001,5001,5001,5001,4001,4001,4001,2001,1001,1001,3001,2001,2001,2001,5001,6001,7000002,5000002,7000006,000000007,50000
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
600
500
600
500
400
1,100
1,000
800
700
0
0
0
0
0
0
0
0
0
0
0
0
2,359
2,271
3,261
3,240
3,171
3,168
2,038
2,038
2,038
2,039
2,038
2,035
1,955
2,049
2,047
2,047
2,047
2,047
2,047
2,047
2,047
2,047
2,047
2,047
2,047
2,047
2,047
369
369
268
256
245
234
223
211
200
189
177
166
155
144
133
121
110
98
107
98
86
73
64
52
40
28
19
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000000000000000001928405264738698107981101211331441551661771892002112232342452562683693692,0472,0472,0472,0472,0472,0472,0472,0472,0472,0472,0472,0472,0472,0491,9552,0352,0382,0392,0382,0382,0383,1683,1713,2403,2612,2712,3590000000000007008001,0001,100400500600500600000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,542
1,528
0
1,283
1,577
1,572
1,559
1,558
1,559
1,564
1,650
1,655
1,608
1,608
1,605
1,629
0
1,664
1,015
0
245
0
1,272
1,262
0
1,034
1,035
1,016
760
760
760
760
3,413
3,309
3,081
2,290
2,155
2,063
1,921
1,788
2,654
2,707
6,355
6,252
6,512
6,550
5,180
4,885
4,494
3,634
4,062
3,823
3,624
3,632
3,6323,6243,8234,0623,6344,4944,8855,1806,5506,5126,2526,3552,7072,6541,7881,9212,0632,1552,2903,0813,3093,4137607607607601,0161,0351,03401,2621,272024501,0151,66401,6291,6051,6081,6081,6551,6501,5641,5591,5581,5591,5721,5771,28301,5281,542000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
5,500
0
0
0
0
0
5,200
0
0
0
3,600
0
0
0
6,300
0
0
0
6,800
6,400
6,100
3,400
2,600
2,400
2,100
1,900
3,700
3,400
5,400
5,000
4,600
4,800
1,300
1,200
1,000
1,400
1,300
1,300
800
700
600
500
600
500
400
1,100
1,000
1,000
700
0
0
0
0
0
0
0
0
0
0
0
0
2,359
2,271
3,261
3,240
3,171
3,168
3,168
2,670
2,592
2,515
2,436
2,355
2,776
2,748
2,708
2,666
2,622
532
489
445
402
359
347
336
325
313
302
291
279
268
256
245
234
223
211
200
189
177
166
155
144
133
121
110
98
107
98
86
73
64
52
40
28
19
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
300
0
0
0
167
0
0
0
34
0
0
0
000340001670003000000000000000000000000000001928405264738698107981101211331441551661771892002112232342452562682792913023133253363473594024454895322,6222,6662,7082,7482,7762,3552,4362,5152,5922,6703,1683,1683,1713,2403,2612,2712,3590000000000007001,0001,0001,1004005006005006007008001,3001,3001,4001,0001,2001,3004,8004,6005,0005,4003,4003,7001,9002,1002,4002,6003,4006,1006,4006,8000006,3000003,6000005,200000005,50000
       Other Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
16,196
12,359
11,863
10,897
11,666
11,665
9,758
9,778
9,303
10,569
9,163
10,341
9,259
9,372
9,259
8,798
8,653
7,223
7,781
7,652
7,512
7,342
7,546
7,167
7,196
6,693
4,733
4,438
4,308
4,216
4,087
3,854
3,740
3,251
3,192
2,795
2,811
2,832
2,845
2,448
2,436
1,950
1,935
1,936
1,694
1,697
1,672
1,661
1,404
1,687
1,670
1,666
1,656
1,645
1,637
1,838
1,820
1,751
1,728
1,721
3,907
3,931
3,921
1,074
352
363
332
1,373
1,343
1,219
1,943
2,458
1,692
2,000
1,988
2,249
506
1,727
1,744
1,958
2,735
1,704
2,777
7,622
7,141
3,535
6,990
4,585
4,901
674
380
185
0
0
605
0
0
0
0
0000605001853806744,9014,5856,9903,5357,1417,6222,7771,7042,7351,9581,7441,7275062,2491,9882,0001,6922,4581,9431,2191,3431,3733323633521,0743,9213,9313,9071,7211,7281,7511,8201,8381,6371,6451,6561,6661,6701,6871,4041,6611,6721,6971,6941,9361,9351,9502,4362,4482,8452,8322,8112,7953,1923,2513,7403,8544,0874,2164,3084,4384,7336,6937,1967,1677,5467,3427,5127,6527,7817,2238,6538,7989,2599,3729,25910,3419,16310,5699,3039,7789,75811,66511,66610,89711,86312,35916,196000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
0
0
30,800
0
0
0
0
0
52,800
0
0
0
11,800
0
0
0
14,700
0
0
0
10,700
13,300
14,500
9,500
8,000
14,600
12,200
10,000
13,000
14,000
13,900
12,400
14,500
13,700
4,200
4,100
3,500
4,300
5,700
6,300
4,600
4,500
3,700
3,100
3,300
2,600
3,400
6,400
7,700
7,700
9,700
7,500
7,300
7,300
4,200
4,500
3,454
6,588
3,387
2,711
3,383
3,383
2,193
10,213
8,231
9,448
8,876
9,182
10,450
10,450
11,076
11,805
11,156
11,773
12,529
8,232
7,819
8,676
8,963
8,927
7,915
9,380
11,129
6,755
7,070
5,894
6,079
7,596
7,094
9,496
5,253
5,781
3,946
3,861
4,293
4,253
3,425
3,178
2,920
3,330
3,630
3,896
4,116
2,815
3,058
3,177
3,342
2,957
3,017
3,011
2,945
2,921
3,133
3,555
3,267
2,906
2,627
2,582
2,197
2,701
3,004
3,187
3,383
2,672
3,774
2,509
2,086
2,360
2,326
2,506
2,836
3,398
3,383
5,858
5,708
6,077
6,951
11,933
13,408
10,927
12,874
11,186
12,009
12,632
14,274
19,464
12,172
11,656
10,469
10,567
10,383
12,510
11,122
10,441
10,708
11,121
11,12110,70810,44111,12212,51010,38310,56710,46911,65612,17219,46414,27412,63212,00911,18612,87410,92713,40811,9336,9516,0775,7085,8583,3833,3982,8362,5062,3262,3602,0862,5093,7742,6723,3833,1873,0042,7012,1972,5822,6272,9063,2673,5553,1332,9212,9453,0113,0172,9573,3423,1773,0582,8154,1163,8963,6303,3302,9203,1783,4254,2534,2933,8613,9465,7815,2539,4967,0947,5966,0795,8947,0706,75511,1299,3807,9158,9278,9638,6767,8198,23212,52911,77311,15611,80511,07610,45010,4509,1828,8769,4488,23110,2132,1933,3833,3832,7113,3876,5883,4544,5004,2007,3007,3007,5009,7007,7007,7006,4003,4002,6003,3003,1003,7004,5004,6006,3005,7004,3003,5004,1004,20013,70014,50012,40013,90014,00013,00010,00012,20014,6008,0009,50014,50013,30010,70000014,70000011,80000052,8000000030,80000
   > Total Current Liabilities 
0
0
28,900
0
0
0
0
0
45,400
0
0
0
10,800
0
0
0
10,500
0
0
0
8,500
11,400
12,800
9,500
8,000
14,500
12,200
10,000
13,000
14,000
13,900
12,400
14,400
13,700
4,200
4,100
3,400
4,300
5,600
6,200
4,600
4,500
3,700
3,100
3,300
2,700
3,400
5,400
6,700
6,700
8,300
6,600
6,400
6,400
3,500
4,300
3,091
6,425
3,224
2,548
3,383
3,383
2,193
3,788
5,441
6,027
5,300
5,341
5,268
5,268
6,482
7,214
6,096
6,758
12,529
7,881
7,509
8,366
8,700
8,689
7,667
8,861
10,643
6,327
6,714
5,601
5,822
7,383
6,999
9,267
4,952
5,509
3,697
3,635
4,093
4,078
3,325
3,086
2,810
3,219
3,423
3,717
3,910
2,614
2,868
2,998
3,150
2,770
2,821
2,820
2,738
2,488
2,710
3,157
2,883
2,542
2,206
2,357
2,010
2,550
2,791
3,064
3,234
2,565
3,671
2,422
2,014
2,309
2,275
2,412
2,754
3,331
3,272
5,114
5,022
5,527
6,193
9,411
10,812
8,437
10,062
7,403
8,416
9,292
10,853
15,583
8,534
8,050
7,543
7,968
7,970
10,241
9,540
9,061
8,007
8,544
8,5448,0079,0619,54010,2417,9707,9687,5438,0508,53415,58310,8539,2928,4167,40310,0628,43710,8129,4116,1935,5275,0225,1143,2723,3312,7542,4122,2752,3092,0142,4223,6712,5653,2343,0642,7912,5502,0102,3572,2062,5422,8833,1572,7102,4882,7382,8202,8212,7703,1502,9982,8682,6143,9103,7173,4233,2192,8103,0863,3254,0784,0933,6353,6975,5094,9529,2676,9997,3835,8225,6016,7146,32710,6438,8617,6678,6898,7008,3667,5097,88112,5296,7586,0967,2146,4825,2685,2685,3415,3006,0275,4413,7882,1933,3833,3832,5483,2246,4253,0914,3003,5006,4006,4006,6008,3006,7006,7005,4003,4002,7003,3003,1003,7004,5004,6006,2005,6004,3003,4004,1004,20013,70014,40012,40013,90014,00013,00010,00012,20014,5008,0009,50012,80011,4008,50000010,50000010,80000045,4000000028,90000
       Short-term Debt 
0
0
17,500
0
0
0
0
0
18,900
0
0
0
3,000
0
0
0
1,600
0
0
0
2,300
3,800
6,300
4,600
3,300
3,300
3,800
3,600
3,400
2,400
4,000
3,400
2,800
3,600
0
300
200
600
1,500
1,600
1,500
1,500
0
0
0
0
0
800
2,000
2,000
3,300
2,000
2,100
2,100
1,300
2,100
1,000
1,100
1,100
600
1,504
1,504
0
0
1,564
1,415
133
133
0
1,755
1,954
1,925
250
250
370
125
267
131
300
0
100
1,181
2,012
0
0
0
221
156
593
1,910
93
440
325
342
437
0
988
1,023
1,115
1,305
1,190
1,177
1,242
1,112
1,129
1,049
1,357
1,166
1,230
1,027
1,121
1,066
1,303
1,789
1,604
1,256
1,016
550
623
540
520
624
676
609
558
652
612
691
693
1,034
1,026
1,390
1,500
2,355
2,304
3,651
3,756
3,145
3,852
2,915
3,176
3,188
3,328
3,732
3,553
0
2,515
0
0
0
2,880
2,747
0
0
0
0
00002,7472,8800002,51503,5533,7323,3283,1883,1762,9153,8523,1453,7563,6512,3042,3551,5001,3901,0261,0346936916126525586096766245205406235501,0161,2561,6041,7891,3031,0661,1211,0271,2301,1661,3571,0491,1291,1121,2421,1771,1901,3051,1151,0239880437342325440931,9105931562210002,0121,18110003001312671253702502501,9251,9541,75501331331,4151,564001,5041,5046001,1001,1001,0002,1001,3002,1002,1002,0003,3002,0002,000800000001,5001,5001,6001,50060020030003,6002,8003,4004,0002,4003,4003,6003,8003,3003,3004,6006,3003,8002,3000001,6000003,00000018,9000000017,50000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
461
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000004610000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,900
0
0
0
2,600
4,600
3,900
3,100
2,800
8,900
6,800
4,600
6,600
8,000
7,000
6,600
8,800
6,000
1,600
1,100
1,200
1,200
1,900
2,000
1,600
1,100
1,500
1,200
1,000
1,100
1,400
1,600
1,300
1,300
1,700
1,800
1,700
1,700
500
500
444
664
523
414
357
357
358
1,036
1,013
1,186
1,486
1,229
1,301
1,301
1,095
1,063
932
1,221
982
1,086
867
878
835
884
847
1,301
1,801
1,244
1,558
1,156
1,558
2,275
1,482
1,646
917
975
922
938
901
1,131
576
550
624
429
322
500
490
399
463
754
415
387
294
384
382
425
472
587
356
441
280
126
70
176
78
191
122
222
301
106
121
192
321
129
272
269
272
272
434
280
403
372
431
465
714
781
1,266
1,528
2,763
4,173
2,281
1,842
2,011
1,592
1,407
1,708
1,557
1,925
1,154
1,628
1,6281,1541,9251,5571,7081,4071,5922,0111,8422,2814,1732,7631,5281,26678171446543137240328043427227226927212932119212110630122212219178176701262804413565874724253823842943874157544633994905003224296245505761,1319019389229759171,6461,4822,2751,5581,1561,5581,2441,8011,3018478848358788671,0869821,2219321,0631,0951,3011,3011,2291,4861,1861,0131,0363583573574145236644445005001,7001,7001,8001,7001,3001,3001,6001,4001,1001,0001,2001,5001,1001,6002,0001,9001,2001,2001,1001,6006,0008,8006,6007,0008,0006,6004,6006,8008,9002,8003,1003,9004,6002,6000003,9000000000000000000
       Other Current Liabilities 
0
0
11,400
0
0
0
0
0
26,500
0
0
0
7,800
0
0
0
5,000
0
0
0
3,600
3,000
2,600
1,800
1,900
2,300
1,600
1,800
3,000
3,600
2,900
2,400
2,800
4,100
2,600
2,700
2,000
2,500
2,200
2,600
1,500
1,900
2,200
1,900
2,300
1,600
2,000
3,000
3,400
3,400
3,300
2,800
2,600
2,600
1,700
1,700
1,647
4,661
1,601
1,534
1,319
1,522
1,835
2,752
1,328
2,134
1,960
2,182
2,270
515
362
329
2,037
2,021
1,972
1,994
1,480
1,611
1,772
1,776
1,941
2,191
2,299
2,303
2,062
2,186
1,992
2,334
2,397
2,948
1,953
1,758
1,467
1,375
1,464
1,451
406
391
351
347
307
275
277
275
369
280
277
267
379
338
377
336
267
256
280
225
274
1,074
418
412
363
275
279
288
1,338
326
345
289
408
401
531
749
719
1,582
1,470
1,154
1,345
1,783
1,728
1,582
4,850
2,640
2,782
2,480
2,274
10,379
4,991
5,079
4,438
4,631
1,959
2,043
1,176
5,501
5,281
5,652
5,6525,2815,5011,1762,0431,9594,6314,4385,0794,99110,3792,2742,4802,7822,6404,8501,5821,7281,7831,3451,1541,4701,5827197495314014082893453261,3382882792753634124181,0742742252802562673363773383792672772803692752772753073473513914061,4511,4641,3751,4671,7581,9532,9482,3972,3341,9922,1862,0622,3032,2992,1911,9411,7761,7721,6111,4801,9941,9722,0212,0373293625152,2702,1821,9602,1341,3282,7521,8351,5221,3191,5341,6014,6611,6471,7001,7002,6002,6002,8003,3003,4003,4003,0002,0001,6002,3001,9002,2001,9001,5002,6002,2002,5002,0002,7002,6004,1002,8002,4002,9003,6003,0001,8001,6002,3001,9001,8002,6003,0003,6000005,0000007,80000026,5000000011,40000
   > Long-term Liabilities 
0
0
1,900
0
0
0
0
0
7,400
0
0
0
1,000
0
0
0
4,200
0
0
0
2,200
1,900
1,700
7,700
6,100
100
10,600
8,200
10,000
10,400
11,000
10,000
100
9,600
1,600
1,400
100
1,700
100
100
3,100
2,600
1,500
1,200
1,000
-100
1,400
1,000
1,000
1,000
1,400
900
900
900
700
200
363
163
163
163
0
1,861
358
6,425
2,790
3,421
3,576
3,841
5,182
5,182
4,594
4,591
5,060
5,015
10,557
351
310
310
263
238
248
519
486
428
356
293
257
213
95
229
301
272
249
226
200
175
100
92
110
111
207
179
206
201
190
179
192
187
196
191
207
433
423
398
384
364
421
225
187
151
213
123
149
107
103
87
72
51
51
94
82
67
111
744
686
550
758
2,522
2,596
2,490
2,812
3,783
3,593
3,340
3,421
3,881
3,638
3,606
2,926
2,599
2,413
2,269
1,582
1,380
2,701
2,577
2,5772,7011,3801,5822,2692,4132,5992,9263,6063,6383,8813,4213,3403,5933,7832,8122,4902,5962,52275855068674411167829451517287103107149123213151187225421364384398423433207191196187192179190201206179207111110921001752002262492723012299521325729335642848651924823826331031035110,5575,0155,0604,5914,5945,1825,1823,8413,5763,4212,7906,4253581,86101631631633632007009009009001,4001,0001,0001,0001,400-1001,0001,2001,5002,6003,1001001001,7001001,4001,6009,60010010,00011,00010,40010,0008,20010,6001006,1007,7001,7001,9002,2000004,2000001,0000007,400000001,90000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6,368
2,676
3,250
3,348
3,575
4,840
4,578
4,594
4,591
5,060
5,015
0
351
310
310
263
238
248
519
486
428
146
293
257
213
53
229
301
272
249
226
200
175
100
92
110
111
207
179
206
201
190
179
192
187
196
191
207
433
423
398
384
364
421
225
187
151
213
123
149
107
103
87
72
51
51
94
82
67
111
74
60
41
298
290
284
282
818
919
906
894
713
872
974
1,262
945
0
0
902
0
0
0
0
0000902009451,26297487271389490691981828228429029841607411167829451517287103107149123213151187225421364384398423433207191196187192179190201206179207111110921001752002262492723012295321325729314642848651924823826331031035105,0155,0604,5914,5944,5784,8403,5753,3483,2502,6766,368000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
60
55
0
45
40
53
48
43
38
263
238
213
187
167
191
225
187
151
195
105
131
89
85
69
54
33
51
94
82
67
111
74
60
41
298
290
284
282
818
919
906
894
713
872
974
1,262
945
859
857
0
0
0
0
0
000008578599451,26297487271389490691981828228429029841607411167829451335469858913110519515118722519116718721323826338434853404505560000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
0
0
47,700
0
0
0
0
0
41,300
0
0
0
51,100
0
0
0
44,000
0
0
0
31,600
29,600
27,800
28,500
28,700
27,000
26,000
25,900
24,600
27,800
26,800
25,700
23,400
22,300
20,300
21,900
19,200
18,000
18,600
20,300
18,700
19,400
23,800
22,500
21,600
20,600
18,500
11,800
11,400
11,400
9,100
9,300
9,800
9,600
10,700
10,200
10,209
20,764
17,007
16,040
14,674
14,674
33,634
19,423
17,858
15,300
11,622
8,571
5,894
5,894
4,657
2,280
1,070
226
-1,975
3,031
3,569
3,256
3,992
2,931
2,006
1,567
772
7,784
6,424
6,308
5,370
4,380
4,012
2,523
4,011
3,039
3,244
2,571
2,416
4,894
5,093
5,205
5,501
5,603
4,945
4,597
5,239
5,888
5,531
5,341
5,037
7,460
7,637
7,819
8,235
8,851
8,806
8,252
8,423
8,566
8,767
27,064
25,571
25,105
26,048
22,066
21,870
22,022
21,946
18,486
18,702
20,105
19,453
20,343
21,467
23,329
25,921
28,076
30,204
33,453
37,289
38,367
40,613
43,626
44,151
42,647
40,606
41,658
43,874
50,223
52,125
52,235
52,763
54,003
55,579
54,275
52,704
51,650
50,849
51,687
51,68750,84951,65052,70454,27555,57954,00352,76352,23552,12550,22343,87441,65840,60642,64744,15143,62640,61338,36737,28933,45330,20428,07625,92123,32921,46720,34319,45320,10518,70218,48621,94622,02221,87022,06626,04825,10525,57127,0648,7678,5668,4238,2528,8068,8518,2357,8197,6377,4605,0375,3415,5315,8885,2394,5974,9455,6035,5015,2055,0934,8942,4162,5713,2443,0394,0112,5234,0124,3805,3706,3086,4247,7847721,5672,0062,9313,9923,2563,5693,031-1,9752261,0702,2804,6575,8945,8948,57111,62215,30017,85819,42333,63414,67414,67416,04017,00720,76410,20910,20010,7009,6009,8009,3009,10011,40011,40011,80018,50020,60021,60022,50023,80019,40018,70020,30018,60018,00019,20021,90020,30022,30023,40025,70026,80027,80024,60025,90026,00027,00028,70028,50027,80029,60031,60000044,00000051,10000041,3000000047,70000
   Common Stock
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
100
100
100
51
57
56
56
56
56
56
44
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
90
90
90
90
90
90
90
90
90
90
90
90
90
90
90
90
90
90
90
90
90
90
90
87
87
87
87
87
87
87
87
88
88
88
88
88
88
88
89
89
89
89
89
89
89
89
90
90
90
90
90
90
90
90
90
90
90
90
90
91
91
9191909090909090909090909090908989898989898989888888888888888787878787878787909090909090909090909090909090909090909090909045454545454545454545454545454545454545454545454545454545454545445656565656575110010010000000000000000000000000000000000000000000000000000000
   Retained Earnings Total Equity
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0