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

CompuMed Inc
Buy, Hold or Sell?

Let's analyze Compumed together

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

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

Get notifications about CompuMed Inc

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

1. Quick Overview

1.1. Quick analysis of Compumed (30 sec.)










1.2. What can you expect buying and holding a share of Compumed? (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?
0.0%

What is your share worth?

Current worth
$2.47
Expected worth in 1 year
$2.94
How sure are you?
73.3%

+ What do you gain per year?

Total Gains per Share
$0.47
Return On Investment
13.2%

For what price can you sell your share?

Current Price per Share
$3.59
Expected price per share
$3.5 - $3.99
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Compumed (5 min.)




Live pricePrice per Share (EOD)
$3.59
Intrinsic Value Per Share
$10.84 - $12.97
Total Value Per Share
$13.31 - $15.44

2.2. Growth of Compumed (5 min.)




Is Compumed growing?

Current yearPrevious yearGrowGrow %
How rich?$3.2m$3.6m-$514.1k-16.3%

How much money is Compumed making?

Current yearPrevious yearGrowGrow %
Making money$35.6k$55.4k-$19.8k-55.7%
Net Profit Margin2.2%3.5%--

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

2.3. Financial Health of Compumed (5 min.)




2.4. Comparing to competitors in the Health Information Services industry (5 min.)




  Industry Rankings (Health Information Services)  

3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

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

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

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

Speculation

The Price per Share of Compumed is $3.59. 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 Compumed.
  • 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 Compumed, 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 $2.47. Based on the TTM, the Book Value Change Per Share is $0.12 per quarter. Based on the YOY, the Book Value Change Per Share is $-0.04 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is $0.00 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Compumed.

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 Eps0.082.1%0.030.8%0.030.9%0.031.0%0.030.8%
Usd Book Value Change Per Share0.072.1%0.123.3%-0.04-1.1%0.236.4%0.164.4%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Total Gains Per Share0.072.1%0.123.3%-0.04-1.1%0.236.4%0.164.4%
Usd Price Per Share2.06-2.24-2.96-2.75-1.68-
Price to Earnings Ratio6.72--49.55-30.84--6.80--4.26-
Price-to-Total Gains Ratio27.74--151.05-64.03--38.42--23.28-
Price to Book Ratio0.83-0.94-1.32-1.21-0.82-
Price-to-Total Gains Ratio27.74--151.05-64.03--38.42--23.28-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share3.59
Number of shares278
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share0.120.23
Usd Total Gains Per Share0.120.23
Gains per Quarter (278 shares)32.8563.95
Gains per Year (278 shares)131.38255.81
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
101311210256246
202632520512502
303943830767758
40526514010231014
50657645012791270
60788776015351526
70920907017911782
8010511038020462038
9011821169023022294
10013141300025582550

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 Share2.02.00.050.0%6.03.00.066.7%6.03.00.066.7%10.05.00.066.7%11.076.02.012.4%
Book Value Change Per Share3.01.00.075.0%6.03.00.066.7%6.03.00.066.7%11.04.00.073.3%29.059.01.032.6%
Dividend per Share0.00.04.00.0%0.00.09.00.0%0.00.09.00.0%0.00.015.00.0%0.00.089.00.0%
Total Gains per Share3.01.00.075.0%6.03.00.066.7%6.03.00.066.7%11.04.00.073.3%29.059.01.032.6%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of CompuMed Inc compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--0.0740.118-37%-0.039+152%0.230-68%0.158-53%
Book Value Per Share--2.4722.391+3%2.217+12%2.287+8%1.496+65%
Current Ratio--2.4882.570-3%2.710-8%2.607-5%2.185+14%
Debt To Asset Ratio--0.2880.279+3%0.256+13%0.272+6%0.363-21%
Debt To Equity Ratio--0.4050.387+5%0.345+17%0.376+8%0.624-35%
Dividend Per Share----0%-0%-0%-0%
Eps--0.0770.027+183%0.033+131%0.035+119%0.029+160%
Free Cash Flow Per Share--0.2160.043+402%0.071+207%0.051+327%0.041+432%
Free Cash Flow To Equity Per Share--0.1680.037+353%-0.082+149%-0.024+115%-0.001+101%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--12.971--------
Intrinsic Value_10Y_min--10.839--------
Intrinsic Value_1Y_max--0.362--------
Intrinsic Value_1Y_min--0.355--------
Intrinsic Value_3Y_max--1.802--------
Intrinsic Value_3Y_min--1.706--------
Intrinsic Value_5Y_max--4.104--------
Intrinsic Value_5Y_min--3.748--------
Market Cap4726378.600+43%2712072.4002949049.600-8%4904657.838-45%4237673.972-36%2580424.189+5%
Net Profit Margin--0.0610.022+183%0.035+78%0.033+84%0.037+66%
Operating Margin--0.0640.021+199%0.038+67%0.036+79%0.039+62%
Operating Ratio--0.9360.979-4%0.962-3%0.964-3%0.774+21%
Pb Ratio1.452+43%0.8330.939-11%1.323-37%1.212-31%0.821+1%
Pe Ratio11.708+43%6.718-49.550+838%30.844-78%-6.797+201%-4.258+163%
Price Per Share3.590+43%2.0602.240-8%2.958-30%2.754-25%1.681+23%
Price To Free Cash Flow Ratio4.150+43%2.381-4.502+289%8.705-73%96.251-98%58.038-96%
Price To Total Gains Ratio48.350+43%27.744-151.046+644%64.027-57%-38.421+238%-23.285+184%
Quick Ratio--1.9721.994-1%2.309-15%2.137-8%1.649+20%
Return On Assets--0.0220.008+175%0.010+110%0.011+104%0.019+18%
Return On Equity--0.0310.011+182%0.015+111%0.015+104%0.033-7%
Total Gains Per Share--0.0740.118-37%-0.039+152%0.230-68%0.158-53%
Usd Book Value--3254695.0003147858.750+3%3661979.750-11%3428924.111-5%2219549.800+47%
Usd Book Value Change Per Share--0.0740.118-37%-0.039+152%0.230-68%0.158-53%
Usd Book Value Per Share--2.4722.391+3%2.217+12%2.287+8%1.496+65%
Usd Dividend Per Share----0%-0%-0%-0%
Usd Eps--0.0770.027+183%0.033+131%0.035+119%0.029+160%
Usd Free Cash Flow--284749.00056765.750+402%110769.250+157%74679.889+281%58383.333+388%
Usd Free Cash Flow Per Share--0.2160.043+402%0.071+207%0.051+327%0.041+432%
Usd Free Cash Flow To Equity Per Share--0.1680.037+353%-0.082+149%-0.024+115%-0.001+101%
Usd Market Cap4726378.600+43%2712072.4002949049.600-8%4904657.838-45%4237673.972-36%2580424.189+5%
Usd Price Per Share3.590+43%2.0602.240-8%2.958-30%2.754-25%1.681+23%
Usd Profit--100921.00035644.250+183%55495.250+82%54190.889+86%43736.867+131%
Usd Revenue--1644161.0001509176.750+9%1499749.000+10%1518731.889+8%1162407.800+41%
Usd Total Gains Per Share--0.0740.118-37%-0.039+152%0.230-68%0.158-53%
 EOD+4 -4MRQTTM+20 -13YOY+24 -95Y+20 -1310Y+24 -9

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1511.708
Price to Book Ratio (EOD)Between0-11.452
Net Profit Margin (MRQ)Greater than00.061
Operating Margin (MRQ)Greater than00.064
Quick Ratio (MRQ)Greater than11.972
Current Ratio (MRQ)Greater than12.488
Debt to Asset Ratio (MRQ)Less than10.288
Debt to Equity Ratio (MRQ)Less than10.405
Return on Equity (MRQ)Greater than0.150.031
Return on Assets (MRQ)Greater than0.050.022
Total7/10 (70.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5054.274
Ma 20Greater thanMa 503.620
Ma 50Greater thanMa 1003.381
Ma 100Greater thanMa 2002.753
OpenGreater thanClose3.590
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About CompuMed Inc

CompuMed, Inc., an enterprise telemedicine solutions company, provides clinical care services for patients and medical facilities. It offers telecardiology and teleradiology services that provide real-time access to U.S. Board-Certified specialists through cloud-based technology and integrated medical devices to medical facilities worldwide. The company also provides enterprise telemedicine solutions; a suite of telecardiology services and diagnostic exam interpretations for pediatric and adult patients, including electrocardiogram (ECG) devices, echocardiogram, ECG, vascular, holter, nuclear, and video consults; and reading, transcription, reporting, storage, and video consultations in the areas of Vscan, X-ray, ultrasound, mammography, computed tomography, magnetic resonance imaging, and radiologist video consults. It also offers OsteoGram software that works in combination with standard or digital X-ray equipment to support osteoporosis screening, diagnosis, and therapy monitoring. In addition, the company provides mobile ECG and ultrasound solutions that provide patients with immediate access to its board-certified specialists; and medical devices. It serves organ procurement organizations, rural healthcare, and correctional healthcare industries. CompuMed, Inc. was founded in 1973 and is headquartered in Los Angeles, California.

Fundamental data was last updated by Penke on 2024-09-21 10:50:05.

4.2 In-depth Summary

4.2.1. Financial Health Summary

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

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Compumed to the Health Information Services industry mean.
  • A Net Profit Margin of 6.1% means that $0.06 for each $1 in revenue is generated as profit.

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

  • The MRQ is 6.1%. The company is making a profit. +1
  • The TTM is 2.2%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ6.1%TTM2.2%+4.0%
TTM2.2%YOY3.5%-1.3%
TTM2.2%5Y3.3%-1.2%
5Y3.3%10Y3.7%-0.4%
Compared to industry (Health Information Services)
PeriodCompanyIndustry (mean)+/- 
MRQ6.1%-21.3%+27.4%
TTM2.2%-22.4%+24.6%
YOY3.5%-22.4%+25.9%
5Y3.3%-31.1%+34.4%
10Y3.7%-38.6%+42.3%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Compumed to the Health Information Services industry mean.
  • 2.2% Return on Assets means that Compumed generated $0.02 profit for each $1 in assets.

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

  • The MRQ is 2.2%. Using its assets, the company is less efficient in making profit.
  • The TTM is 0.8%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ2.2%TTM0.8%+1.4%
TTM0.8%YOY1.0%-0.2%
TTM0.8%5Y1.1%-0.3%
5Y1.1%10Y1.9%-0.8%
Compared to industry (Health Information Services)
PeriodCompanyIndustry (mean)+/- 
MRQ2.2%-4.4%+6.6%
TTM0.8%-4.8%+5.6%
YOY1.0%-4.7%+5.7%
5Y1.1%-5.2%+6.3%
10Y1.9%-6.3%+8.2%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Compumed to the Health Information Services industry mean.
  • 3.1% Return on Equity means Compumed generated $0.03 for each $1 the owners (shareholders) invested.

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

  • The MRQ is 3.1%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 1.1%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ3.1%TTM1.1%+2.0%
TTM1.1%YOY1.5%-0.4%
TTM1.1%5Y1.5%-0.4%
5Y1.5%10Y3.3%-1.8%
Compared to industry (Health Information Services)
PeriodCompanyIndustry (mean)+/- 
MRQ3.1%-3.0%+6.1%
TTM1.1%-5.0%+6.1%
YOY1.5%-5.9%+7.4%
5Y1.5%-8.6%+10.1%
10Y3.3%-9.2%+12.5%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of CompuMed Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Compumed is operating .

  • Measures how much profit Compumed 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 Compumed to the Health Information Services industry mean.
  • An Operating Margin of 6.4% means the company generated $0.06  for each $1 in revenue (before taxes).

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

  • The MRQ is 6.4%. The company is operating less efficient.
  • The TTM is 2.1%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ6.4%TTM2.1%+4.3%
TTM2.1%YOY3.8%-1.7%
TTM2.1%5Y3.6%-1.4%
5Y3.6%10Y3.9%-0.4%
Compared to industry (Health Information Services)
PeriodCompanyIndustry (mean)+/- 
MRQ6.4%-12.5%+18.9%
TTM2.1%-21.7%+23.8%
YOY3.8%-20.2%+24.0%
5Y3.6%-15.6%+19.2%
10Y3.9%-22.0%+25.9%
4.3.2.2. Operating Ratio

Measures how efficient Compumed is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Health Information Services industry mean).
  • An Operation Ratio of 0.94 means that the operating costs are $0.94 for each $1 in net sales.

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

  • The MRQ is 0.936. The company is less efficient in keeping operating costs low.
  • The TTM is 0.979. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.936TTM0.979-0.043
TTM0.979YOY0.962+0.017
TTM0.9795Y0.964+0.014
5Y0.96410Y0.774+0.190
Compared to industry (Health Information Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9361.278-0.342
TTM0.9791.333-0.354
YOY0.9621.388-0.426
5Y0.9641.337-0.373
10Y0.7741.313-0.539
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of CompuMed Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Health Information Services industry mean).
  • A Current Ratio of 2.49 means the company has $2.49 in assets for each $1 in short-term debts.

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

  • The MRQ is 2.488. The company is able to pay all its short-term debts. +1
  • The TTM is 2.570. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ2.488TTM2.570-0.082
TTM2.570YOY2.710-0.140
TTM2.5705Y2.607-0.037
5Y2.60710Y2.185+0.422
Compared to industry (Health Information Services)
PeriodCompanyIndustry (mean)+/- 
MRQ2.4881.662+0.826
TTM2.5701.800+0.770
YOY2.7101.900+0.810
5Y2.6072.644-0.037
10Y2.1852.653-0.468
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Compumed to the Health Information Services industry mean.
  • A Quick Ratio of 1.97 means the company can pay off $1.97 for each $1 in debt (using most liquid assets).

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

  • The MRQ is 1.972. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 1.994. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ1.972TTM1.994-0.023
TTM1.994YOY2.309-0.314
TTM1.9945Y2.137-0.143
5Y2.13710Y1.649+0.488
Compared to industry (Health Information Services)
PeriodCompanyIndustry (mean)+/- 
MRQ1.9721.298+0.674
TTM1.9941.279+0.715
YOY2.3091.388+0.921
5Y2.1372.203-0.066
10Y1.6492.306-0.657
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of CompuMed Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Compumed to Health Information Services industry mean.
  • A Debt to Asset Ratio of 0.29 means that Compumed assets are financed with 28.8% credit (debt) and the remaining percentage (100% - 28.8%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.288. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.279. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.288TTM0.279+0.010
TTM0.279YOY0.256+0.023
TTM0.2795Y0.272+0.006
5Y0.27210Y0.363-0.090
Compared to industry (Health Information Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2880.390-0.102
TTM0.2790.399-0.120
YOY0.2560.415-0.159
5Y0.2720.411-0.139
10Y0.3630.427-0.064
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Compumed to the Health Information Services industry mean.
  • A Debt to Equity ratio of 40.5% means that company has $0.40 debt for each $1 in shareholders equity.

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

  • The MRQ is 0.405. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.387. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.405TTM0.387+0.018
TTM0.387YOY0.345+0.042
TTM0.3875Y0.376+0.011
5Y0.37610Y0.624-0.248
Compared to industry (Health Information Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4050.612-0.207
TTM0.3870.590-0.203
YOY0.3450.635-0.290
5Y0.3760.649-0.273
10Y0.6240.661-0.037
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 Compumed generates.

  • Above 15 is considered overpriced but always compare Compumed to the Health Information Services industry mean.
  • A PE ratio of 6.72 means the investor is paying $6.72 for every $1 in earnings.

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

  • The EOD is 11.708. Based on the earnings, the company is underpriced. +1
  • The MRQ is 6.718. Based on the earnings, the company is cheap. +2
  • The TTM is -49.550. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD11.708MRQ6.718+4.990
MRQ6.718TTM-49.550+56.268
TTM-49.550YOY30.844-80.394
TTM-49.5505Y-6.797-42.753
5Y-6.79710Y-4.258-2.539
Compared to industry (Health Information Services)
PeriodCompanyIndustry (mean)+/- 
EOD11.708-1.057+12.765
MRQ6.718-1.256+7.974
TTM-49.550-1.595-47.955
YOY30.844-2.265+33.109
5Y-6.797-5.780-1.017
10Y-4.258-4.106-0.152
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 CompuMed Inc:

  • The EOD is 4.150. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 2.381. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is -4.502. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD4.150MRQ2.381+1.768
MRQ2.381TTM-4.502+6.883
TTM-4.502YOY8.705-13.207
TTM-4.5025Y96.251-100.753
5Y96.25110Y58.038+38.213
Compared to industry (Health Information Services)
PeriodCompanyIndustry (mean)+/- 
EOD4.150-1.975+6.125
MRQ2.381-2.057+4.438
TTM-4.502-0.970-3.532
YOY8.705-4.925+13.630
5Y96.251-6.507+102.758
10Y58.038-4.299+62.337
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 Compumed is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Health Information Services industry mean).
  • A PB ratio of 0.83 means the investor is paying $0.83 for each $1 in book value.

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

  • The EOD is 1.452. Based on the equity, the company is underpriced. +1
  • The MRQ is 0.833. Based on the equity, the company is cheap. +2
  • The TTM is 0.939. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD1.452MRQ0.833+0.619
MRQ0.833TTM0.939-0.106
TTM0.939YOY1.323-0.384
TTM0.9395Y1.212-0.273
5Y1.21210Y0.821+0.391
Compared to industry (Health Information Services)
PeriodCompanyIndustry (mean)+/- 
EOD1.4521.754-0.302
MRQ0.8331.771-0.938
TTM0.9391.822-0.883
YOY1.3232.514-1.191
5Y1.2123.947-2.735
10Y0.8214.266-3.445
4.6.2. Total Gains per Share
3rd party ad coffee SUPPORTERis ad-free.

6. Financial Statements




6.1. Latest Balance Sheet

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

Summary
Total Assets4,572
Total Liabilities1,318
Total Stockholder Equity3,255
 As reported
Total Liabilities 1,318
Total Stockholder Equity+ 3,255
Total Assets = 4,572

Assets

Total Assets4,572
Total Current Assets2,909
Long-term Assets1,663
Total Current Assets
Cash And Cash Equivalents 1,293
Net Receivables 1,012
Inventory 394
Other Current Assets 210
Total Current Assets  (as reported)2,909
Total Current Assets  (calculated)2,909
+/-0
Long-term Assets
Property Plant Equipment 1,136
Long-term Assets Other 527
Long-term Assets  (as reported)1,663
Long-term Assets  (calculated)1,663
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities1,169
Long-term Liabilities148
Total Stockholder Equity3,255
Total Current Liabilities
Short-term Debt 179
Accounts payable 489
Other Current Liabilities 502
Total Current Liabilities  (as reported)1,169
Total Current Liabilities  (calculated)1,169
+/-0
Long-term Liabilities
Long-term Liabilities  (as reported)148
Long-term Liabilities  (calculated)0
+/- 148
Total Stockholder Equity
Common Stock417
Retained Earnings -33,921
Other Stockholders Equity 36,759
Total Stockholder Equity (as reported)3,255
Total Stockholder Equity (calculated)3,255
+/-0
Other
Cash and Short Term Investments 1,293
Common Stock Shares Outstanding 1,317
Liabilities and Stockholders Equity 4,572
Net Debt -966
Net Working Capital 1,740
Short Long Term Debt Total 327



6.2. Balance Sheets Structured

All numbers in thousands.

 Trend2024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-311995-09-301995-06-301995-03-311994-12-311994-09-301994-06-301994-03-311993-12-311993-09-301993-06-301993-03-311992-12-311992-09-301992-06-301992-03-311991-12-311991-09-301991-06-301991-03-311990-12-311990-09-301990-06-301990-03-311989-12-31
> Total Assets 
0
0
0
3,700
3,500
0
0
4,600
0
3,600
0
3,800
0
0
2,600
2,300
2,200
2,100
1,900
6,900
0
7,300
7,100
10,500
10,200
9,500
6,000
4,000
3,400
2,900
2,300
1,800
2,900
4,200
3,800
3,500
3,200
3,100
3,600
3,800
3,500
3,605
3,609
3,136
2,395
2,054
1,910
1,679
1,568
1,462
1,310
1,067
972
870
837
780
710
736
733
813
846
921
994
1,273
1,358
1,520
1,348
1,204
1,163
3,008
2,914
2,261
2,005
1,746
1,587
1,310
1,136
1,162
1,043
1,007
896
930
822
741
654
665
641
596
599
594
640
610
702
835
962
1,130
5,280
5,347
5,065
5,009
4,260
4,437
4,219
4,238
4,572
4,5724,2384,2194,4374,2605,0095,0655,3475,2801,1309628357026106405945995966416656547418229308961,0071,0431,1621,1361,3101,5871,7462,0052,2612,9143,0081,1631,2041,3481,5201,3581,2739949218468137337367107808378709721,0671,3101,4621,5681,6791,9102,0542,3953,1363,6093,6053,5003,8003,6003,1003,2003,5003,8004,2002,9001,8002,3002,9003,4004,0006,0009,50010,20010,5007,1007,30006,9001,9002,1002,2002,3002,600003,80003,60004,600003,5003,700000
   > Total Current Assets 
0
0
0
1,600
1,600
0
0
2,900
0
2,100
0
2,600
0
0
1,500
1,400
1,300
1,200
1,000
800
0
1,100
1,000
6,100
5,700
5,000
5,200
3,300
2,800
2,200
1,700
1,300
2,500
3,800
3,500
3,100
2,800
2,600
3,100
3,200
2,900
2,872
2,735
2,149
1,504
1,199
1,140
993
950
909
817
609
564
523
544
512
492
544
565
593
634
584
662
943
1,034
1,191
1,014
869
802
2,652
2,524
1,835
1,489
1,218
1,076
746
596
623
536
536
440
509
395
348
300
365
363
350
366
370
440
415
525
636
746
863
3,046
3,167
2,896
2,912
2,315
2,579
2,463
2,620
2,909
2,9092,6202,4632,5792,3152,9122,8963,1673,0468637466365254154403703663503633653003483955094405365366235967461,0761,2181,4891,8352,5242,6528028691,0141,1911,0349436625846345935655444925125445235646098179099509931,1401,1991,5042,1492,7352,8722,9003,2003,1002,6002,8003,1003,5003,8002,5001,3001,7002,2002,8003,3005,2005,0005,7006,1001,0001,10008001,0001,2001,3001,4001,500002,60002,10002,900001,6001,600000
       Cash And Cash Equivalents 
0
0
0
100
200
0
0
1,000
0
300
0
900
0
0
0
0
0
200
100
0
0
300
300
300
0
0
200
200
100
100
200
100
0
0
0
100
100
100
400
2,600
1,600
648
490
129
290
252
308
239
153
116
73
78
75
25
34
66
31
38
90
62
105
120
141
281
145
321
203
193
63
2,007
1,235
969
392
225
242
269
92
162
149
97
117
241
112
58
2
83
-107
50
3
4
91
95
114
253
267
396
1,620
1,799
1,512
1,488
1,097
1,079
976
1,072
1,293
1,2931,0729761,0791,0971,4881,5121,7991,62039626725311495914350-1078325811224111797149162922692422253929691,2352,00763193203321145281141120105629038316634257578731161532393082522901294906481,6002,600400100100100000100200100100200200003003003000010020000000900030001,00000200100000
       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
2,400
0
1,000
1,772
1,857
1,554
808
559
461
424
468
487
421
249
234
185
225
181
190
218
142
165
167
145
148
290
355
382
377
385
369
274
870
494
576
480
388
137
138
111
111
111
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000000001111111111381373884805764948702743693853773823552901481451671651422181901812251852342494214874684244615598081,5541,8571,7721,00002,40000000000000000000000000000000000000000
       Net Receivables 
0
0
0
1,200
1,100
0
0
1,500
0
500
0
1,300
0
0
1,000
1,000
1,000
800
600
500
0
500
500
900
500
500
600
400
400
400
300
200
300
300
300
200
200
200
300
500
300
269
243
275
229
263
254
224
212
193
219
227
194
265
234
219
217
232
275
297
296
271
315
323
482
445
388
253
326
333
369
312
416
372
262
287
315
316
246
293
288
229
249
259
265
245
325
269
331
337
270
292
376
316
441
392
1,008
1,056
928
959
803
897
891
987
1,012
1,0129878918978039599281,0561,00839244131637629227033733126932524526525924922928829324631631528726237241631236933332625338844548232331527129629727523221721923426519422721919321222425426322927524326930050030020020020030030030020030040040040060050050090050050005006008001,0001,0001,000001,300050001,500001,1001,200000
       Other Current Assets 
0
0
0
0
0
0
0
100
0
1,000
0
100
0
0
100
100
0
-100
0
100
0
0
0
4,800
5,100
4,400
3,300
2,600
2,200
1,600
1,100
900
2,200
3,500
3,100
2,800
2,500
2,300
-100
0
-100
15
15
11
19
12
20
23
36
25
19
14
19
9
17
21
25
22
30
38
31
23
29
18
28
20
23
16
26
21
21
18
29
29
26
18
24
14
9
17
16
19
17
13
16
18
122
12
15
11
6
6
1
19
20
22
252
177
172
237
205
203
239
190
210
2101902392032052371721772522220191661115121221816131719161791424182629291821212616232028182923313830222521179191419253623201219111515-1000-1002,3002,5002,8003,1003,5002,2009001,1001,6002,2002,6003,3004,4005,1004,8000001000-10001001000010001,00001000000000
   > Long-term Assets 
0
0
0
2,100
1,900
0
0
1,700
0
1,500
0
1,200
0
0
1,100
900
900
900
900
6,100
0
6,200
6,100
4,400
4,500
4,500
800
700
600
700
600
500
400
400
300
400
400
500
500
600
600
733
874
987
891
855
770
686
618
553
493
458
408
347
293
268
218
192
168
220
212
337
332
330
324
329
334
335
361
356
390
426
516
528
511
564
540
539
507
471
456
421
427
393
354
300
278
246
0
0
0
0
0
0
0
0
2,233
2,180
2,169
2,097
1,945
1,858
1,756
1,618
1,663
1,6631,6181,7561,8581,9452,0972,1692,1802,233000000002462783003543934274214564715075395405645115285164263903563613353343293243303323372122201681922182682933474084584935536186867708558919878747336006005005004004003004004005006007006007008004,5004,5004,4006,1006,20006,1009009009009001,100001,20001,50001,700001,9002,100000
       Property Plant Equipment 
0
0
0
500
500
0
0
500
0
500
0
500
0
0
500
400
400
400
400
5,500
0
5,600
5,500
4,000
4,100
4,100
500
500
400
400
400
400
400
300
300
300
400
400
500
500
500
666
807
943
866
829
742
658
590
525
465
430
380
319
265
207
156
127
96
142
129
255
241
240
222
206
210
208
234
229
254
275
357
347
322
422
401
399
362
329
314
279
282
245
217
166
144
106
96
88
196
179
172
199
216
220
2,214
1,359
1,365
1,321
1,183
1,171
1,119
1,037
1,136
1,1361,0371,1191,1711,1831,3211,3651,3592,2142202161991721791968896106144166217245282279314329362399401422322347357275254229234208210206222240241255129142961271562072653193804304655255906587428298669438076665005005004004003003003004004004004004005005004,1004,1004,0005,5005,60005,500400400400400500005000500050000500500000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
300
300
300
300
300
0
200
200
200
200
200
0
200
0
100
100
100
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
50
51
54
55
66
70
71
78
77
89
110
111
114
114
114
123
138
146
162
170
124
122
121
128
127
124
124
127
129
128
125
125
121
118
117
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000001171181211251251281291271241241271281211221241701621461381231141141141111108977787170665554515000000000000000000000000100100100020002002002002002000300300300300300000000000000000
       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
67
67
44
25
26
28
28
28
28
28
28
28
28
28
61
62
65
72
78
83
82
91
90
102
123
124
127
127
127
136
151
159
181
189
142
139
140
145
142
142
142
145
148
137
134
9
19
19
19
4
16
4
0
0
46
0
0
0
0
0
0
0
0
0
000000000460041641919199134137148145142142142145140139142189181159151136127127127124123102909182837872656261282828282828282828262544676700000000000000000000000000000000000000000
> Total Liabilities 
0
0
0
1,100
800
0
0
1,300
0
1,100
0
1,000
0
0
1,000
1,300
1,600
1,100
1,200
5,000
0
5,200
5,000
5,300
5,400
5,200
2,500
1,000
1,000
1,100
900
900
800
800
800
700
600
800
700
900
700
813
864
886
610
432
368
330
314
263
404
250
302
250
234
271
223
300
288
295
342
434
416
466
487
432
378
376
438
453
502
621
681
692
604
597
533
536
443
451
479
458
428
409
440
522
504
480
466
467
321
299
332
404
488
601
1,659
1,498
1,204
1,187
1,145
1,345
1,131
1,081
1,318
1,3181,0811,1311,3451,1451,1871,2041,4981,6596014884043322993214674664805045224404094284584794514435365335976046926816215024534383763784324874664164343422952883002232712342503022504042633143303684326108868648137009007008006007008008008009009001,1001,0001,0002,5005,2005,4005,3005,0005,20005,0001,2001,1001,6001,3001,000001,00001,10001,300008001,100000
   > Total Current Liabilities 
0
0
0
1,100
800
0
0
1,100
0
1,100
0
900
0
0
900
1,200
1,400
900
900
1,200
0
1,400
1,200
2,200
5,200
5,000
2,400
900
900
1,000
800
800
700
700
700
500
500
600
600
700
600
730
773
824
567
407
351
315
301
252
395
243
297
247
233
271
223
300
288
256
305
355
282
340
370
324
280
260
290
320
385
488
561
596
534
506
402
421
319
343
365
358
342
338
367
463
359
346
343
351
317
299
332
379
465
515
1,300
1,201
963
1,001
1,010
1,181
911
902
1,169
1,1699029111,1811,0101,0019631,2011,3005154653793322993173513433463594633673383423583653433194214025065345965614883853202902602803243703402823553052562883002232712332472972433952523013153514075678247737306007006006005005007007007008008001,0009009002,4005,0005,2002,2001,2001,40001,2009009001,4001,2009000090001,10001,100008001,100000
       Short-term Debt 
0
0
0
300
200
0
0
300
0
100
0
300
0
0
300
500
500
200
0
300
0
300
200
700
3,700
3,600
0
0
0
0
100
100
100
100
100
100
200
200
200
200
200
186
131
127
113
98
75
47
28
14
8
8
8
8
9
7
5
3
1
8
8
18
33
33
34
36
37
45
58
60
62
73
71
78
85
88
91
81
81
70
72
67
61
59
65
64
62
56
173
163
19
20
15
22
17
19
238
242
239
234
224
229
236
211
179
17921123622922423423924223819172215201916317356626465596167727081819188857871736260584537363433331888135798888142847759811312713118620020020020020010010010010010010000003,6003,70070020030003000200500500300003000100030000200300000
       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
207
190
173
163
19
20
15
22
17
19
0
0
0
0
0
0
0
0
0
00000000019172215201916317319020700000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
300
200
0
0
200
0
200
0
200
0
0
200
300
200
200
300
300
0
400
500
500
500
500
300
300
200
200
200
200
200
200
200
100
100
100
100
300
200
298
359
441
263
155
140
174
149
134
175
119
138
124
86
125
92
193
173
160
184
216
129
159
147
140
127
64
82
115
139
236
333
326
326
258
95
216
120
153
155
190
196
177
217
200
217
209
206
225
298
279
317
357
448
496
300
433
343
354
257
425
297
284
489
48928429742525735434343330049644835731727929822520620921720021717719619015515312021695258326326333236139115826412714014715912921618416017319392125861241381191751341491741401552634413592982003001001001001002002002002002002002003003005005005005004000300300200200300200002000200020000200300000
       Other Current Liabilities 
0
0
0
500
400
0
0
600
0
800
0
400
0
0
400
400
700
500
600
600
0
700
500
1,000
1,000
900
2,100
600
700
800
500
500
400
400
400
300
200
300
300
200
200
246
283
256
191
218
210
94
234
206
212
116
151
115
138
139
126
104
114
88
113
121
120
148
189
148
116
151
150
145
184
354
310
380
242
316
216
244
232
236
272
198
166
100
83
197
78
79
2
2
0
0
0
0
0
0
762
526
381
413
530
527
378
407
502
5024073785275304133815267620000002279781978310016619827223623224421631624238031035418414515015111614818914812012111388114104126139138115151116212206234942102181912562832462002003003002003004004004005005008007006002,1009001,0001,0005007000600600500700400400004000800060000400500000
   > Long-term Liabilities 
0
0
0
600
400
0
0
200
0
300
0
100
0
0
100
100
200
200
300
3,800
0
3,800
3,800
3,100
200
200
100
100
100
100
100
100
100
100
100
200
100
200
100
200
100
83
91
62
43
25
17
15
13
11
9
7
5
3
1
132
97
196
174
39
37
79
134
126
117
108
98
116
148
133
117
133
120
96
70
91
131
115
124
108
114
100
86
71
73
59
145
134
0
0
0
0
0
0
0
0
358
296
240
186
135
164
220
179
148
14817922016413518624029635800000000134145597371861001141081241151319170961201331171331481169810811712613479373917419697132135791113151725436291831002001002001002001001001001001001001001001002002003,1003,8003,80003,800300200200100100001000300020000400600000
> Total Stockholder Equity
0
0
0
2,600
2,700
0
0
3,300
0
2,500
0
2,800
0
0
1,600
1,000
600
1,000
700
1,900
0
2,100
2,100
5,200
4,800
4,300
3,500
3,000
2,400
1,800
1,400
900
2,100
3,400
3,000
2,800
2,600
2,300
2,900
2,900
2,800
2,792
2,745
2,250
1,785
1,622
1,542
1,349
1,254
1,199
906
817
670
620
603
509
487
436
445
518
504
487
578
807
871
1,088
970
828
725
2,555
2,412
1,640
1,324
1,054
983
713
603
626
600
556
417
472
394
332
214
143
137
116
132
126
318
311
369
431
474
529
3,621
3,849
3,862
3,822
3,115
3,092
3,088
3,157
3,255
3,2553,1573,0883,0923,1153,8223,8623,8493,6215294744313693113181261321161371432143323944724175566006266037139831,0541,3241,6402,4122,5557258289701,0888718075784875045184454364875096036206708179061,1991,2541,3491,5421,6221,7852,2502,7452,7922,8002,9002,9002,3002,6002,8003,0003,4002,1009001,4001,8002,4003,0003,5004,3004,8005,2002,1002,10001,9007001,0006001,0001,600002,80002,50003,300002,7002,600000
   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
200
200
200
174
179
179
179
179
179
179
179
179
179
179
179
179
179
180
180
180
187
197
203
205
214
230
232
242
243
243
244
247
249
250
250
256
258
260
260
260
260
262
262
272
274
274
274
274
279
279
279
279
316
316
316
316
316
316
420
420
420
420
417
417
417
417
417
41741741741741742042042042031631631631631631627927927927927427427427427226226226026026026025825625025024924724424324324223223021420520319718718018018017917917917917917917917917917917917917917420020020000000000000000000000000000000000000000
   Retained Earnings Total Equity000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
47
-38
29
77
37
86
110
107
-1
9
3
7
10
41
69
33
53
42
17
18
11
-17
-16
-25
-21
35
-20
-63
-60
-13
-12
-7
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000000000-7-12-13-60-63-2035-21-25-16-17111817425333694110739-110711086377729-38470000000000000000000000000000000000000000000
   Capital Surplus 000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
9,900
10,000
0
0
11,200
0
11,300
0
12,800
0
0
13,200
13,300
13,200
16,100
16,400
18,000
0
19,000
19,300
24,700
25,000
25,000
27,100
27,200
27,100
27,100
27,200
27,300
27,200
29,200
29,700
29,600
29,900
29,900
31,200
31,500
31,600
31,818
32,180
64,470
64,468
64,486
64,486
64,482
64,482
64,482
64,482
64,482
64,482
64,524
64,580
64,592
64,608
64,608
64,764
65,040
65,208
65,286
65,550
66,308
66,570
67,184
67,224
67,236
67,356
71,334
71,482
71,684
71,840
72,422
72,552
36,363
36,395
36,418
36,441
36,497
36,513
36,626
36,675
36,679
36,680
36,682
36,719
36,721
0
0
0
0
0
0
0
0
37,483
37,479
37,479
37,479
36,759
36,759
36,759
36,759
36,759
36,75936,75936,75936,75936,75937,47937,47937,47937,4830000000036,72136,71936,68236,68036,67936,67536,62636,51336,49736,44136,41836,39536,36372,55272,42271,84071,68471,48271,33467,35667,23667,22467,18466,57066,30865,55065,28665,20865,04064,76464,60864,60864,59264,58064,52464,48264,48264,48264,48264,48264,48264,48664,48664,46864,47032,18031,81831,60031,50031,20029,90029,90029,60029,70029,20027,20027,30027,20027,10027,10027,20027,10025,00025,00024,70019,30019,000018,00016,40016,10013,20013,30013,2000012,800011,300011,2000010,0009,900000



6.3. Balance Sheets

All numbers in thousands.