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

Creative Realities Inc
Buy, Hold or Sell?

Let's analyze Creative Realities Inc together

I guess you are interested in Creative Realities 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 Creative Realities 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 Creative Realities Inc

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

1. Quick Overview

1.1. Quick analysis of Creative Realities Inc (30 sec.)










1.2. What can you expect buying and holding a share of Creative Realities Inc? (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?
2.5%

What is your share worth?

Current worth
$2.66
Expected worth in 1 year
$2.70
How sure are you?
57.5%

+ What do you gain per year?

Total Gains per Share
$0.04
Return On Investment
1.3%

For what price can you sell your share?

Current Price per Share
$2.84
Expected price per share
$2.09 - $3.7198
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Creative Realities Inc (5 min.)




Live pricePrice per Share (EOD)
$2.84
Intrinsic Value Per Share
$-1.50 - $1.34
Total Value Per Share
$1.17 - $4.00

2.2. Growth of Creative Realities Inc (5 min.)




Is Creative Realities Inc growing?

Current yearPrevious yearGrowGrow %
How rich?$28.2m$25.4m$3m10.8%

How much money is Creative Realities Inc making?

Current yearPrevious yearGrowGrow %
Making money$283.2k-$1.4m$1.7m602.2%
Net Profit Margin1.8%-13.7%--

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

2.3. Financial Health of Creative Realities Inc (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 Creative Realities Inc?

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

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

Speculation

The Price per Share of Creative Realities Inc is $2.84. 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 Creative Realities Inc.
  • 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 Creative Realities Inc, 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 $2.66. 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 $0.02 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 Creative Realities Inc.

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 Eps0.041.5%0.030.9%-0.15-5.2%-0.08-3.0%-0.18-6.2%
Usd Book Value Change Per Share-0.04-1.5%0.010.3%0.020.8%0.051.7%0.041.3%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Total Gains Per Share-0.04-1.5%0.010.3%0.020.8%0.051.7%0.041.3%
Usd Price Per Share4.59-3.85-1.85-1.93-1.31-
Price to Earnings Ratio27.86--19.51--3.22--5.03--2.70-
Price-to-Total Gains Ratio-108.84-504.12--18.87-106.31-89.95-
Price to Book Ratio1.73-1.42-0.77-1.69-1.24-
Price-to-Total Gains Ratio-108.84-504.12--18.87-106.31-89.95-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share2.84
Number of shares352
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share0.010.05
Usd Total Gains Per Share0.010.05
Gains per Quarter (352 shares)3.3116.69
Gains per Year (352 shares)13.2366.74
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1013306757
2026160133124
3040290200191
4053420267258
5066550334325
6079680400392
7093810467459
80106940534526
901191070601593
1001321200667660

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%4.08.00.033.3%7.013.00.035.0%11.029.00.027.5%11.064.00.014.7%
Book Value Change Per Share2.02.00.050.0%5.07.00.041.7%11.09.00.055.0%22.016.02.055.0%31.041.03.041.3%
Dividend per Share0.00.04.00.0%0.00.012.00.0%0.00.020.00.0%1.00.039.02.5%1.00.074.01.3%
Total Gains per Share2.02.00.050.0%5.07.00.041.7%11.09.00.055.0%23.016.01.057.5%32.041.02.042.7%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Creative Realities 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---0.0420.009-549%0.024-276%0.047-189%0.037-214%
Book Value Per Share--2.6612.721-2%2.439+9%1.716+55%1.251+113%
Current Ratio--0.5800.645-10%0.792-27%0.910-36%0.746-22%
Debt To Asset Ratio--0.5810.586-1%0.615-6%0.637-9%0.668-13%
Debt To Equity Ratio--1.3881.418-2%1.600-13%2.046-32%2.800-50%
Dividend Per Share----0%-0%-0%0.000-100%
Enterprise Value--10410060.0002679940.250+288%-17083605.000+264%-6052127.124+158%-7766517.643+175%
Eps--0.0410.027+53%-0.146+455%-0.084+305%-0.176+528%
Ev To Ebitda Ratio--1.5481.168+33%-0.340+122%-0.798+152%1.085+43%
Ev To Sales Ratio--0.1800.054+235%-0.406+325%-0.083+146%-0.365+303%
Free Cash Flow Per Share---0.025-0.038+52%0.103-124%-0.049+99%-0.046+85%
Free Cash Flow To Equity Per Share---0.303-0.178-41%0.181-267%0.066-560%0.070-531%
Gross Profit Margin---2.4823.888-164%1.870-233%1.829-236%1.472-269%
Intrinsic Value_10Y_max--1.340--------
Intrinsic Value_10Y_min---1.495--------
Intrinsic Value_1Y_max---0.080--------
Intrinsic Value_1Y_min---0.179--------
Intrinsic Value_3Y_max---0.077--------
Intrinsic Value_3Y_min---0.515--------
Intrinsic Value_5Y_max--0.123--------
Intrinsic Value_5Y_min---0.825--------
Market Cap29668628.000-65%48810060.00040461190.250+21%19326395.000+153%20338522.876+140%13706357.358+256%
Net Profit Margin--0.0300.018+67%-0.137+553%-0.219+822%-0.324+1169%
Operating Margin--0.0380.041-7%-0.047+224%-0.066+274%-0.206+642%
Operating Ratio--0.9210.936-2%1.051-12%1.106-17%1.204-23%
Pb Ratio1.067-62%1.7251.420+21%0.772+123%1.694+2%1.239+39%
Pe Ratio17.238-62%27.860-19.511+170%-3.223+112%-5.029+118%-2.700+110%
Price Per Share2.840-62%4.5903.853+19%1.850+148%1.933+137%1.305+252%
Price To Free Cash Flow Ratio-28.708+38%-46.397-7.850-83%2.583-1896%-2.389-95%-2.808-94%
Price To Total Gains Ratio-67.346+38%-108.844504.118-122%-18.872-83%106.314-202%89.954-221%
Quick Ratio--0.4420.508-13%0.628-30%0.640-31%0.557-21%
Return On Assets--0.0060.004+61%-0.021+430%-0.038+692%-0.050+873%
Return On Equity--0.0150.010+58%-0.056+459%-0.174+1225%-0.225+1556%
Total Gains Per Share---0.0420.009-549%0.024-276%0.047-189%0.037-213%
Usd Book Value--28294000.00028552750.000-1%25480500.000+11%18003500.000+57%13106625.000+116%
Usd Book Value Change Per Share---0.0420.009-549%0.024-276%0.047-189%0.037-214%
Usd Book Value Per Share--2.6612.721-2%2.439+9%1.716+55%1.251+113%
Usd Dividend Per Share----0%-0%-0%0.000-100%
Usd Enterprise Value--10410060.0002679940.250+288%-17083605.000+264%-6052127.124+158%-7766517.643+175%
Usd Eps--0.0410.027+53%-0.146+455%-0.084+305%-0.176+528%
Usd Free Cash Flow---263000.000-395000.000+50%1075750.000-124%-514150.000+95%-478050.000+82%
Usd Free Cash Flow Per Share---0.025-0.038+52%0.103-124%-0.049+99%-0.046+85%
Usd Free Cash Flow To Equity Per Share---0.303-0.178-41%0.181-267%0.066-560%0.070-531%
Usd Market Cap29668628.000-65%48810060.00040461190.250+21%19326395.000+153%20338522.876+140%13706357.358+256%
Usd Price Per Share2.840-62%4.5903.853+19%1.850+148%1.933+137%1.305+252%
Usd Profit--438000.000283250.000+55%-1422500.000+425%-869800.000+299%-1230775.000+381%
Usd Revenue--14442000.00013575000.000+6%10299500.000+40%8516450.000+70%6668650.000+117%
Usd Total Gains Per Share---0.0420.009-549%0.024-276%0.047-189%0.037-213%
 EOD+4 -4MRQTTM+21 -17YOY+22 -165Y+25 -1310Y+25 -15

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1517.238
Price to Book Ratio (EOD)Between0-11.067
Net Profit Margin (MRQ)Greater than00.030
Operating Margin (MRQ)Greater than00.038
Quick Ratio (MRQ)Greater than10.442
Current Ratio (MRQ)Greater than10.580
Debt to Asset Ratio (MRQ)Less than10.581
Debt to Equity Ratio (MRQ)Less than11.388
Return on Equity (MRQ)Greater than0.150.015
Return on Assets (MRQ)Greater than0.050.006
Total3/10 (30.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5036.303
Ma 20Greater thanMa 503.126
Ma 50Greater thanMa 1003.840
Ma 100Greater thanMa 2004.155
OpenGreater thanClose2.870
Total2/5 (40.0%)

4. In-depth Analysis

4.1 About Creative Realities Inc

Creative Realities, Inc., together with its subsidiaries, provides digital marketing technology and solutions in the United States and internationally. It offers digital signage and media solutions to enhance communications in a wide-ranging variety of out-of-home environments. The company's solutions include digital merchandising systems and omni-channel customer engagement systems; interactive digital shopping assistants; advisors and kiosks; and other interactive marketing technologies, such as mobile, social media, point-of-sale transactions, beaconing, and web-based media that enables its customers to engage with their consumers. It also provides hardware system design/engineering, hardware installation, content development, content scheduling, post-deployment network and field support, and media sales, as well as media management and distribution software platforms and networks; device and product management; and customized software service layers, systems, experiences, workflows, and integrated solutions. The company sells its solutions to the automotive, retail, digital out of home comprising advertising networks and retail media networks, foodservice/quick-serve restaurants, financial services, gaming, and sports and entertainment venues. Creative Realities, Inc. is headquartered in Louisville, Kentucky.

Fundamental data was last updated by Penke on 2024-12-05 16:26:03.

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 unable to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is able to pay all its debts by selling its assets.
The company is 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 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 Creative Realities Inc earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Creative Realities Inc to the Software - Application industry mean.
  • A Net Profit Margin of 3.0% means that $0.03 for each $1 in revenue is generated as profit.

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

  • The MRQ is 3.0%. The company is making a profit. +1
  • The TTM is 1.8%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ3.0%TTM1.8%+1.2%
TTM1.8%YOY-13.7%+15.6%
TTM1.8%5Y-21.9%+23.7%
5Y-21.9%10Y-32.4%+10.5%
4.3.1.2. Return on Assets

Shows how efficient Creative Realities Inc is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Creative Realities Inc to the Software - Application industry mean.
  • 0.6% Return on Assets means that Creative Realities Inc generated $0.01 profit for each $1 in assets.

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

  • The MRQ is 0.6%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.4%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.6%TTM0.4%+0.2%
TTM0.4%YOY-2.1%+2.5%
TTM0.4%5Y-3.8%+4.2%
5Y-3.8%10Y-5.0%+1.2%
4.3.1.3. Return on Equity

Shows how efficient Creative Realities Inc is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Creative Realities Inc to the Software - Application industry mean.
  • 1.5% Return on Equity means Creative Realities Inc generated $0.02 for each $1 the owners (shareholders) invested.

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

  • The MRQ is 1.5%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 1.0%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.5%TTM1.0%+0.6%
TTM1.0%YOY-5.6%+6.5%
TTM1.0%5Y-17.4%+18.4%
5Y-17.4%10Y-22.5%+5.1%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Creative Realities Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Creative Realities Inc is operating .

  • Measures how much profit Creative Realities Inc 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 Creative Realities Inc to the Software - Application industry mean.
  • An Operating Margin of 3.8% means the company generated $0.04  for each $1 in revenue (before taxes).

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

  • The MRQ is 3.8%. The company is operating less efficient.
  • The TTM is 4.1%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ3.8%TTM4.1%-0.3%
TTM4.1%YOY-4.7%+8.8%
TTM4.1%5Y-6.6%+10.7%
5Y-6.6%10Y-20.6%+14.0%
4.3.2.2. Operating Ratio

Measures how efficient Creative Realities Inc is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Software - Application industry mean).
  • An Operation Ratio of 0.92 means that the operating costs are $0.92 for each $1 in net sales.

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

  • The MRQ is 0.921. The company is less efficient in keeping operating costs low.
  • The TTM is 0.936. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.921TTM0.936-0.015
TTM0.936YOY1.051-0.114
TTM0.9365Y1.106-0.170
5Y1.10610Y1.204-0.098
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Creative Realities Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Creative Realities Inc 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 0.58 means the company has $0.58 in assets for each $1 in short-term debts.

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

  • The MRQ is 0.580. The company is unable to pay all its short-term debts. -2
  • The TTM is 0.645. The company is unable to pay all its short-term debts. -2
Trends
Current periodCompared to+/- 
MRQ0.580TTM0.645-0.065
TTM0.645YOY0.792-0.148
TTM0.6455Y0.910-0.266
5Y0.91010Y0.746+0.165
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Creative Realities Inc to the Software - Application industry mean.
  • A Quick Ratio of 0.44 means the company can pay off $0.44 for each $1 in debt (using most liquid assets).

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

  • The MRQ is 0.442. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.508. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.442TTM0.508-0.066
TTM0.508YOY0.628-0.120
TTM0.5085Y0.640-0.132
5Y0.64010Y0.557+0.083
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Creative Realities Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Creative Realities Inc assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Creative Realities Inc to Software - Application industry mean.
  • A Debt to Asset Ratio of 0.58 means that Creative Realities Inc assets are financed with 58.1% credit (debt) and the remaining percentage (100% - 58.1%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.581. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.586. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.581TTM0.586-0.005
TTM0.586YOY0.615-0.029
TTM0.5865Y0.637-0.050
5Y0.63710Y0.668-0.032
4.5.4.2. Debt to Equity Ratio

Measures if Creative Realities Inc is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Creative Realities Inc to the Software - Application industry mean.
  • A Debt to Equity ratio of 138.8% means that company has $1.39 debt for each $1 in shareholders equity.

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

  • The MRQ is 1.388. The company is able to pay all its debts with equity. +1
  • The TTM is 1.418. The company is able to pay all its debts with equity. +1
Trends
Current periodCompared to+/- 
MRQ1.388TTM1.418-0.030
TTM1.418YOY1.600-0.182
TTM1.4185Y2.046-0.628
5Y2.04610Y2.800-0.754
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 Creative Realities Inc generates.

  • Above 15 is considered overpriced but always compare Creative Realities Inc to the Software - Application industry mean.
  • A PE ratio of 27.86 means the investor is paying $27.86 for every $1 in earnings.

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

  • The EOD is 17.238. Based on the earnings, the company is fair priced.
  • The MRQ is 27.860. Based on the earnings, the company is overpriced. -1
  • The TTM is -19.511. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD17.238MRQ27.860-10.622
MRQ27.860TTM-19.511+47.371
TTM-19.511YOY-3.223-16.288
TTM-19.5115Y-5.029-14.482
5Y-5.02910Y-2.700-2.329
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 Creative Realities Inc:

  • The EOD is -28.708. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -46.397. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -7.850. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-28.708MRQ-46.397+17.690
MRQ-46.397TTM-7.850-38.547
TTM-7.850YOY2.583-10.433
TTM-7.8505Y-2.389-5.461
5Y-2.38910Y-2.808+0.419
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 Creative Realities Inc 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 1.73 means the investor is paying $1.73 for each $1 in book value.

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

  • The EOD is 1.067. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.725. Based on the equity, the company is underpriced. +1
  • The TTM is 1.420. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.067MRQ1.725-0.658
MRQ1.725TTM1.420+0.305
TTM1.420YOY0.772+0.648
TTM1.4205Y1.694-0.273
5Y1.69410Y1.239+0.455
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 Creative Realities Inc.

4.8.1. Institutions holding Creative Realities Inc

Institutions are holding 34.862% of the shares of Creative Realities Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30HPM Partners LLC3.02420.003231592600
2024-09-30Sargent Investment Group, LLC2.72430.23472846002000.0703
2024-09-30Vanguard Group Inc2.27670237839150536.7567
2024-09-30EAM Investors, LLC1.34440.096414045000
2024-09-30Prospera Financial Services Inc1.27480.015613317700
2024-09-30Geode Capital Management, LLC0.67840708711254621.5105
2024-09-30Renaissance Technologies Corp0.560.00045850234006.1704
2024-09-30Perritt Capital Management Inc.0.47860.1185000000
2024-09-30Dimensional Fund Advisors, Inc.0.46920.00014902000
2024-09-30Thompson, Siegel & Walmsley LLC0.43910.00314587319004.3208
2024-09-30Morgan Stanley - Brokerage Accounts0.3274034200-34200-50
2024-09-30Citadel Advisors Llc0.3018031526807134.4106
2024-09-30Essex Investment Management Company, LLC0.24540.020525631256310
2024-09-30Raymond James Finl Svs Advisors, Inc.0.16890.0001176465803.3986
2024-09-30State Street Corp0.106301110700
2024-09-30Northern Trust Corp0.105901106200
2024-06-30BlackRock Inc0.104010861108610
2024-09-30UBS Group AG0.01880196819680
2024-09-30Tower Research Capital LLC0.00880.000192417022.5464
2024-09-30Indiana Trust & Investment Management Co0.00550.000957000
Total 14.66250.49311531753+46180+3.0%

4.9.2. Funds holding Creative Realities Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-10-31Vanguard Total Stock Mkt Idx Inv1.6317017046200
2024-10-31EAM Ultra Micro Cap0.9940.4925103838-36612-26.0676
2024-10-31Galileo Midcap C0.90944.49439499800
2024-09-30Pleiades Small Cap Equity A0.70450.03327360000
2024-10-31Vanguard Institutional Extnd Mkt Idx Tr0.6450.00036737700
2024-09-30Fidelity Extended Market Index0.48190.000650338-1424-2.7511
2024-06-30Perritt Ultra MicroCap0.47862.32955000000
2024-09-30DFA US Small Cap Value I0.15340.00041602400
2024-11-28Dimensional US Targeted Value ETF0.11990.00031252500
2024-11-27iShares Micro-Cap ETF0.11660.00391218600
2024-09-30NT Ext Equity Mkt Idx Fd - L0.10070.00071052200
2024-09-30Northern Trust Extended Eq Market Idx0.10070.00071052200
2024-09-30Bridgeway Omni Small-Cap Value0.09570.00361000000
2024-09-30Bridgeway Omni Small-Cap Value N0.09570.00361000000
2024-09-30Fidelity Series Total Market Index0.07370.00017697239345.1169
2024-09-30Fidelity Total Market Index0.0588061473203108.7976
2024-09-30DFA US Targeted Value I0.05850.0002611600
2024-11-28Dimensional US Core Equity 2 ETF0.03750392000
2024-09-30Spartan Extended Market Index Pool E0.0330.0004345034811.2186
2024-09-30Spartan Total Market Index Pool E0.03040318000
Total 6.91977.3643722902-32092-4.4%

5.3. Insider Transactions

Insiders are holding 16.516% of the shares of Creative Realities Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-01-22Laurence W LyttonSELL48002.81
2024-01-18Laurence W LyttonSELL46002.67
2023-12-12Laurence W LyttonBUY100001.9
2023-12-08Laurence W LyttonBUY10001.96
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 Assets67,562
Total Liabilities39,268
Total Stockholder Equity28,294
 As reported
Total Liabilities 39,268
Total Stockholder Equity+ 28,294
Total Assets = 67,562

Assets

Total Assets67,562
Total Current Assets15,965
Long-term Assets51,597
Total Current Assets
Cash And Cash Equivalents 868
Net Receivables 11,300
Inventory 3,054
Other Current Assets 743
Total Current Assets  (as reported)15,965
Total Current Assets  (calculated)15,965
+/-0
Long-term Assets
Property Plant Equipment 1,270
Goodwill 26,453
Intangible Assets 23,519
Long-term Assets Other 355
Long-term Assets  (as reported)51,597
Long-term Assets  (calculated)51,597
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities27,517
Long-term Liabilities11,751
Total Stockholder Equity28,294
Total Current Liabilities
Short-term Debt 461
Accounts payable 6,446
Other Current Liabilities 14,443
Total Current Liabilities  (as reported)27,517
Total Current Liabilities  (calculated)21,350
+/- 6,167
Long-term Liabilities
Long term Debt 10,979
Capital Lease Obligations Min Short Term Debt463
Long-term Liabilities Other 309
Long-term Liabilities  (as reported)11,751
Long-term Liabilities  (calculated)11,751
+/-0
Total Stockholder Equity
Common Stock104
Retained Earnings -54,016
Other Stockholders Equity 82,206
Total Stockholder Equity (as reported)28,294
Total Stockholder Equity (calculated)28,294
+/-0
Other
Capital Stock104
Cash and Short Term Investments 868
Common Stock Shares Outstanding 10,634
Current Deferred Revenue6,167
Liabilities and Stockholders Equity 67,562
Net Debt 11,035
Net Invested Capital 39,273
Net Working Capital -11,552
Property Plant and Equipment Gross 1,270
Short Long Term Debt Total 11,903



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-31
> Total Assets 
0
0
0
1,313
0
1,829
2,584
17,546
15,403
42,485
42,347
40,369
36,186
32,553
27,944
18,560
15,454
12,590
10,477
15,347
13,035
11,276
10,272
11,242
9,264
8,676
7,258
7,929
6,315
4,960
5,503
4,364
4,648
4,271
3,123
3,056
2,128
1,678
24,512
21,876
21,876
20,483
18,032
23,036
23,036
23,056
22,255
24,419
24,198
28,160
28,235
26,045
25,171
29,891
25,281
37,728
39,465
35,877
34,927
33,976
21,792
21,786
21,101
20,618
23,433
21,575
21,781
22,881
62,879
68,517
64,713
66,015
65,102
63,934
69,689
70,777
68,206
69,554
67,562
67,56269,55468,20670,77769,68963,93465,10266,01564,71368,51762,87922,88121,78121,57523,43320,61821,10121,78621,79233,97634,92735,87739,46537,72825,28129,89125,17126,04528,23528,16024,19824,41922,25523,05623,03623,03618,03220,48321,87621,87624,5121,6782,1283,0563,1234,2714,6484,3645,5034,9606,3157,9297,2588,6769,26411,24210,27211,27613,03515,34710,47712,59015,45418,56027,94432,55336,18640,36942,34742,48515,40317,5462,5841,82901,313000
   > Total Current Assets 
0
0
0
768
0
659
1,147
17,000
14,774
41,074
37,954
34,923
30,735
27,100
22,695
16,157
13,248
10,604
8,651
13,705
11,678
10,092
9,254
10,133
8,218
7,722
6,420
7,188
5,642
4,384
4,968
3,879
4,206
3,885
2,784
2,758
1,846
1,333
6,981
5,489
5,489
4,492
2,861
2,756
2,756
3,122
3,844
6,345
6,376
10,571
10,873
8,873
8,201
12,315
8,403
12,359
12,040
9,410
8,567
7,982
6,680
7,031
7,461
7,027
10,152
8,637
9,012
9,772
19,143
17,193
12,950
13,982
13,037
11,692
17,507
18,610
16,317
17,536
15,965
15,96517,53616,31718,61017,50711,69213,03713,98212,95017,19319,1439,7729,0128,63710,1527,0277,4617,0316,6807,9828,5679,41012,04012,3598,40312,3158,2018,87310,87310,5716,3766,3453,8443,1222,7562,7562,8614,4925,4895,4896,9811,3331,8462,7582,7843,8854,2063,8794,9684,3845,6427,1886,4207,7228,21810,1339,25410,09211,67813,7058,65110,60413,24816,15722,69527,10030,73534,92337,95441,07414,77417,0001,1476590768000
       Cash And Cash Equivalents 
0
0
0
135
0
214
357
8,273
4,466
31,864
28,049
14,542
11,437
8,575
10,577
5,294
8,334
9,469
7,125
12,273
10,398
7,949
6,586
7,064
5,543
3,866
4,256
5,478
4,232
3,047
3,465
2,252
3,060
2,204
1,103
1,484
675
187
2,224
573
573
473
264
1,361
1,361
373
976
1,352
3,404
6,080
4,585
1,003
742
5,461
1,500
2,718
2,248
1,824
2,240
2,534
2,141
870
855
1,826
3,535
3,004
2,772
2,883
5,988
2,840
819
1,633
3,905
3,264
8,376
2,910
2,899
4,086
868
8684,0862,8992,9108,3763,2643,9051,6338192,8405,9882,8832,7723,0043,5351,8268558702,1412,5342,2401,8242,2482,7181,5005,4617421,0034,5856,0803,4041,3529763731,3611,3612644735735732,2241876751,4841,1032,2043,0602,2523,4653,0474,2325,4784,2563,8665,5437,0646,5867,94910,39812,2737,1259,4698,3345,29410,5778,57511,43714,54228,04931,8644,4668,2733572140135000
       Short-term Investments 
0
0
0
0
0
0
0
7,194
8,720
6,557
5,324
14,658
14,220
13,280
6,928
8,301
2,901
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
33
0
0
0
216
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000000000000000000000216000330000000000000002,9018,3016,92813,28014,22014,6585,3246,5578,7207,1940000000
       Net Receivables 
0
0
0
216
0
123
474
1,129
1,130
2,320
3,674
4,367
3,620
3,628
2,001
1,835
1,525
741
1,153
1,096
796
1,704
2,182
2,522
1,937
3,283
1,711
1,347
1,125
970
1,154
1,358
891
1,438
1,371
1,070
984
944
3,752
3,822
3,822
3,039
2,132
965
965
2,009
2,080
4,240
2,067
3,674
4,898
5,989
5,374
5,072
5,263
7,681
8,169
6,323
5,450
4,749
3,365
2,374
3,525
2,343
3,828
1,930
2,771
3,375
8,806
8,604
7,405
8,263
6,849
6,496
5,865
12,468
9,516
9,491
11,300
11,3009,4919,51612,4685,8656,4966,8498,2637,4058,6048,8063,3752,7711,9303,8282,3433,5252,3743,3654,7495,4506,3238,1697,6815,2635,0725,3745,9894,8983,6742,0674,2402,0802,0099659652,1323,0393,8223,8223,7529449841,0701,3711,4388911,3581,1549701,1251,3471,7113,2831,9372,5222,1821,7047961,0961,1537411,5251,8352,0013,6283,6204,3673,6742,3201,1301,1294741230216000
       Other Current Assets 
0
0
0
26
0
36
38
148
133
80
245
818
525
575
1,937
266
147
119
166
151
185
187
163
275
292
244
162
193
162
245
155
111
148
158
184
135
135
105
169
355
355
406
217
348
348
467
200
168
167
198
163
1,030
1,315
1,320
1,249
1,581
958
495
286
320
460
1,156
419
507
663
1,635
1,517
1,634
2,325
3,521
1,837
1,819
804
784
960
665
837
964
743
7439648376659607848041,8191,8373,5212,3251,6341,5171,6356635074191,1564603202864959581,5811,2491,3201,3151,0301631981671682004673483482174063553551691051351351841581481111552451621931622442922751631871851511661191472661,937575525818245801331483836026000
   > Long-term Assets 
0
0
0
545
0
1,170
1,437
546
629
1,412
4,393
5,445
5,452
5,453
5,250
2,403
2,206
1,986
1,826
1,642
1,357
1,184
1,018
1,109
1,046
954
838
741
673
576
535
485
442
386
339
298
282
345
17,531
16,387
16,387
15,991
15,171
0
20,280
19,934
18,411
18,074
17,822
17,589
17,362
17,172
16,970
17,576
16,878
25,369
27,425
26,467
26,360
25,994
15,112
14,755
13,640
13,591
13,281
12,938
12,769
13,109
43,736
51,324
51,763
52,033
52,065
52,242
52,182
52,167
51,889
52,018
51,597
51,59752,01851,88952,16752,18252,24252,06552,03351,76351,32443,73613,10912,76912,93813,28113,59113,64014,75515,11225,99426,36026,46727,42525,36916,87817,57616,97017,17217,36217,58917,82218,07418,41119,93420,280015,17115,99116,38716,38717,5313452822983393864424855355766737418389541,0461,1091,0181,1841,3571,6421,8261,9862,2062,4035,2505,4535,4525,4454,3931,4126295461,4371,1700545000
       Property Plant Equipment 
0
0
0
384
0
463
526
524
609
724
1,662
1,780
2,052
2,164
2,169
1,918
1,723
1,581
1,414
1,242
1,120
947
928
1,019
955
846
748
651
582
506
464
415
372
316
269
229
214
176
631
746
746
714
902
892
892
851
874
912
974
1,054
1,100
1,136
1,189
1,154
1,106
1,230
3,451
3,304
3,329
3,281
3,213
2,999
2,184
2,271
2,100
1,890
1,867
729
1,227
1,986
1,896
1,785
1,749
1,809
1,711
1,540
1,339
1,427
1,270
1,2701,4271,3391,5401,7111,8091,7491,7851,8961,9861,2277291,8671,8902,1002,2712,1842,9993,2133,2813,3293,3043,4511,2301,1061,1541,1891,1361,1001,0549749128748518928929027147467466311762142292693163724154645065826517488469551,0199289471,1201,2421,4141,5811,7231,9182,1692,1642,0521,7801,6627246095245264630384000
       Goodwill 
0
0
0
0
0
0
0
0
0
0
2,241
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,362
0
1,362
9,881
10,572
10,572
10,572
10,360
14,354
14,354
14,989
14,989
14,989
14,989
14,989
14,989
14,989
14,989
14,989
14,989
18,900
18,900
18,242
18,265
18,171
7,525
7,525
7,525
7,525
7,525
7,525
7,525
7,525
16,012
26,094
26,094
26,453
26,453
26,453
26,453
26,453
26,453
26,453
26,453
26,45326,45326,45326,45326,45326,45326,45326,45326,09426,09416,0127,5257,5257,5257,5257,5257,5257,5257,52518,17118,26518,24218,90018,90014,98914,98914,98914,98914,98914,98914,98914,98914,98914,98914,35414,35410,36010,57210,57210,5729,8811,36201,3620000000000000000000000002,2410000000000
       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
900
417
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000000041790000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
3,175
2,912
2,800
2,593
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
120
0
90
4,792
4,835
4,835
4,470
3,738
4,831
4,831
3,892
2,357
2,035
1,712
1,389
1,107
875
643
411
179
5,060
4,904
4,757
4,610
4,407
4,248
4,090
3,929
3,790
3,650
3,511
3,372
4,850
26,445
23,227
23,754
23,752
23,819
23,936
23,975
24,062
23,985
23,745
23,519
23,51923,74523,98524,06223,97523,93623,81923,75223,75423,22726,4454,8503,3723,5113,6503,7903,9294,0904,2484,4074,6104,7574,9045,0601794116438751,1071,3891,7122,0352,3573,8924,8314,8313,7384,4704,8354,8354,792900120000000000000000000002,5932,8002,9123,17500000000000
       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
20
0
0
0
0
0
16,900
15,641
15,277
14,926
14,269
19,388
18,899
19,083
17,537
17,162
16,848
16,535
16,262
16,036
149
1,022
604
179
170
164
156
135
126
141
2
5
6
12
5
5
52
17
19
43
0
44
0
0
0
0
0
000004404319175255126521411261351561641701796041,02214916,03616,26216,53516,84817,16217,53719,08318,89919,38814,26914,92615,27715,64116,900000002000000000000000000000000000000000
> Total Liabilities 
0
0
0
8,919
0
10,710
11,586
1,808
2,061
2,321
3,552
4,681
4,451
4,940
4,847
2,387
2,047
1,572
1,686
1,589
1,624
1,754
1,987
2,699
2,615
3,164
2,887
2,167
2,004
1,726
2,120
2,107
2,245
1,857
1,763
2,348
2,157
2,443
12,183
10,622
10,622
10,504
12,108
15,434
15,434
16,513
18,328
22,443
21,618
24,334
23,429
21,693
20,801
25,476
20,645
20,907
22,616
18,290
17,035
15,468
16,417
18,630
16,922
16,283
15,148
11,869
12,016
14,152
43,819
42,080
38,311
40,436
40,020
40,076
42,286
41,946
39,357
41,317
39,268
39,26841,31739,35741,94642,28640,07640,02040,43638,31142,08043,81914,15212,01611,86915,14816,28316,92218,63016,41715,46817,03518,29022,61620,90720,64525,47620,80121,69323,42924,33421,61822,44318,32816,51315,43415,43412,10810,50410,62210,62212,1832,4432,1572,3481,7631,8572,2452,1072,1201,7262,0042,1672,8873,1642,6152,6991,9871,7541,6241,5891,6861,5722,0472,3874,8474,9404,4514,6813,5522,3212,0611,80811,58610,71008,919000
   > Total Current Liabilities 
0
0
0
7,250
0
9,082
9,910
1,653
1,928
2,215
3,463
4,610
4,399
4,908
4,831
2,387
2,047
1,572
1,686
1,589
1,624
1,754
1,938
2,659
2,584
3,143
2,887
2,167
2,004
1,726
2,120
2,107
2,245
1,857
1,763
1,473
1,456
1,447
6,257
6,633
6,633
6,728
8,465
7,282
7,282
11,234
12,264
14,374
13,706
18,620
19,303
12,674
13,589
17,824
12,919
15,004
17,595
13,340
12,053
10,431
11,576
16,242
14,984
7,333
8,029
4,623
5,878
6,859
16,855
16,544
13,437
16,496
16,859
17,763
19,664
20,197
38,735
26,726
27,517
27,51726,72638,73520,19719,66417,76316,85916,49613,43716,54416,8556,8595,8784,6238,0297,33314,98416,24211,57610,43112,05313,34017,59515,00412,91917,82413,58912,67419,30318,62013,70614,37412,26411,2347,2827,2828,4656,7286,6336,6336,2571,4471,4561,4731,7631,8572,2452,1072,1201,7262,0042,1672,8873,1432,5842,6591,9381,7541,6241,5891,6861,5722,0472,3874,8314,9084,3994,6103,4632,2151,9281,6539,9109,08207,250000
       Short-term Debt 
0
0
0
5,312
0
6,934
8,168
106
105
107
116
100
80
74
74
71
52
32
15
0
0
0
35
37
38
539
551
41
30
54
82
400
400
400
48
41
0
330
32
0
0
1,212
1,212
150
150
3,936
6,632
7,635
7,143
7,321
6,320
7,627
788
1,551
1,817
3,847
2,996
2,305
2,305
4,304
4,473
9,128
9,058
1,996
1,954
277
1,492
281
2,956
2,785
2,881
5,210
5,656
4,842
4,786
4,195
13,632
449
461
46144913,6324,1954,7864,8425,6565,2102,8812,7852,9562811,4922771,9541,9969,0589,1284,4734,3042,3052,3052,9963,8471,8171,5517887,6276,3207,3217,1437,6356,6323,9361501501,2121,21200323300414840040040082543041551539383735000153252717474801001161071051068,1686,93405,312000
       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
2,430
0
0
0
7,627
7,143
7,321
6,320
5,465
6,566
7,912
0
0
2,303
1,637
1,637
3,637
3,808
8,464
8,706
1,637
1,637
0
1,209
0
2,396
2,089
2,176
4,499
4,944
4,197
4,211
3,690
23,373
0
0
0023,3733,6904,2114,1974,9444,4992,1762,0892,39601,20901,6371,6378,7068,4643,8083,6371,6371,6372,303007,9126,5665,4656,3207,3217,1437,6270002,4300000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
307
0
778
755
949
611
1,319
1,875
1,387
1,302
1,301
1,856
1,068
833
771
934
976
804
996
1,047
1,563
1,443
1,210
932
870
622
557
840
584
570
615
469
298
413
475
2,210
4,656
3,554
3,207
3,217
3,601
3,601
3,468
3,093
3,218
1,654
1,797
2,176
2,017
1,528
2,083
1,444
1,995
2,390
1,714
1,341
1,849
2,002
2,521
1,948
1,661
1,547
906
1,554
2,517
4,881
5,047
3,040
3,757
3,087
2,892
3,340
7,876
4,788
5,205
6,446
6,4465,2054,7887,8763,3402,8923,0873,7573,0405,0474,8812,5171,5549061,5471,6611,9482,5212,0021,8491,3411,7142,3901,9951,4442,0831,5282,0172,1761,7971,6543,2183,0933,4683,6013,6013,2173,2073,5544,6562,2104754132984696155705848405576228709321,2101,4431,5631,0479968049769347718331,0681,8561,3011,3021,3871,8751,3196119497557780307000
       Other Current Liabilities 
0
0
0
545
0
802
900
395
179
338
940
1,870
1,806
2,306
2,458
1,067
992
702
498
251
456
442
526
571
795
714
779
569
740
530
595
527
607
464
471
380
407
150
2,162
1,977
1,102
5
2,447
3,531
2,318
2,126
1,502
2,162
3,870
2,617
2,331
-4,938
3,390
3,594
1,648
21
5,288
6,120
5,791
2,751
2,298
2,337
2,087
2,142
2,183
1,832
1,694
2,110
2,459
2,672
3,029
3,828
3,726
3,217
4,499
6,994
18,538
21,072
14,443
14,44321,07218,5386,9944,4993,2173,7263,8283,0292,6722,4592,1101,6941,8322,1832,1422,0872,3372,2982,7515,7916,1205,288211,6483,5943,390-4,9382,3312,6173,8702,1621,5022,1262,3183,5312,44751,1021,9772,1621504073804714646075275955307405697797147955715264424562514987029921,0672,4582,3061,8061,8709403381793959008020545000
   > Long-term Liabilities 
0
0
0
1,668
0
1,627
1,676
155
132
106
89
71
52
32
15
0
992
702
498
0
456
442
49
40
31
21
0
0
0
0
0
0
0
0
0
875
701
996
5,926
2,456
3,989
3,776
3,643
0
8,152
5,279
6,064
8,069
7,912
5,714
4,126
9,019
7,212
7,652
7,726
5,903
5,021
4,950
4,982
5,037
4,841
2,388
1,938
8,950
7,119
7,246
6,138
7,293
26,964
25,536
24,874
23,940
23,161
22,313
22,622
21,749
622
14,591
11,751
11,75114,59162221,74922,62222,31323,16123,94024,87425,53626,9647,2936,1387,2467,1198,9501,9382,3884,8415,0374,9824,9505,0215,9037,7267,6527,2129,0194,1265,7147,9128,0696,0645,2798,15203,6433,7763,9892,4565,926996701875000000000213140494424560498702992015325271891061321551,6761,62701,668000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
21
0
0
0
0
0
0
0
0
0
0
701
996
0
0
381
986
198
0
2,777
0
0
0
0
0
0
5,465
5,962
6,530
6,751
5,536
3,405
3,558
3,658
3,762
3,869
0
0
6,706
6,480
6,660
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000006,6606,4806,706003,8693,7623,6583,5583,4055,5366,7516,5305,9625,4650000002,7770198986381009967010000000000210000000000000000000000000
       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
2,762
2,457
1,669
1,762
1,699
1,745
1,613
897
1,696
3,534
3,554
1,306
1,422
1,078
1,434
1,291
1,168
367
150
45
99
175
2
1
0
108
107
108
29
45
13,422
10,978
10,503
9,994
0
10,017
0
0
0
0
0
0000010,01709,99410,50310,97813,422452910810710801217599451503671,1681,2911,4341,0781,4221,3063,5543,5341,6968971,6131,7451,6991,7621,6692,4572,76200000000000000000000000000000000000000
       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
1,923
0
0
0
0
0
421
478
539
610
673
1,818
1,996
1,407
1,250
1,122
975
0
147
45
99
175
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000175994514709751,1221,2501,4071,9961,818673610539478421000001,92300000000000000000000000000000000000000
> Total Stockholder Equity
0
0
0
-7,605
0
-8,881
-9,002
15,738
13,343
40,164
38,795
35,688
31,735
27,612
23,098
16,173
13,407
11,018
8,791
13,758
11,411
9,522
8,285
8,543
6,649
5,512
4,371
5,762
4,311
3,234
3,383
2,257
2,403
2,414
1,360
708
-29
-765
12,329
11,254
11,254
9,979
5,924
11,371
7,602
6,543
3,927
1,976
2,580
3,826
4,806
4,352
4,370
4,415
4,636
16,821
16,849
17,587
17,892
18,508
5,375
3,156
4,179
4,335
8,285
9,706
9,765
8,729
19,060
26,437
26,402
25,579
25,082
23,858
27,403
28,831
28,849
28,237
28,294
28,29428,23728,84928,83127,40323,85825,08225,57926,40226,43719,0608,7299,7659,7068,2854,3354,1793,1565,37518,50817,89217,58716,84916,8214,6364,4154,3704,3524,8063,8262,5801,9763,9276,5437,60211,3715,9249,97911,25411,25412,329-765-297081,3602,4142,4032,2573,3833,2344,3115,7624,3715,5126,6498,5438,2859,52211,41113,7588,79111,01813,40716,17323,09827,61231,73535,68838,79540,16413,34315,738-9,002-8,8810-7,605000
   Common Stock
0
0
0
0
0
0
0
98
98
143
145
145
145
148
148
148
148
149
150
176
177
177
178
192
193
194
195
230
231
232
250
50
59
59
59
60
65
65
462
462
462
462
462
642
642
658
661
666
676
696
830
826
826
839
30
97
97
97
98
98
98
98
104
109
118
118
119
120
217
217
217
218
74
74
104
104
104
104
104
104104104104104747421821721721712011911811810910498989898979797308398268268306966766666616586426424624624624624626565605959595025023223123019519419319217817717717615014914814814814814514514514398980000000
   Retained Earnings Total Equity0000000000000-50,189-51,214-52,486-51,869-51,284-48,825-35,642-36,205-36,447-36,8640-29,959-29,081-28,469-26,231-24,793-20,603-20,118-20,524-18,497-15,851-16,3800-12,562-10,868-8,580-6,6470-100,091-99,102-98,01900000000-87,362-85,9820000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
-188
0
-271
-326
17
44
-2
296
321
169
180
68
-413
-463
-432
-386
-394
-441
-432
-469
-509
-529
-510
-486
-499
-499
-499
-499
-499
-499
-499
-499
-499
-499
-499
0
-2,423
-2,423
-1,725
0
-2,605
-2,605
0
-3,829
-2,877
-3,685
0
-1,906
-3,226
0
0
0
-884
0
0
0
-1,396
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000-1,396000-884000-3,226-1,9060-3,685-2,877-3,8290-2,605-2,6050-1,725-2,423-2,4230-499-499-499-499-499-499-499-499-499-499-499-486-510-529-509-469-432-441-394-386-432-463-41368180169321296-24417-326-2710-188000
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
91,810
92,024
0
0
0
0
0
0
0
0
99,166
99,507
99,760
0
17,439
18,098
18,277
18,236
0
21,642
21,736
21,763
21,834
22,022
23,733
28,769
29,757
30,086
30,855
32,763
53,575
53,616
53,937
53,999
54,052
54,102
54,342
55,944
56,712
59,381
59,777
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000059,77759,38156,71255,94454,34254,10254,05253,99953,93753,61653,57532,76330,85530,08629,75728,76923,73322,02221,83421,76321,73621,642018,23618,27718,09817,439099,76099,50799,1660000000092,02491,8100000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
11,228
0
14,195
16,288
49,057
49,684
77,488
78,201
78,742
79,138
79,962
80,194
80,650
80,837
81,071
81,268
88,371
88,823
88,989
89,190
91,138
91,529
91,810
92,024
95,047
95,423
95,552
96,863
97,128
98,677
98,764
98,864
99,166
99,507
99,760
-1,241
0
18,330
18,097
16,299
0
20,410
17,832
21,763
20,786
22,022
20,061
28,769
31,056
30,086
30,855
32,763
54,459
53,616
53,937
53,999
55,448
54,102
54,342
55,944
56,712
59,381
59,777
60,178
60,863
68,626
74,741
75,260
75,770
76,417
76,618
82,064
82,073
82,200
82,203
82,206
82,20682,20382,20082,07382,06476,61876,41775,77075,26074,74168,62660,86360,17859,77759,38156,71255,94454,34254,10255,44853,99953,93753,61654,45932,76330,85530,08631,05628,76920,06122,02220,78621,76317,83220,410016,29918,09718,3300-1,24199,76099,50799,16698,86498,76498,67797,12896,86395,55295,42395,04792,02491,81091,52991,13889,19088,98988,82388,37181,26881,07180,83780,65080,19479,96279,13878,74278,20177,48849,68449,05716,28814,195011,228000



5.3. Balance Sheets

Currency in USD. All numbers in thousands.