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

CVD Equipment Corporation
Buy, Hold or Sell?

Let's analyze CVD Equipment Corporation together

I guess you are interested in CVD Equipment Corporation. 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 CVD Equipment Corporation. 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 CVD Equipment Corporation

I send you an email if I find something interesting about CVD Equipment Corporation.

1. Quick Overview

1.1. Quick analysis of CVD Equipment Corporation (30 sec.)










1.2. What can you expect buying and holding a share of CVD Equipment Corporation? (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
$3.63
Expected worth in 1 year
$3.16
How sure are you?
45.0%

+ What do you gain per year?

Total Gains per Share
$-0.47
Return On Investment
-11.1%

For what price can you sell your share?

Current Price per Share
$4.26
Expected price per share
$3.5099 - $6.1
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of CVD Equipment Corporation (5 min.)




Live pricePrice per Share (EOD)
$4.26
Intrinsic Value Per Share
$-7.99 - $12.36
Total Value Per Share
$-4.36 - $15.98

2.2. Growth of CVD Equipment Corporation (5 min.)




Is CVD Equipment Corporation growing?

Current yearPrevious yearGrowGrow %
How rich?$24.9m$28.9m-$3.8m-15.1%

How much money is CVD Equipment Corporation making?

Current yearPrevious yearGrowGrow %
Making money-$1m-$89.1k-$986.8k-91.7%
Net Profit Margin-23.7%-3.3%--

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

2.3. Financial Health of CVD Equipment Corporation (5 min.)




2.4. Comparing to competitors in the Specialty Industrial Machinery industry (5 min.)




  Industry Rankings (Specialty Industrial Machinery)  


Richest
#639 / 730

Most Revenue
#673 / 730

Most Profit
#600 / 730

Most Efficient
#675 / 730
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of CVD Equipment Corporation?

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

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

Speculation

The Price per Share of CVD Equipment Corporation is $4.26. 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 CVD Equipment Corporation.
  • 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 CVD Equipment Corporation, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is $3.63. 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 $0.02 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 CVD Equipment Corporation.

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 Eps0.030.7%-0.16-3.7%-0.01-0.3%-0.08-1.8%-0.05-1.2%
Usd Book Value Change Per Share0.071.6%-0.12-2.8%0.020.4%-0.06-1.4%-0.03-0.6%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Total Gains Per Share0.071.6%-0.12-2.8%0.020.4%-0.06-1.4%-0.03-0.6%
Usd Price Per Share3.31-4.09-8.21-4.79-6.77-
Price to Earnings Ratio28.05-2.60--148.13--23.55--14.02-
Price-to-Total Gains Ratio48.47--11.94-104.16-21.72--2,106.04-
Price to Book Ratio0.91-1.12-1.94-1.20-1.47-
Price-to-Total Gains Ratio48.47--11.94-104.16-21.72--2,106.04-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share4.26
Number of shares234
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share-0.12-0.06
Usd Total Gains Per Share-0.12-0.06
Gains per Quarter (234 shares)-27.56-13.92
Gains per Year (234 shares)-110.24-55.68
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
10-110-1200-56-66
20-220-2300-111-122
30-331-3400-167-178
40-441-4500-223-234
50-551-5600-278-290
60-661-6700-334-346
70-772-7800-390-402
80-882-8900-445-458
90-992-10000-501-514
100-1102-11100-557-570

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 Share1.03.00.025.0%3.09.00.025.0%6.014.00.030.0%16.024.00.040.0%64.039.00.062.1%
Book Value Change Per Share1.03.00.025.0%4.08.00.033.3%7.013.00.035.0%18.021.01.045.0%65.035.03.063.1%
Dividend per Share0.00.04.00.0%0.00.012.00.0%0.00.020.00.0%0.00.040.00.0%0.00.0103.00.0%
Total Gains per Share1.03.00.025.0%4.08.00.033.3%7.013.00.035.0%18.021.01.045.0%65.035.03.063.1%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of CVD Equipment Corporation 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--0.068-0.118+272%0.018+281%-0.059+187%-0.027+139%
Book Value Per Share--3.6293.657-1%4.210-14%4.012-10%4.552-20%
Current Ratio--2.9882.584+16%3.275-9%3.159-5%3.644-18%
Debt To Asset Ratio--0.2160.260-17%0.209+3%0.267-19%0.271-20%
Debt To Equity Ratio--0.2750.353-22%0.267+3%0.387-29%0.386-29%
Dividend Per Share----0%-0%-0%-0%
Enterprise Value--25911890.40030730816.400-16%61952795.892-58%33530477.602-23%46961939.556-45%
Eps--0.029-0.156+630%-0.013+144%-0.075+356%-0.052+275%
Ev To Ebitda Ratio--16.958-1.308+108%33.415-49%3.592+372%1.619+948%
Ev To Sales Ratio--0.7911.441-45%2.276-65%1.543-49%1.795-56%
Free Cash Flow Per Share---0.001-0.153+20895%0.077-101%-0.074+10134%-0.136+18554%
Free Cash Flow To Equity Per Share---0.004-0.155+4015%0.077-105%-0.172+4445%-0.116+2971%
Gross Profit Margin---1.0840.729-249%3.807-128%1.330-182%1.244-187%
Intrinsic Value_10Y_max--12.355--------
Intrinsic Value_10Y_min---7.988--------
Intrinsic Value_1Y_max---0.062--------
Intrinsic Value_1Y_min---0.590--------
Intrinsic Value_3Y_max--0.804--------
Intrinsic Value_3Y_min---1.965--------
Intrinsic Value_5Y_max--2.865--------
Intrinsic Value_5Y_min---3.541--------
Market Cap29316638.400+22%22778890.40028112316.400-19%56483045.892-60%32940271.252-31%46563148.806-51%
Net Profit Margin--0.025-0.237+1056%-0.033+232%-0.144+682%-0.108+537%
Operating Margin--0.026-0.237+1013%-0.092+454%-0.260+1099%-0.157+703%
Operating Ratio--1.0671.285-17%1.100-3%1.278-16%1.167-9%
Pb Ratio1.174+22%0.9121.116-18%1.943-53%1.196-24%1.473-38%
Pe Ratio36.104+22%28.0532.600+979%-148.130+628%-23.553+184%-14.024+150%
Price Per Share4.260+22%3.3104.085-19%8.208-60%4.787-31%6.766-51%
Price To Free Cash Flow Ratio-1465.832-29%-1138.945-294.543-74%4.863-23521%-64.307-94%-8.147-99%
Price To Total Gains Ratio62.376+22%48.466-11.942+125%104.157-53%21.723+123%-2106.040+4445%
Quick Ratio--2.4712.014+23%2.696-8%2.588-5%3.054-19%
Return On Assets--0.006-0.031+581%-0.003+142%-0.013+303%-0.007+217%
Return On Equity--0.008-0.042+619%-0.004+143%-0.022+365%-0.013+260%
Total Gains Per Share--0.068-0.118+272%0.018+281%-0.059+187%-0.027+139%
Usd Book Value--24974000.00025169750.000-1%28975250.000-14%27612973.750-10%31329486.500-20%
Usd Book Value Change Per Share--0.068-0.118+272%0.018+281%-0.059+187%-0.027+139%
Usd Book Value Per Share--3.6293.657-1%4.210-14%4.012-10%4.552-20%
Usd Dividend Per Share----0%-0%-0%-0%
Usd Enterprise Value--25911890.40030730816.400-16%61952795.892-58%33530477.602-23%46961939.556-45%
Usd Eps--0.029-0.156+630%-0.013+144%-0.075+356%-0.052+275%
Usd Free Cash Flow---5000.000-1049750.000+20895%527985.500-101%-511697.000+10134%-932692.575+18554%
Usd Free Cash Flow Per Share---0.001-0.153+20895%0.077-101%-0.074+10134%-0.136+18554%
Usd Free Cash Flow To Equity Per Share---0.004-0.155+4015%0.077-105%-0.172+4445%-0.116+2971%
Usd Market Cap29316638.400+22%22778890.40028112316.400-19%56483045.892-60%32940271.252-31%46563148.806-51%
Usd Price Per Share4.260+22%3.3104.085-19%8.208-60%4.787-31%6.766-51%
Usd Profit--203000.000-1076000.000+630%-89199.000+144%-518681.900+356%-323829.525+260%
Usd Revenue--8194000.0005892999.750+39%6808000.000+20%5415025.350+51%6457946.950+27%
Usd Total Gains Per Share--0.068-0.118+272%0.018+281%-0.059+187%-0.027+139%
 EOD+5 -3MRQTTM+27 -11YOY+16 -225Y+25 -1310Y+25 -13

3.3 Fundamental Score

Let's check the fundamental score of CVD Equipment Corporation based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1536.104
Price to Book Ratio (EOD)Between0-11.174
Net Profit Margin (MRQ)Greater than00.025
Operating Margin (MRQ)Greater than00.026
Quick Ratio (MRQ)Greater than12.471
Current Ratio (MRQ)Greater than12.988
Debt to Asset Ratio (MRQ)Less than10.216
Debt to Equity Ratio (MRQ)Less than10.275
Return on Equity (MRQ)Greater than0.150.008
Return on Assets (MRQ)Greater than0.050.006
Total6/10 (60.0%)

3.4 Technical Score

Let's check the technical score of CVD Equipment Corporation based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5072.444
Ma 20Greater thanMa 503.332
Ma 50Greater thanMa 1003.184
Ma 100Greater thanMa 2003.376
OpenGreater thanClose3.740
Total2/5 (40.0%)

4. In-depth Analysis

4.1 About CVD Equipment Corporation

CVD Equipment Corporation, together with its subsidiaries, designs, develops, manufactures, and sells equipment to develop and manufacture materials and coatings in the United States and internationally. It operates through three segments: CVD Equipment, Stainless Design Concepts, and CVD Materials. The CVD Equipment segment offers chemical vapor deposition, physical vapor transport, and thermal process equipment under the FirstNano brand for various markets, such as high power electronics, aerospace advanced materials for gas turbine jet engines, and nanomaterials used in batteries, as well as semiconductors, LEDs, carbon nanotubes, nanowires, solar cells, and other industrial and research applications. The Stainless Design Concepts segment provides ultra-high purity gas and chemical delivery control systems, including gas cylinder storage cabinets, custom gas and chemical delivery systems, gas and liquid valve manifold boxes, and gas isolation boxes for semiconductor fabrication processes, aerospace, solar cells, LEDs, carbon nanotubes, nanowires, and industrial applications. The CVD Materials segment offers products related to advanced materials and coatings, such as MesoPlasma printing services and products comprising heaters, antennas, and sensors to aerospace, satellite, power generation, defense, and other markets. The company also provides annealing, diffusion, and low pressure chemical vapor deposition furnaces; and standard and custom fabricated quartz-ware used in its equipment and other customer tools. The company was incorporated in 1982 and is headquartered in Central Islip, New York.

Fundamental data was last updated by Penke on 2024-12-04 14:41:08.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge loss.
Using its assets, the company is very inefficient in making profit.
Using its investors money, the company is very inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very inefficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is able to pay all its short-term debts.
The company is 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 cheap.
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 CVD Equipment Corporation earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare CVD Equipment Corporation to the Specialty Industrial Machinery industry mean.
  • A Net Profit Margin of 2.5% means that $0.02 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of CVD Equipment Corporation:

  • The MRQ is 2.5%. The company is making a profit. +1
  • The TTM is -23.7%. The company is making a huge loss. -2
Trends
Current periodCompared to+/- 
MRQ2.5%TTM-23.7%+26.2%
TTM-23.7%YOY-3.3%-20.4%
TTM-23.7%5Y-14.4%-9.3%
5Y-14.4%10Y-10.8%-3.6%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ2.5%5.6%-3.1%
TTM-23.7%5.1%-28.8%
YOY-3.3%5.2%-8.5%
5Y-14.4%4.7%-19.1%
10Y-10.8%4.8%-15.6%
4.3.1.2. Return on Assets

Shows how efficient CVD Equipment Corporation is using its assets to generate profit.

  • Above 5% is considered healthy but always compare CVD Equipment Corporation to the Specialty Industrial Machinery industry mean.
  • 0.6% Return on Assets means that CVD Equipment Corporation generated $0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of CVD Equipment Corporation:

  • The MRQ is 0.6%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is -3.1%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ0.6%TTM-3.1%+3.7%
TTM-3.1%YOY-0.3%-2.8%
TTM-3.1%5Y-1.3%-1.8%
5Y-1.3%10Y-0.7%-0.5%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6%1.0%-0.4%
TTM-3.1%1.0%-4.1%
YOY-0.3%1.0%-1.3%
5Y-1.3%1.0%-2.3%
10Y-0.7%1.1%-1.8%
4.3.1.3. Return on Equity

Shows how efficient CVD Equipment Corporation is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare CVD Equipment Corporation to the Specialty Industrial Machinery industry mean.
  • 0.8% Return on Equity means CVD Equipment Corporation generated $0.01 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of CVD Equipment Corporation:

  • The MRQ is 0.8%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is -4.2%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ0.8%TTM-4.2%+5.0%
TTM-4.2%YOY-0.4%-3.9%
TTM-4.2%5Y-2.2%-2.1%
5Y-2.2%10Y-1.3%-0.9%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8%2.4%-1.6%
TTM-4.2%2.1%-6.3%
YOY-0.4%2.2%-2.6%
5Y-2.2%1.9%-4.1%
10Y-1.3%2.2%-3.5%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of CVD Equipment Corporation.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient CVD Equipment Corporation is operating .

  • Measures how much profit CVD Equipment Corporation 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 CVD Equipment Corporation to the Specialty Industrial Machinery industry mean.
  • An Operating Margin of 2.6% means the company generated $0.03  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of CVD Equipment Corporation:

  • The MRQ is 2.6%. The company is operating less efficient.
  • The TTM is -23.7%. The company is operating very inefficient. -2
Trends
Current periodCompared to+/- 
MRQ2.6%TTM-23.7%+26.3%
TTM-23.7%YOY-9.2%-14.5%
TTM-23.7%5Y-26.0%+2.2%
5Y-26.0%10Y-15.7%-10.3%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ2.6%9.1%-6.5%
TTM-23.7%6.8%-30.5%
YOY-9.2%6.1%-15.3%
5Y-26.0%5.8%-31.8%
10Y-15.7%5.3%-21.0%
4.3.2.2. Operating Ratio

Measures how efficient CVD Equipment Corporation is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • An Operation Ratio of 1.07 means that the operating costs are $1.07 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of CVD Equipment Corporation:

  • The MRQ is 1.067. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.285. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.067TTM1.285-0.218
TTM1.285YOY1.100+0.185
TTM1.2855Y1.278+0.007
5Y1.27810Y1.167+0.111
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0671.445-0.378
TTM1.2851.366-0.081
YOY1.1001.343-0.243
5Y1.2781.354-0.076
10Y1.1671.197-0.030
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of CVD Equipment Corporation.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if CVD Equipment Corporation is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • A Current Ratio of 2.99 means the company has $2.99 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of CVD Equipment Corporation:

  • The MRQ is 2.988. The company is able to pay all its short-term debts. +1
  • The TTM is 2.584. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ2.988TTM2.584+0.404
TTM2.584YOY3.275-0.691
TTM2.5845Y3.159-0.575
5Y3.15910Y3.644-0.485
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ2.9881.693+1.295
TTM2.5841.701+0.883
YOY3.2751.686+1.589
5Y3.1591.721+1.438
10Y3.6441.654+1.990
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare CVD Equipment Corporation to the Specialty Industrial Machinery industry mean.
  • A Quick Ratio of 2.47 means the company can pay off $2.47 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of CVD Equipment Corporation:

  • The MRQ is 2.471. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 2.014. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ2.471TTM2.014+0.457
TTM2.014YOY2.696-0.682
TTM2.0145Y2.588-0.574
5Y2.58810Y3.054-0.466
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ2.4710.726+1.745
TTM2.0140.809+1.205
YOY2.6960.884+1.812
5Y2.5880.956+1.632
10Y3.0540.967+2.087
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of CVD Equipment Corporation.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of CVD Equipment Corporation assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare CVD Equipment Corporation to Specialty Industrial Machinery industry mean.
  • A Debt to Asset Ratio of 0.22 means that CVD Equipment Corporation assets are financed with 21.6% credit (debt) and the remaining percentage (100% - 21.6%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of CVD Equipment Corporation:

  • The MRQ is 0.216. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.260. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.216TTM0.260-0.044
TTM0.260YOY0.209+0.051
TTM0.2605Y0.267-0.008
5Y0.26710Y0.271-0.004
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2160.490-0.274
TTM0.2600.491-0.231
YOY0.2090.506-0.297
5Y0.2670.502-0.235
10Y0.2710.495-0.224
4.5.4.2. Debt to Equity Ratio

Measures if CVD Equipment Corporation is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare CVD Equipment Corporation to the Specialty Industrial Machinery industry mean.
  • A Debt to Equity ratio of 27.5% means that company has $0.28 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of CVD Equipment Corporation:

  • The MRQ is 0.275. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.353. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.275TTM0.353-0.078
TTM0.353YOY0.267+0.086
TTM0.3535Y0.387-0.035
5Y0.38710Y0.386+0.001
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2750.963-0.688
TTM0.3530.959-0.606
YOY0.2671.038-0.771
5Y0.3871.075-0.688
10Y0.3861.053-0.667
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 CVD Equipment Corporation generates.

  • Above 15 is considered overpriced but always compare CVD Equipment Corporation to the Specialty Industrial Machinery industry mean.
  • A PE ratio of 28.05 means the investor is paying $28.05 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of CVD Equipment Corporation:

  • The EOD is 36.104. Based on the earnings, the company is overpriced. -1
  • The MRQ is 28.053. Based on the earnings, the company is overpriced. -1
  • The TTM is 2.600. Based on the earnings, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD36.104MRQ28.053+8.051
MRQ28.053TTM2.600+25.452
TTM2.600YOY-148.130+150.731
TTM2.6005Y-23.553+26.153
5Y-23.55310Y-14.024-9.529
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD36.10419.620+16.484
MRQ28.05318.125+9.928
TTM2.60019.321-16.721
YOY-148.13018.587-166.717
5Y-23.55321.755-45.308
10Y-14.02427.976-42.000
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 CVD Equipment Corporation:

  • The EOD is -1,465.832. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -1,138.945. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -294.543. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-1,465.832MRQ-1,138.945-326.887
MRQ-1,138.945TTM-294.543-844.402
TTM-294.543YOY4.863-299.406
TTM-294.5435Y-64.307-230.236
5Y-64.30710Y-8.147-56.161
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD-1,465.8326.829-1,472.661
MRQ-1,138.9456.646-1,145.591
TTM-294.5432.685-297.228
YOY4.8631.815+3.048
5Y-64.3071.475-65.782
10Y-8.1471.243-9.390
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 CVD Equipment Corporation is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • A PB ratio of 0.91 means the investor is paying $0.91 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of CVD Equipment Corporation:

  • The EOD is 1.174. Based on the equity, the company is underpriced. +1
  • The MRQ is 0.912. Based on the equity, the company is cheap. +2
  • The TTM is 1.116. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.174MRQ0.912+0.262
MRQ0.912TTM1.116-0.204
TTM1.116YOY1.943-0.827
TTM1.1165Y1.196-0.080
5Y1.19610Y1.473-0.277
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD1.1742.305-1.131
MRQ0.9122.027-1.115
TTM1.1162.145-1.029
YOY1.9432.208-0.265
5Y1.1962.472-1.276
10Y1.4732.886-1.413
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 CVD Equipment Corporation.

4.8.1. Institutions holding CVD Equipment Corporation

Institutions are holding 21.797% of the shares of CVD Equipment Corporation.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30AMH Equity Ltd9.39932.7162646843229863.6845
2024-09-30Vanguard Group Inc4.431030493500
2024-09-30Renaissance Technologies Corp1.79720.0006123682-4600-3.5858
2024-09-30Goldman Sachs Group Inc1.27210.000187541-11355-11.4818
2024-09-30Quinn Opportunity Partners LLC0.84040.01855783400
2024-09-30Geode Capital Management, LLC0.8401057811-6995-10.7938
2024-09-30Dimensional Fund Advisors, Inc.0.8370.000157602-3692-6.0234
2024-09-30Citadel Advisors Llc0.595204096227313200.1099
2024-09-30UBS Group AG0.291102003310390107.7466
2024-09-30Northern Trust Corp0.2885019857-190-0.9478
2024-09-30State Street Corp0.269501854600
2024-06-30Commonwealth Equity Services Inc0.2520.00011734000
2024-09-30Spears Abacus Advisors LLC0.23250.0011600000
2024-06-30BlackRock Inc0.1924013244-960-6.7587
2024-09-30Morgan Stanley - Brokerage Accounts0.04910338132191987.037
2024-09-30Tower Research Capital LLC0.01910.00011316-583-30.7004
2024-09-30Wells Fargo & Co0.01601100-40000-97.3236
2024-09-30FinTrust Capital Advisors, LLC0.00440.000230000
2024-09-30CWM, LLC duplicate0.002902002000
2024-06-30Advisor Group Holdings, Inc.0.00290200-70-25.9259
Total 21.63272.73691488727-4337-0.3%

4.9.2. Funds holding CVD Equipment Corporation

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-10-31Vanguard Total Stock Mkt Idx Inv2.8782019807300
2024-10-31Vanguard Institutional Extnd Mkt Idx Tr1.46330.000310070200
2024-09-30DFA US Micro Cap I0.50920.00153504300
2024-09-30Fidelity Extended Market Index0.40870.000228128-2683-8.7079
2024-09-30Fidelity Total Market Index0.1835012631-4436-25.9917
2024-09-30Fondcoyuntura FI0.17440.28141200000
2024-11-27iShares Micro-Cap ETF0.16890.00351162100
2024-09-30DFA US Small Cap I0.11930.0002821200
2024-09-30Fidelity Series Total Market Index0.11430786800
2024-09-30DFA US Vector Equity I0.08340.0004574100
2024-09-30NT Ext Equity Mkt Idx Fd - L0.06470.0002445400
2024-09-30Northern Trust Extended Eq Market Idx0.06470.0002445400
2024-09-30Fidelity Nasdaq Composite Index0.06190.0001426300
2024-09-30NT Ext Equity Mkt Idx Fd - NL0.05120.0002352500
2024-10-31Vanguard U.S. Eq Idx £ Acc0.04970.0001342300
2024-09-30DFA US Core Equity 1 I0.04210290000
2024-09-30NT Ext Equity Mkt Idx Fd - DC - NL - T20.04130.0002284090.3179
2024-09-30Spartan Extended Market Index Pool E0.04020.000227681244.6899
2024-09-30DFA US Core Equity 2 I0.040202764-3-0.1084
2024-10-31Vanguard Balanced Index Inv0.03980273700
Total 6.5990.2887454147-6989-1.5%

5.3. Insider Transactions

Insiders are holding 24.494% of the shares of CVD Equipment Corporation.

DateOwnerTypeAmountPricePost Transaction AmountLink
2023-11-30Andrew AfrickBUY426594.51
2023-11-15Andrew AfrickBUY858375.51
2023-08-21Andrew AfrickBUY327156.34
2022-10-27Andrew AfrickBUY219485.81
2022-09-23Andrew AfrickBUY140004.6
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Reversals in quarterly reports

I have detected a reversal (positive to negative, negative to positive) in the following values of the quarterly reports.

 2023-09-302023-12-312024-03-312024-06-302024-09-30
Income before Tax  -753-1,546-2,299827-1,472711-761969208
Net Income  -753-1,521-2,274802-1,472711-761964203
EBIT  -747-1,547-2,294828-1,466709-757970213
EBITDA  -594-1,453-2,047734-1,313710-603985382
Operating Income  -990-1,481-2,471848-1,623725-89897577
Net Income from Continuing Operations  -753-1,521-2,274802-1,472711-761964203



5.2. Latest Balance Sheet

Balance Sheet of 2024-09-30. Currency in USD. All numbers in thousands.

Summary
Total Assets31,846
Total Liabilities6,872
Total Stockholder Equity24,974
 As reported
Total Liabilities 6,872
Total Stockholder Equity+ 24,974
Total Assets = 31,846

Assets

Total Assets31,846
Total Current Assets19,927
Long-term Assets11,919
Total Current Assets
Cash And Cash Equivalents 10,005
Net Receivables 6,472
Inventory 2,558
Other Current Assets 892
Total Current Assets  (as reported)19,927
Total Current Assets  (calculated)19,927
+/-0
Long-term Assets
Property Plant Equipment 11,909
Long-term Assets Other 10
Long-term Assets  (as reported)11,919
Long-term Assets  (calculated)11,919
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities6,669
Long-term Liabilities203
Total Stockholder Equity24,974
Total Current Liabilities
Short-term Debt 85
Short Long Term Debt 85
Accounts payable 1,393
Other Current Liabilities 5,191
Total Current Liabilities  (as reported)6,669
Total Current Liabilities  (calculated)6,754
+/- 85
Long-term Liabilities
Long term Debt 203
Long-term Liabilities  (as reported)203
Long-term Liabilities  (calculated)203
+/-0
Total Stockholder Equity
Common Stock69
Retained Earnings -4,590
Other Stockholders Equity 29,495
Total Stockholder Equity (as reported)24,974
Total Stockholder Equity (calculated)24,974
+/-0
Other
Capital Stock69
Cash and Short Term Investments 10,005
Common Stock Shares Outstanding 6,835
Liabilities and Stockholders Equity 31,846
Net Debt -9,717
Net Invested Capital 25,262
Net Working Capital 13,258
Short Long Term Debt Total 288



5.3. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-30
> Total Assets 
2,950
3,470
3,590
3,600
3,780
3,890
4,130
4,270
4,140
4,310
3,820
4,752
5,034
5,413
5,559
5,770
6,313
7,287
7,283
7,399
7,790
7,549
10,183
10,475
11,287
11,428
11,916
10,988
11,140
10,325
10,197
10,015
10,066
11,553
10,757
10,974
11,082
10,910
10,910
12,150
11,863
12,918
12,885
13,505
18,946
19,007
20,201
20,992
21,828
25,290
24,484
24,425
24,731
21,665
21,479
21,416
21,819
24,366
30,374
39,964
37,393
38,549
44,244
43,245
43,283
42,525
42,525
39,840
39,451
39,142
39,177
39,696
41,941
45,556
42,627
43,087
43,374
41,132
40,444
45,000
47,504
45,605
48,392
46,546
45,803
58,978
58,978
58,356
55,410
52,515
52,515
49,316
49,534
46,723
48,794
48,325
46,166
40,936
39,206
38,920
35,958
35,524
32,007
34,116
33,602
37,912
34,784
36,783
37,227
35,025
35,443
33,845
31,846
31,84633,84535,44335,02537,22736,78334,78437,91233,60234,11632,00735,52435,95838,92039,20640,93646,16648,32548,79446,72349,53449,31652,51552,51555,41058,35658,97858,97845,80346,54648,39245,60547,50445,00040,44441,13243,37443,08742,62745,55641,94139,69639,17739,14239,45139,84042,52542,52543,28343,24544,24438,54937,39339,96430,37424,36621,81921,41621,47921,66524,73124,42524,48425,29021,82820,99220,20119,00718,94613,50512,88512,91811,86312,15010,91010,91011,08210,97410,75711,55310,06610,01510,19710,32511,14010,98811,91611,42811,28710,47510,1837,5497,7907,3997,2837,2876,3135,7705,5595,4135,0344,7523,8204,3104,1404,2704,1303,8903,7803,6003,5903,4702,950
   > Total Current Assets 
1,510
2,080
2,220
2,250
2,390
3,520
3,690
3,020
3,600
3,190
2,708
2,271
2,461
2,682
2,871
3,054
3,531
4,574
4,680
4,999
5,364
4,781
4,397
3,602
4,051
5,178
5,693
4,821
5,119
4,217
4,161
3,942
3,997
5,591
4,816
4,819
5,047
4,871
4,871
5,990
5,932
6,425
6,290
6,806
12,194
12,464
12,013
12,423
13,066
15,858
15,014
14,987
15,421
12,968
12,785
12,722
13,154
15,816
21,924
31,660
27,843
28,758
27,416
28,522
26,747
24,091
24,091
23,204
22,588
21,896
22,205
22,650
25,275
28,853
25,865
26,362
26,885
24,551
23,953
28,603
31,091
28,832
31,393
29,802
29,157
27,800
27,800
26,327
22,620
19,447
19,447
14,694
14,480
14,166
16,142
15,565
13,430
11,790
26,460
26,256
23,356
23,071
19,609
21,566
20,573
23,658
20,554
24,362
24,903
22,841
23,336
21,786
19,927
19,92721,78623,33622,84124,90324,36220,55423,65820,57321,56619,60923,07123,35626,25626,46011,79013,43015,56516,14214,16614,48014,69419,44719,44722,62026,32727,80027,80029,15729,80231,39328,83231,09128,60323,95324,55126,88526,36225,86528,85325,27522,65022,20521,89622,58823,20424,09124,09126,74728,52227,41628,75827,84331,66021,92415,81613,15412,72212,78512,96815,42114,98715,01415,85813,06612,42312,01312,46412,1946,8066,2906,4255,9325,9904,8714,8715,0474,8194,8165,5913,9973,9424,1614,2175,1194,8215,6935,1784,0513,6024,3974,7815,3644,9994,6804,5743,5313,0542,8712,6822,4612,2712,7083,1903,6003,0203,6903,5202,3902,2502,2202,0801,510
       Cash And Cash Equivalents 
130
70
180
480
530
240
2,220
960
840
130
649
346
144
92
778
294
966
601
242
1,683
3,389
2,361
1,890
101
597
324
372
254
245
321
193
556
397
171
235
133
748
265
265
575
354
257
73
200
4,294
5,110
3,201
3,168
2,218
5,721
5,561
4,928
4,775
3,120
1,925
4,742
4,406
6,249
10,627
21,714
18,618
18,137
19,018
16,598
16,090
13,721
13,721
11,161
10,715
11,248
11,969
9,401
11,396
11,967
7,500
10,164
13,269
13,073
12,330
14,037
16,637
21,677
18,379
21,477
17,181
14,211
14,211
15,396
14,192
11,439
11,439
8,581
6,739
8,664
7,400
9,375
8,187
7,699
5,929
5,388
17,446
16,652
13,271
12,159
11,876
14,365
11,001
13,033
14,285
14,025
11,893
10,031
10,005
10,00510,03111,89314,02514,28513,03311,00114,36511,87612,15913,27116,65217,4465,3885,9297,6998,1879,3757,4008,6646,7398,58111,43911,43914,19215,39614,21114,21117,18121,47718,37921,67716,63714,03712,33013,07313,26910,1647,50011,96711,3969,40111,96911,24810,71511,16113,72113,72116,09016,59819,01818,13718,61821,71410,6276,2494,4064,7421,9253,1204,7754,9285,5615,7212,2183,1683,2015,1104,294200732573545752652657481332351713975561933212452543723245971011,8902,3613,3891,683242601966294778921443466491308409602,22024053048018070130
       Short-term Investments 
0
0
0
0
0
550
0
0
760
1,020
763
491
317
297
297
306
257
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
251
251
251
251
251
251
251
251
0
0
0
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000000000000000002002002000000000000000000000000000002512512512512512512512510000000000000000000000002573062972973174917631,0207600055000000
       Net Receivables 
1,280
1,880
1,860
1,590
1,680
2,280
1,140
1,730
1,690
1,530
168
898
1,462
1,510
1,263
1,982
1,845
3,486
3,939
3,035
1,723
1,212
1,238
1,589
989
1,853
2,501
1,693
3,218
1,820
1,514
1,449
1,097
3,486
2,368
2,548
2,171
2,489
2,489
2,705
2,778
3,094
3,242
3,274
4,253
3,617
5,026
5,742
7,385
2,643
2,211
2,186
1,216
2,130
3,126
1,622
2,713
2,909
3,995
3,816
2,272
3,664
1,286
2,859
4,134
7,245
7,245
8,096
7,712
4,461
3,893
6,580
7,219
8,962
11,578
9,842
7,566
7,726
7,716
10,631
10,320
3,204
9,789
4,879
8,515
10,456
10,456
8,037
5,139
5,423
5,423
3,720
5,660
3,058
6,520
4,190
3,380
2,258
2,562
2,929
4,236
4,700
4,216
6,828
6,003
5,958
6,074
6,636
5,480
3,510
5,660
6,505
6,472
6,4726,5055,6603,5105,4806,6366,0745,9586,0036,8284,2164,7004,2362,9292,5622,2583,3804,1906,5203,0585,6603,7205,4235,4235,1398,03710,45610,4568,5154,8799,7893,20410,32010,6317,7167,7267,5669,84211,5788,9627,2196,5803,8934,4617,7128,0967,2457,2454,1342,8591,2863,6642,2723,8163,9952,9092,7131,6223,1262,1301,2162,1862,2112,6437,3855,7425,0263,6174,2533,2743,2423,0942,7782,7052,4892,4892,1712,5482,3683,4861,0971,4491,5141,8203,2181,6932,5011,8539891,5891,2381,2121,7233,0353,9393,4861,8451,9821,2631,5101,4628981681,5301,6901,7301,1402,2801,6801,5901,8601,8801,280
       Inventory 
60
40
80
80
90
140
90
80
80
420
421
448
468
714
481
437
410
455
468
259
198
829
803
1,710
1,857
2,023
1,640
1,518
1,567
1,426
1,580
1,819
2,392
1,823
2,086
2,036
2,047
2,067
2,067
2,611
2,660
2,705
2,617
2,904
2,834
3,016
3,047
2,891
2,831
3,292
3,173
3,157
3,275
4,418
4,693
4,614
4,751
4,630
4,160
4,155
2,935
3,207
3,154
2,947
2,918
2,743
2,743
3,037
3,099
4,497
4,955
5,301
5,214
4,842
4,702
4,205
3,647
2,986
3,186
3,085
3,051
3,287
2,743
3,102
3,023
2,966
2,966
2,648
2,752
1,862
1,862
1,883
1,769
1,710
1,691
1,547
1,445
1,124
1,340
1,297
1,466
1,225
1,738
2,050
2,134
2,538
2,801
4,150
4,290
4,454
4,925
4,658
2,558
2,5584,6584,9254,4544,2904,1502,8012,5382,1342,0501,7381,2251,4661,2971,3401,1241,4451,5471,6911,7101,7691,8831,8621,8622,7522,6482,9662,9663,0233,1022,7433,2873,0513,0853,1862,9863,6474,2054,7024,8425,2145,3014,9554,4973,0993,0372,7432,7432,9182,9473,1543,2072,9354,1554,1604,6304,7514,6144,6934,4183,2753,1573,1733,2922,8312,8913,0473,0162,8342,9042,6172,7052,6602,6112,0672,0672,0472,0362,0861,8232,3921,8191,5801,4261,5671,5181,6402,0231,8571,7108038291982594684554104374817144684484214208080901409080804060
       Other Current Assets 
40
90
100
100
90
310
240
250
230
90
708
88
70
70
53
36
53
32
31
23
54
378
465
202
608
978
1,181
1,356
89
650
875
117
111
111
126
101
80
50
50
99
139
369
108
178
562
630
646
268
286
4,147
4,010
4,607
6,001
2,922
2,659
1,343
1,027
1,795
2,892
190
3,765
3,562
169
596
211
192
192
152
184
246
146
170
210
195
72
101
104
167
85
28
258
236
482
344
438
29,669
167
246
0
32,484
723
510
312
733
532
452
418
709
448
460
208
494
384
529
560
797
678
543
848
852
858
592
892
89259285885284854367879756052938449420846044870941845253273331251072332,484024616729,6694383444822362582885167104101721952101701462461841521921922115961693,5623,7651902,8921,7951,0271,3432,6592,9226,0014,6074,0104,14728626864663056217810836913999505080101126111111117875650891,3561,1819786082024653785423313253365370708870890230250240310901001009040
   > Long-term Assets 
1,440
1,390
1,370
1,350
1,390
370
440
1,250
540
1,120
1,112
2,482
2,573
2,731
2,687
2,716
2,781
2,713
2,603
2,400
2,426
2,768
5,787
6,873
7,236
6,250
6,223
6,167
6,021
6,108
6,036
6,073
6,069
5,962
5,941
6,156
6,036
6,039
6,039
6,160
5,931
6,493
6,595
6,699
6,751
6,543
8,189
8,569
8,763
9,433
9,470
9,438
9,311
8,697
8,694
8,693
8,664
8,551
8,449
8,304
9,550
9,791
16,828
14,723
16,536
18,434
18,434
16,637
16,863
17,246
16,973
17,046
16,666
16,703
16,763
16,725
16,489
16,581
16,491
16,397
16,413
16,773
16,998
16,744
16,646
0
31,179
32,029
32,790
560
33,068
34,622
35,054
32,557
32,652
32,760
32,736
29,146
12,745
12,663
12,602
12,453
12,398
12,549
13,029
14,254
14,230
12,421
12,324
12,184
12,107
12,059
11,919
11,91912,05912,10712,18412,32412,42114,23014,25413,02912,54912,39812,45312,60212,66312,74529,14632,73632,76032,65232,55735,05434,62233,06856032,79032,02931,179016,64616,74416,99816,77316,41316,39716,49116,58116,48916,72516,76316,70316,66617,04616,97317,24616,86316,63718,43418,43416,53614,72316,8289,7919,5508,3048,4498,5518,6648,6938,6948,6979,3119,4389,4709,4338,7638,5698,1896,5436,7516,6996,5956,4935,9316,1606,0396,0396,0366,1565,9415,9626,0696,0736,0366,1086,0216,1676,2236,2507,2366,8735,7872,7682,4262,4002,6032,7132,7812,7162,6872,7312,5732,4821,1121,1205401,2504403701,3901,3501,3701,3901,440
       Property Plant Equipment 
850
830
810
800
780
270
330
330
340
830
795
2,164
2,264
2,205
2,167
2,198
2,273
2,259
2,221
2,096
2,059
2,061
4,203
5,247
5,608
5,630
5,593
5,526
5,456
5,400
5,339
5,276
5,216
5,153
5,085
5,036
4,970
5,091
5,091
5,004
4,875
4,779
4,920
5,029
4,976
5,056
7,111
7,474
7,725
8,029
8,032
8,055
7,969
7,591
7,615
7,632
7,595
7,554
7,508
7,440
7,413
7,949
15,411
13,091
15,345
16,946
16,946
15,396
15,568
15,620
15,556
15,522
15,413
15,415
15,312
15,136
14,975
14,827
14,655
14,455
14,275
14,439
14,412
14,280
14,124
28,839
28,839
29,722
30,273
30,403
30,403
31,317
31,786
32,102
32,225
32,362
32,364
28,844
12,460
12,405
12,369
12,261
12,197
12,334
12,814
12,596
12,576
12,300
12,207
12,166
12,089
12,041
11,909
11,90912,04112,08912,16612,20712,30012,57612,59612,81412,33412,19712,26112,36912,40512,46028,84432,36432,36232,22532,10231,78631,31730,40330,40330,27329,72228,83928,83914,12414,28014,41214,43914,27514,45514,65514,82714,97515,13615,31215,41515,41315,52215,55615,62015,56815,39616,94616,94615,34513,09115,4117,9497,4137,4407,5087,5547,5957,6327,6157,5917,9698,0558,0328,0297,7257,4747,1115,0564,9765,0294,9204,7794,8755,0045,0915,0914,9705,0365,0855,1535,2165,2765,3395,4005,4565,5265,5935,6305,6085,2474,2032,0612,0592,0962,2212,2592,2732,1982,1672,2052,2642,164795830340330330270780800810830850
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
80
103
101
136
133
130
126
123
111
116
113
110
106
103
99
96
96
89
86
106
100
94
89
107
79
74
73
90
70
66
64
66
64
22
60
58
56
54
18
50
48
46
44
42
42
39
42
44
55
54
57,896
56
59
64
60
60
53
51
46
254
206
240
225
662
662
512,308
520,220
496
496
461,058
429,570
441
413,011
385,074
358,677
289
261,645
234,633
210
183
191,316
205
205,510
119
115
111
107
9
0
0
0
0009107111115119205,510205191,316183210234,633261,645289358,677385,074413,011441429,570461,058496496520,220512,308662662225240206254465153606064595657,896545544423942424446485018545658602264666466709073747910789941001068689969699103106110113116111123126130133136101103800000000000000000000000
       Long-term Assets Other 
590
560
560
550
610
100
110
160
200
290
317
317
309
526
520
518
508
148
144
133
141
439
1,316
1,254
1,258
139
153
168
158
144
145
241
300
399
450
507
567
610
610
725
728
708
665
632
737
1,115
677
640
565
541
522
484
447
328
284
280
199
158
127
124
1,467
1,402
1,093
1,262
870
878
878
870
866
870
668
671
466
483
482
476
95
86
81
75
75
68
232
272
416
68
68
2
592
65
2,665
42
35
14
14
14
14
13
23
23
23
9
10
10
10
-3,025
1,539
10
10
9
18
18
10
101818910101,539-3,0251010109232323131414141435422,66565592268684162722326875758186954764824834666716688708668708788788701,2621,0931,4021,4671241271581992802843284474845225415656406771,1157376326657087287256106105675074503993002411451441581681531391,2581,2541,316439141133144148508518520526309317317290200160110100610550560560590
       Deferred Long Term Asset Charges 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
686
652
390
276
325
278
569
628
331
386
711
693
799
729
750
910
0
1,360
1,607
1,701
1,816
2,016
0
0
0
1,881
0
1,611
0
1,925
0
2,563
2,802
2,803
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000002,8032,8022,56301,92501,61101,8810002,0161,8161,7011,6071,360091075072979969371138633162856927832527639065268600000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
260
470
390
180
180
260
340
430
270
590
390
1,294
1,464
1,518
1,587
1,645
1,854
2,418
2,015
1,676
1,817
1,761
4,419
5,101
5,512
5,462
5,922
5,307
5,568
4,696
4,660
4,721
5,103
5,854
5,057
4,847
4,906
4,672
4,672
5,646
5,001
5,718
5,463
5,868
5,869
4,828
5,913
6,628
7,215
10,145
9,382
9,269
9,432
6,174
6,034
5,824
5,997
8,107
13,402
12,699
8,743
8,358
13,194
11,830
11,401
11,378
11,378
8,121
8,085
8,017
8,132
8,333
9,552
16,288
12,495
11,444
10,735
7,907
7,394
11,800
14,192
11,291
12,837
9,494
7,114
18,325
18,325
18,051
17,328
16,122
16,123
16,116
16,373
16,765
17,105
17,702
16,776
16,810
16,535
14,717
5,676
6,336
3,719
6,575
5,880
8,513
5,217
8,064
9,011
8,822
10,445
9,341
6,872
6,8729,34110,4458,8229,0118,0645,2178,5135,8806,5753,7196,3365,67614,71716,53516,81016,77617,70217,10516,76516,37316,11616,12316,12217,32818,05118,32518,3257,1149,49412,83711,29114,19211,8007,3947,90710,73511,44412,49516,2889,5528,3338,1328,0178,0858,12111,37811,37811,40111,83013,1948,3588,74312,69913,4028,1075,9975,8246,0346,1749,4329,2699,38210,1457,2156,6285,9134,8285,8695,8685,4635,7185,0015,6464,6724,6724,9064,8475,0575,8545,1034,7214,6604,6965,5685,3075,9225,4625,5125,1014,4191,7611,8171,6762,0152,4181,8541,6451,5871,5181,4641,294390590270430340260180180390470260
   > Total Current Liabilities 
260
470
390
180
180
260
320
420
250
570
374
389
479
540
613
676
889
1,458
1,060
804
949
897
979
1,704
2,150
1,948
2,455
1,886
2,194
1,360
1,384
1,484
1,919
2,713
1,972
1,815
1,928
1,748
1,748
2,765
2,177
2,274
1,985
1,871
2,546
2,150
1,840
2,609
2,996
6,009
5,336
5,316
5,513
2,405
2,359
2,239
2,506
4,710
10,211
9,578
6,038
5,810
5,104
3,973
3,779
3,991
3,991
3,195
3,339
3,452
3,747
4,127
5,527
12,442
8,830
7,958
7,394
4,642
4,204
8,685
11,151
8,326
9,947
6,678
4,373
5,419
5,419
5,474
4,917
4,071
4,071
4,400
4,825
5,388
5,897
4,249
3,491
3,704
14,119
14,717
5,676
6,336
3,719
6,575
5,524
8,164
4,888
7,755
8,723
8,554
10,198
9,116
6,669
6,6699,11610,1988,5548,7237,7554,8888,1645,5246,5753,7196,3365,67614,71714,1193,7043,4914,2495,8975,3884,8254,4004,0714,0714,9175,4745,4195,4194,3736,6789,9478,32611,1518,6854,2044,6427,3947,9588,83012,4425,5274,1273,7473,4523,3393,1953,9913,9913,7793,9735,1045,8106,0389,57810,2114,7102,5062,2392,3592,4055,5135,3165,3366,0092,9962,6091,8402,1502,5461,8711,9852,2742,1772,7651,7481,7481,9281,8151,9722,7131,9191,4841,3841,3602,1941,8862,4551,9482,1501,7049798979498041,0601,458889676613540479389374570250420320260180180390470260
       Short-term Debt 
0
0
0
0
0
0
0
0
0
300
4
13
103
17
17
18
18
18
18
15
16
366
473
484
1,135
527
580
533
722
177
266
208
511
1,063
792
367
217
317
317
788
366
436
442
226
219
222
274
280
348
349
354
359
3,924
368
371
371
372
372
272
276
621
624
927
930
933
936
936
720
720
720
720
720
720
720
720
720
685
580
475
370
300
300
300
300
300
647
647
654
658
858
858
865
670
675
677
681
681
691
1,991
1,916
1,841
1,766
0
-3,296
76
77
78
79
80
81
83
84
85
858483818079787776-3,29601,7661,8411,9161,9916916816816776756708658588586586546476473003003003003003704755806857207207207207207207207207209369369339309276246212762723723723713713683,9243593543493482802742222192264424363667883173172173677921,0635112082661777225335805271,1354844733661615181818181717103134300000000000
       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
720
0
0
0
580
0
0
0
300
300
3,116
300
747
651
654
658
858
861
865
670
675
677
681
681
691
1,991
1,916
1,841
1,766
0
0
76
77
78
79
80
81
83
84
85
858483818079787776001,7661,8411,9161,9916916816816776756708658618586586546517473003,1163003000005800007200000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
150
120
160
130
70
100
160
190
70
70
137
231
148
171
138
204
250
608
517
347
154
153
209
696
664
938
1,378
1,158
756
521
640
549
513
726
664
550
734
640
640
670
670
641
634
556
576
518
695
1,187
1,534
1,341
1,418
-2,177
-3,618
874
1,920
1,771
1,940
641
2,702
3,080
3,442
782
3,194
2,712
2,588
2,719
888
2,051
2,348
468
2,629
3,204
3,938
1,683
1,629
1,885
1,838
308
407
348
299
743
1,140
1,173
751
4,380
1,175
1,227
1,261
2,217
713
1,150
1,031
535
737
464
440
818
503
911
854
1,161
1,178
1,422
1,524
1,454
1,429
1,307
1,477
1,203
1,798
1,601
1,393
1,3931,6011,7981,2031,4771,3071,4291,4541,5241,4221,1781,1618549115038184404647375351,0311,1507132,2171,2611,2271,1754,3807511,1731,1407432993484073081,8381,8851,6291,6833,9383,2042,6294682,3482,0518882,7192,5882,7123,1947823,4423,0802,7026411,9401,7711,920874-3,618-2,1771,4181,3411,5341,1876955185765566346416706706406407345506647265135496405217561,1581,378938664696209153154347517608250204138171148231137707019016010070130160120150
       Other Current Liabilities 
110
350
230
50
110
160
160
230
180
200
233
145
228
352
458
455
621
147
39
442
779
378
297
3
351
146
497
196
133
174
478
726
895
298
440
843
769
677
677
953
955
985
909
1,076
1,380
1,362
815
1,142
917
4,291
3,559
3,567
1,588
1,012
1,935
1,831
2,030
3,597
6,737
5,965
1,884
3,314
940
319
86
335
1,355
379
266
1,806
397
142
324
8,222
3,822
4,774
3,883
3,446
3,281
2,747
1,272
1,943
1,847
2,122
2,608
392
2,838
2,206
1,878
996
1,504
1,731
1,707
1,903
1,481
1,378
1,505
1,409
10,892
10,889
1,477
1,759
1,820
1,857
2,446
2,591
2,120
1,667
2,308
2,362
2,287
2,333
5,191
5,1912,3332,2872,3622,3081,6672,1202,5912,4461,8571,8201,7591,47710,88910,8921,4091,5051,3781,4811,9031,7071,7311,5049961,8782,2062,8383922,6082,1221,8471,9431,2722,7473,2813,4463,8834,7743,8228,2223241423971,8062663791,355335863199403,3141,8845,9656,7373,5972,0301,8311,9351,0121,5883,5673,5594,2919171,1428151,3621,3801,07690998595595367767776984344029889572647817413319649714635132973787794423914762145545835222814523320018023016016011050230350110
   > Long-term Liabilities 
0
0
0
0
0
0
20
10
20
20
16
905
984
979
974
969
964
960
955
873
868
864
3,440
3,397
3,363
3,514
3,468
3,421
3,373
3,336
3,276
3,237
3,184
3,141
3,085
3,032
2,978
2,923
2,923
2,881
2,824
3,444
3,478
3,997
3,322
2,678
4,074
4,019
4,219
4,136
4,045
3,953
3,919
3,769
3,675
3,584
3,491
3,396
3,191
3,121
2,705
2,548
8,090
7,856
7,622
7,387
7,387
4,926
4,746
4,566
4,386
4,206
4,026
3,846
3,666
3,486
3,341
3,266
3,191
3,116
3,041
2,966
2,891
2,816
2,741
12,906
12,906
12,576
12,411
12,052
12,052
11,716
11,548
11,377
11,208
13,453
13,285
13,106
2,416
0
0
2,927
1,899
4,718
356
349
329
309
288
268
247
225
203
2032252472682883093293493564,7181,8992,927002,41613,10613,28513,45311,20811,37711,54811,71612,05212,05212,41112,57612,90612,9062,7412,8162,8912,9663,0413,1163,1913,2663,3413,4863,6663,8464,0264,2064,3864,5664,7464,9267,3877,3877,6227,8568,0902,5482,7053,1213,1913,3963,4913,5843,6753,7693,9193,9534,0454,1364,2194,0194,0742,6783,3223,9973,4783,4442,8242,8812,9232,9232,9783,0323,0853,1413,1843,2373,2763,3363,3733,4213,4683,5143,3633,3973,4408648688739559609649699749799849051620201020000000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,121
2,705
2,548
8,090
7,856
7,622
7,387
7,152
4,926
4,746
4,566
4,386
4,206
4,026
3,846
0
3,486
0
0
3,191
0
0
2,966
0
0
2,741
12,706
12,540
0
12,211
12,052
11,884
11,716
11,548
11,377
11,208
0
13,285
0
2,416
0
0
0
0
0
0
349
329
309
0
0
0
0
0
000003093293490000002,416013,285011,20811,37711,54811,71611,88412,05212,211012,54012,7062,741002,966003,191003,48603,8464,0264,2064,3864,5664,7464,9267,1527,3877,6227,8568,0902,5482,7053,12100000000000000000000000000000000000000000000000000000000000
       Deferred Long Term Asset Charges 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
686
652
390
276
325
278
569
628
331
386
711
693
799
729
750
910
0
1,360
1,607
1,701
1,816
2,016
0
0
0
1,881
0
1,611
0
1,925
0
2,563
2,802
2,803
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000002,8032,8022,56301,92501,61101,8810002,0161,8161,7011,6071,360091075072979969371138633162856927832527639065268600000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
199
200
200
200
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000002002002001990000000000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
2,690
3,000
3,200
3,420
3,600
3,630
3,790
3,840
3,870
3,730
3,430
3,458
3,571
3,895
3,972
4,125
4,459
4,869
5,269
5,723
5,973
5,787
5,764
5,374
5,775
5,965
5,994
5,681
5,572
5,629
5,537
5,294
4,963
5,699
5,700
6,128
6,176
6,238
6,238
6,504
6,862
7,200
7,422
7,638
13,077
14,179
14,288
14,364
14,613
15,146
15,103
15,156
15,300
15,491
15,445
15,592
15,822
16,259
16,972
27,266
28,650
30,191
31,050
31,415
31,882
31,148
31,148
31,720
31,366
31,124
31,045
31,363
32,389
29,269
30,132
31,643
32,640
33,225
33,050
33,200
33,312
34,313
35,555
37,052
38,690
40,654
40,654
40,306
38,082
36,392
36,392
33,200
33,161
29,958
31,689
30,623
29,390
24,126
22,670
24,203
30,282
29,188
28,288
27,540
27,722
29,399
29,567
28,719
28,216
26,203
24,998
24,504
24,974
24,97424,50424,99826,20328,21628,71929,56729,39927,72227,54028,28829,18830,28224,20322,67024,12629,39030,62331,68929,95833,16133,20036,39236,39238,08240,30640,65440,65438,69037,05235,55534,31333,31233,20033,05033,22532,64031,64330,13229,26932,38931,36331,04531,12431,36631,72031,14831,14831,88231,41531,05030,19128,65027,26616,97216,25915,82215,59215,44515,49115,30015,15615,10315,14614,61314,36414,28814,17913,0777,6387,4227,2006,8626,5046,2386,2386,1766,1285,7005,6994,9635,2945,5375,6295,5725,6815,9945,9655,7755,3745,7645,7875,9735,7235,2694,8694,4594,1253,9723,8953,5713,4583,4303,7303,8703,8403,7903,6303,6003,4203,2003,0002,690
   Common Stock
30
30
30
30
30
30
30
30
30
30
29
29
29
29
29
30
30
30
30
30
30
30
30
30
30
30
30
30
30
30
30
30
30
30
30
31
31
31
31
32
32
33
33
33
45
47
47
47
47
47
48
48
48
48
48
48
48
48
48
58
59
60
60
60
60
60
60
61
61
61
61
61
61
62
62
62
62
62
62
63
63
63
64
64
64
65
65
65
65
65
65
66
66
66
66
66
66
67
67
67
67
67
67
67
68
67
67
67
68
68
68
68
69
6968686868676767686767676767676766666666666665656565656564646463636362626262626261616161616160606060606059584848484848484848484747474747453333333232313131313030303030303030303030303030303030303030292929292930303030303030303030
   Retained Earnings 
-120
180
390
610
780
820
980
1,020
1,050
900
609
651
780
1,062
1,138
1,278
1,598
1,991
2,379
2,822
3,064
2,865
2,842
2,443
2,842
3,033
3,061
2,748
2,640
2,696
2,604
2,361
2,030
2,767
2,768
3,061
3,096
3,158
3,158
3,294
3,522
3,762
3,858
4,023
4,299
4,539
4,558
4,565
4,694
5,171
5,084
5,095
5,198
5,350
5,259
5,363
5,506
5,882
6,569
7,347
8,586
9,661
10,389
10,710
10,890
10,096
10,096
10,530
10,091
9,536
9,268
9,470
10,328
7,062
7,731
9,066
9,877
10,267
9,930
9,434
9,349
10,118
11,142
12,399
13,795
15,380
15,380
14,608
12,105
10,179
10,179
6,609
6,471
3,172
4,831
3,696
2,404
-2,903
-4,408
-2,938
3,035
1,844
846
7
70
1,620
1,580
467
-286
-2,560
-4,032
-4,793
-4,590
-4,590-4,793-4,032-2,560-2864671,5801,6207078461,8443,035-2,938-4,408-2,9032,4043,6964,8313,1726,4716,60910,17910,17912,10514,60815,38015,38013,79512,39911,14210,1189,3499,4349,93010,2679,8779,0667,7317,06210,3289,4709,2689,53610,09110,53010,09610,09610,89010,71010,3899,6618,5867,3476,5695,8825,5065,3635,2595,3505,1985,0955,0845,1714,6944,5654,5584,5394,2994,0233,8583,7623,5223,2943,1583,1583,0963,0612,7682,7672,0302,3612,6042,6962,6402,7483,0613,0332,8422,4432,8422,8653,0642,8222,3791,9911,5981,2781,1381,0627806516099001,0501,020980820780610390180-120
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
19,860
20,005
20,470
20,601
20,646
20,932
20,991
21,066
21,129
21,214
21,527
21,716
21,832
22,000
22,145
22,340
22,515
22,701
22,895
23,058
23,702
23,900
24,131
24,349
24,589
24,831
25,209
25,432
25,633
25,913
26,148
26,347
26,526
26,624
26,720
26,792
26,861
26,919
26,962
27,012
27,074
0
0
0
0
0
27,712
27,920
28,185
0
0
0
0
0
0000028,18527,92027,7120000027,07427,01226,96226,91926,86126,79226,72026,62426,52626,34726,14825,91325,63325,43225,20924,83124,58924,34924,13123,90023,70223,05822,89522,70122,51522,34022,14522,00021,83221,71621,52721,21421,12921,06620,99120,93220,64620,60120,47020,00519,86000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
2,780
2,790
2,780
2,780
2,790
2,780
2,780
2,770
2,770
2,780
2,784
2,784
2,784
2,839
3,924
2,846
2,846
4,141
4,152
4,163
4,171
3,959
2,892
3,967
3,968
4,090
4,090
4,090
4,090
4,372
4,372
4,372
4,372
4,667
4,667
4,801
4,814
5,101
5,101
5,231
5,359
5,457
5,583
5,633
10,784
12,177
12,267
12,336
12,456
12,862
9,970
10,014
10,054
10,094
10,137
10,181
10,267
14,093
10,354
19,860
20,005
24,695
20,601
20,646
20,932
0
25,385
21,129
21,214
25,540
21,716
21,832
22,000
26,860
22,340
22,515
22,701
28,412
23,058
23,702
23,900
29,993
24,349
24,589
24,831
0
31,892
25,633
25,913
0
33,121
26,526
26,624
34,671
26,792
26,861
26,919
26,962
27,012
27,074
27,180
27,277
27,374
27,466
27,584
27,712
27,920
28,185
28,434
28,695
28,962
29,229
29,495
29,49529,22928,96228,69528,43428,18527,92027,71227,58427,46627,37427,27727,18027,07427,01226,96226,91926,86126,79234,67126,62426,52633,121025,91325,63331,892024,83124,58924,34929,99323,90023,70223,05828,41222,70122,51522,34026,86022,00021,83221,71625,54021,21421,12925,385020,93220,64620,60124,69520,00519,86010,35414,09310,26710,18110,13710,09410,05410,0149,97012,86212,45612,33612,26712,17710,7845,6335,5835,4575,3595,2315,1015,1014,8144,8014,6674,6674,3724,3724,3724,3724,0904,0904,0904,0903,9683,9672,8923,9594,1714,1634,1524,1412,8462,8463,9242,8392,7842,7842,7842,7802,7702,7702,7802,7802,7902,7802,7802,7902,780



5.4. Balance Sheets

Currency in USD. All numbers in thousands.