0 XP   0   0   0

Cyber Apps World Inc
Buy, Hold or Sell?

Let's analyse Cyber Apps World Inc together

PenkeI guess you are interested in Cyber Apps World 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 Cyber Apps World 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.

You can find me behind Let's Analyse Together in the top-right of each section.

Get notifications about Cyber Apps World Inc

I send you an email if I find something interesting about Cyber Apps World Inc.

Quick analysis of Cyber Apps World Inc (30 sec.)










1. Valuation of Cyber Apps World Inc (5 min.)




Current price per share

$0.07

2. Growth of Cyber Apps World Inc (5 min.)




Is Cyber Apps World Inc growing?

Current yearPrevious yearGrowGrow %
How rich?$177.6k$1m-$529.5k-105.2%

How much money is Cyber Apps World Inc making?

Current yearPrevious yearGrowGrow %
Making money-$49.1k-$81.6k$32.5k?
Net Profit Margin1,554,152.3%-776,611.4%--

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

3. Financial Health of Cyber Apps World Inc (5 min.)




4. Comparing to competitors in the Internet Content & Information industry (5 min.)




  Industry Rankings (Internet Content & Information)  


Richest
#145 / 168

Most Revenue
#167 / 168

Most Profit
#72 / 168


Fundamentals of Cyber Apps World Inc

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
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 efficient.
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 very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

1.1. Profitability of Cyber Apps World Inc.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Cyber Apps World Inc earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Cyber Apps World Inc to the Internet Content & Information industry mean.
  • A Net Profit Margin of 0.0% means that $0.00 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Cyber Apps World Inc:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM1,554,152.3%-1,554,152.3%
TTM1,554,152.3%YOY-776,611.4%+2,330,763.6%
TTM1,554,152.3%5Y155,508.2%+1,398,644.1%
5Y155,508.2%10Y81,846.4%+73,661.8%
Compared to industry (Internet Content & Information)
PeriodCompanyIndustry (mean)+/- 
MRQ--0.1%+0.1%
TTM1,554,152.3%-0.2%+1,554,152.5%
YOY-776,611.4%-0.3%-776,611.1%
5Y155,508.2%-3.4%+155,511.6%
10Y81,846.4%-3.8%+81,850.2%
1.1.2. Return on Assets

Shows how efficient Cyber Apps World Inc is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Cyber Apps World Inc to the Internet Content & Information industry mean.
  • -11.3% Return on Assets means that Cyber Apps World Inc generated $-0.11 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Cyber Apps World Inc:

  • The MRQ is -11.3%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -8.9%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-11.3%TTM-8.9%-2.3%
TTM-8.9%YOY-4.4%-4.5%
TTM-8.9%5Y-402.4%+393.4%
5Y-402.4%10Y-843.2%+440.8%
Compared to industry (Internet Content & Information)
PeriodCompanyIndustry (mean)+/- 
MRQ-11.3%-0.2%-11.1%
TTM-8.9%-0.5%-8.4%
YOY-4.4%-0.6%-3.8%
5Y-402.4%-0.9%-401.5%
10Y-843.2%-1.2%-842.0%
1.1.3. Return on Equity

Shows how efficient Cyber Apps World Inc is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Cyber Apps World Inc to the Internet Content & Information industry mean.
  • -30.1% Return on Equity means Cyber Apps World Inc generated $-0.30 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Cyber Apps World Inc:

  • The MRQ is -30.1%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -18.8%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-30.1%TTM-18.8%-11.3%
TTM-18.8%YOY-7.3%-11.6%
TTM-18.8%5Y-6.7%-12.2%
5Y-6.7%10Y-3.5%-3.2%
Compared to industry (Internet Content & Information)
PeriodCompanyIndustry (mean)+/- 
MRQ-30.1%0.6%-30.7%
TTM-18.8%-0.4%-18.4%
YOY-7.3%0.5%-7.8%
5Y-6.7%-0.7%-6.0%
10Y-3.5%-1.5%-2.0%

1.2. Operating Efficiency of Cyber Apps World Inc.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Cyber Apps World Inc is operating .

  • Measures how much profit Cyber Apps World 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 Cyber Apps World Inc to the Internet Content & Information industry mean.
  • An Operating Margin of 0.0% means the company generated $0.00  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Cyber Apps World Inc:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM1,454,106.8%-1,454,106.8%
TTM1,454,106.8%YOY-876,656.8%+2,330,763.6%
TTM1,454,106.8%5Y115,490.0%+1,338,616.8%
5Y115,490.0%10Y60,784.2%+54,705.8%
Compared to industry (Internet Content & Information)
PeriodCompanyIndustry (mean)+/- 
MRQ--0.6%+0.6%
TTM1,454,106.8%0.2%+1,454,106.6%
YOY-876,656.8%-0.9%-876,655.9%
5Y115,490.0%-1.8%+115,491.8%
10Y60,784.2%-2.2%+60,786.4%
1.2.2. Operating Ratio

Measures how efficient Cyber Apps World Inc is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Internet Content & Information industry mean).
  • An Operation Ratio of 0.00 means that the operating costs are $0.00 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Cyber Apps World Inc:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-15,041.295+15,041.295
TTM-15,041.295YOY8,766.818-23,808.114
TTM-15,041.2955Y-1,254.895-13,786.400
5Y-1,254.89510Y-660.471-594.424
Compared to industry (Internet Content & Information)
PeriodCompanyIndustry (mean)+/- 
MRQ-1.168-1.168
TTM-15,041.2951.172-15,042.467
YOY8,766.8181.151+8,765.667
5Y-1,254.8951.174-1,256.069
10Y-660.4711.127-661.598

1.3. Liquidity of Cyber Apps World Inc.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Cyber Apps World Inc is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Internet Content & Information industry mean).
  • A Current Ratio of 0.08 means the company has $0.08 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Cyber Apps World Inc:

  • The MRQ is 0.080. The company is unable to pay all its short-term debts. -2
  • The TTM is 0.070. The company is unable to pay all its short-term debts. -2
Trends
Current periodCompared to+/- 
MRQ0.080TTM0.070+0.010
TTM0.070YOY0.276-0.206
TTM0.0705Y0.091-0.021
5Y0.09110Y0.053+0.038
Compared to industry (Internet Content & Information)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0801.850-1.770
TTM0.0701.900-1.830
YOY0.2762.079-1.803
5Y0.0912.287-2.196
10Y0.0532.260-2.207
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Cyber Apps World Inc to the Internet Content & Information industry mean.
  • A Quick Ratio of 0.00 means the company can pay off $0.00 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Cyber Apps World Inc:

  • The MRQ is 0.003. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.006. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.003TTM0.006-0.003
TTM0.006YOY0.186-0.180
TTM0.0065Y0.059-0.054
5Y0.05910Y0.033+0.026
Compared to industry (Internet Content & Information)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0031.455-1.452
TTM0.0061.485-1.479
YOY0.1861.868-1.682
5Y0.0592.013-1.954
10Y0.0331.867-1.834

1.4. Solvency of Cyber Apps World Inc.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Cyber Apps World Inc assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Cyber Apps World Inc to Internet Content & Information industry mean.
  • A Debt to Asset Ratio of 0.63 means that Cyber Apps World Inc assets are financed with 62.6% credit (debt) and the remaining percentage (100% - 62.6%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Cyber Apps World Inc:

  • The MRQ is 0.626. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.453. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.626TTM0.453+0.173
TTM0.453YOY0.454-0.001
TTM0.4535Y46.335-45.882
5Y46.33510Y52.948-6.613
Compared to industry (Internet Content & Information)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6260.396+0.230
TTM0.4530.396+0.057
YOY0.4540.413+0.041
5Y46.3350.420+45.915
10Y52.9480.452+52.496
1.4.2. Debt to Equity Ratio

Measures if Cyber Apps World Inc is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Cyber Apps World Inc to the Internet Content & Information industry mean.
  • A Debt to Equity ratio of 167.2% means that company has $1.67 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Cyber Apps World Inc:

  • The MRQ is 1.672. The company is just able to pay all its debts with equity.
  • The TTM is 0.963. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ1.672TTM0.963+0.710
TTM0.963YOY0.883+0.080
TTM0.9635Y0.480+0.483
5Y0.48010Y0.253+0.227
Compared to industry (Internet Content & Information)
PeriodCompanyIndustry (mean)+/- 
MRQ1.6720.573+1.099
TTM0.9630.574+0.389
YOY0.8830.615+0.268
5Y0.4800.634-0.154
10Y0.2530.672-0.419

2. Market Valuation of Cyber Apps World Inc

2. Earnings Per Share
2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every $1 in earnings Cyber Apps World Inc generates.

  • Above 15 is considered overpriced but always compare Cyber Apps World Inc to the Internet Content & Information industry mean.
  • A PE ratio of -18.60 means the investor is paying $-18.60 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Cyber Apps World Inc:

  • The EOD is -19.534. Company is losing money. -2
  • The MRQ is -18.602. Company is losing money. -2
  • The TTM is -11.628. Company is losing money. -2
Trends
Current periodCompared to+/- 
EOD-19.534MRQ-18.602-0.932
MRQ-18.602TTM-11.628-6.973
TTM-11.628YOY-132.758+121.130
TTM-11.6285Y-3,966.202+3,954.574
5Y-3,966.20210Y-15,069.055+11,102.853
Compared to industry (Internet Content & Information)
PeriodCompanyIndustry (mean)+/- 
EOD-19.534-0.153-19.381
MRQ-18.602-0.601-18.001
TTM-11.628-1.165-10.463
YOY-132.7584.396-137.154
5Y-3,966.2025.305-3,971.507
10Y-15,069.0559.935-15,078.990
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Cyber Apps World Inc.

  • Lower is better.
  • A PEG ratio of 1 means the market price of the stock and the expected future earnings are on par.

Let's take a look of the Price Earnings to Growth Ratio trends of Cyber Apps World Inc:

  • The MRQ is 5,604.217. Seems overpriced? -1
  • The TTM is 1,394.913. Seems overpriced? -1
Trends
Current periodCompared to+/- 
MRQ5,604.217TTM1,394.913+4,209.304
TTM1,394.913YOY11.587+1,383.326
TTM1,394.9135Y-22,887.431+24,282.343
5Y-22,887.43110Y-22,842.077-45.354
Compared to industry (Internet Content & Information)
PeriodCompanyIndustry (mean)+/- 
MRQ5,604.2174.841+5,599.376
TTM1,394.9138.858+1,386.055
YOY11.58711.817-0.230
5Y-22,887.43134.067-22,921.498
10Y-22,842.07758.159-22,900.236

2. Book Value per Share
2.3. Price to Book Ratio

Measures if the stock price of Cyber Apps World Inc is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Internet Content & Information industry mean).
  • A PB ratio of 5.60 means the investor is paying $5.60 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Cyber Apps World Inc:

  • The EOD is 5.878. Seems overpriced? -1
  • The MRQ is 5.598. Seems overpriced? -1
  • The TTM is 2.931. Good. +1
Trends
Current periodCompared to+/- 
EOD5.878MRQ5.598+0.280
MRQ5.598TTM2.931+2.667
TTM2.931YOY11.005-8.075
TTM2.9315Y29.965-27.034
5Y29.96510Y-636.273+666.238
Compared to industry (Internet Content & Information)
PeriodCompanyIndustry (mean)+/- 
EOD5.8781.969+3.909
MRQ5.5982.154+3.444
TTM2.9312.124+0.807
YOY11.0053.844+7.161
5Y29.9653.825+26.140
10Y-636.2734.103-640.376
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Cyber Apps World 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---0.159-0.252+59%0.083-290%0.008-2188%0.021-849%
Book Value Growth--0.8230.764+8%1.117-26%1.317-38%1.189-31%
Book Value Per Share--0.0110.363-97%0.812-99%0.488-98%0.141-92%
Book Value Per Share Growth--0.0650.575-89%1.117-94%1.279-95%1.006-94%
Current Ratio--0.0800.070+14%0.276-71%0.091-12%0.053+51%
Debt To Asset Ratio--0.6260.453+38%0.454+38%46.335-99%52.948-99%
Debt To Equity Ratio--1.6720.963+74%0.883+89%0.480+249%0.253+562%
Dividend Per Share----0%-0%-0%-0%
Eps---0.003-0.022+553%-0.096+2773%-0.033+887%-0.043+1197%
Eps Growth---0.003-4.110+123728%0.100-103%-2.014+60568%-0.676+20252%
Free Cash Flow Per Share---0.0030.053-106%-0.166+4997%-0.035+976%-0.031+853%
Free Cash Flow Per Share Growth--1.9063.979-52%-2.787+246%-151.610+8055%-81.921+4399%
Free Cash Flow To Equity Per Share--0.0030.077-96%0.013-76%0.023-86%0.004-24%
Free Cash Flow To Equity Per Share Growth--45.36415.729+188%-0.846+102%53.856-16%32.391+40%
Gross Profit Margin--1.0001.0000%1.0000%1.007-1%1.0040%
Intrinsic Value_10Y_max--34.747--------
Intrinsic Value_10Y_min---1.811--------
Intrinsic Value_1Y_max--0.686--------
Intrinsic Value_1Y_min---0.221--------
Intrinsic Value_3Y_max--4.191--------
Intrinsic Value_3Y_min---0.633--------
Intrinsic Value_5Y_max--10.266--------
Intrinsic Value_5Y_min---1.009--------
Net Profit Margin---15541.523-100%-7766.1140%1555.082-100%818.464-100%
Operating Margin---14541.068-100%-8766.5680%1154.900-100%607.842-100%
Operating Ratio----15041.2950%8766.818-100%-1254.8950%-660.4710%
Pb Ratio5.878+5%5.5982.931+91%11.005-49%29.965-81%-636.273+11466%
Pe Ratio-19.534-5%-18.602-11.628-37%-132.758+614%-3966.202+21221%-15069.055+80908%
Peg Ratio--5604.2171394.913+302%11.587+48266%-22887.431+508%-22842.077+508%
Price Per Share0.065+5%0.0620.542-89%8.316-99%91.883-100%85.147-100%
Price To Total Gains Ratio-0.410-5%-0.391-89.510+22822%661.170-100%-528.884+135336%-4610.799+1180631%
Profit Growth---0.042-5.146+12187%0.837-105%-2.308+5411%-4.157+9825%
Quick Ratio--0.0030.006-53%0.186-99%0.059-95%0.033-92%
Return On Assets---0.113-0.089-21%-0.044-61%-4.024+3473%-8.432+7388%
Return On Equity---0.301-0.188-37%-0.073-76%-0.067-78%-0.035-88%
Total Gains Per Share---0.159-0.252+59%0.083-290%0.008-2188%0.021-849%
Total Gains Per Share Growth---653.112-165.415-75%0.232-281689%-34.818-95%-15.315-98%
Usd Book Value--177603.000503528.500-65%1033062.500-83%629713.400-72%173809.816+2%
Usd Book Value Change Per Share---0.159-0.252+59%0.083-290%0.008-2188%0.021-849%
Usd Book Value Per Share--0.0110.363-97%0.812-99%0.488-98%0.141-92%
Usd Dividend Per Share----0%-0%-0%-0%
Usd Eps---0.003-0.022+553%-0.096+2773%-0.033+887%-0.043+1197%
Usd Free Cash Flow---52437.00055138.250-195%-211827.750+304%-47125.100-10%-41598.421-21%
Usd Free Cash Flow Per Share---0.0030.053-106%-0.166+4997%-0.035+976%-0.031+853%
Usd Free Cash Flow To Equity Per Share--0.0030.077-96%0.013-76%0.023-86%0.004-24%
Usd Price Per Share0.065+5%0.0620.542-89%8.316-99%91.883-100%85.147-100%
Usd Profit---53447.000-49180.500-8%-81684.500+53%-43353.900-19%-57694.816+8%
Usd Revenue----5.5000%5.500-100%-0%-0%
Usd Total Gains Per Share---0.159-0.252+59%0.083-290%0.008-2188%0.021-849%
 EOD+2 -3MRQTTM+14 -22YOY+11 -255Y+12 -2510Y+15 -22

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-19.534
Price to Book Ratio (EOD)Between0-15.878
Net Profit Margin (MRQ)Greater than00.000
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.003
Current Ratio (MRQ)Greater than10.080
Debt to Asset Ratio (MRQ)Less than10.626
Debt to Equity Ratio (MRQ)Less than11.672
Return on Equity (MRQ)Greater than0.15-0.301
Return on Assets (MRQ)Greater than0.05-0.113
Total1/10 (10.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5039.146
Ma 20Greater thanMa 500.090
Ma 50Greater thanMa 1000.078
Ma 100Greater thanMa 2000.084
OpenGreater thanClose0.065
Total1/5 (20.0%)



Latest Balance Sheet

Balance Sheet of 2023-01-31. Currency in USD. All numbers in thousands.

Summary
Total Assets475
Total Liabilities297
Total Stockholder Equity178
 As reported
Total Liabilities 297
Total Stockholder Equity+ 178
Total Assets = 475

Assets

Total Assets475
Total Current Assets8
Long-term Assets8
Total Current Assets
Cash And Cash Equivalents 0
Other Current Assets 8
Total Current Assets  (as reported)8
Total Current Assets  (calculated)8
+/-0
Long-term Assets
Intangible Assets 467
Long-term Assets  (as reported)467
Long-term Assets  (calculated)467
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities98
Long-term Liabilities199
Total Stockholder Equity178
Total Current Liabilities
Other Current Liabilities 98
Total Current Liabilities  (as reported)98
Total Current Liabilities  (calculated)98
+/-0
Long-term Liabilities
Long term Debt 199
Long-term Liabilities  (as reported)199
Long-term Liabilities  (calculated)199
+/-0
Total Stockholder Equity
Common Stock522
Retained Earnings -10,960
Other Stockholders Equity 10,616
Total Stockholder Equity (as reported)178
Total Stockholder Equity (calculated)177
+/- 0
Other
Capital Stock522
Cash and Short Term Investments 0
Common Stock Shares Outstanding 16,062
Liabilities and Stockholders Equity 475
Net Debt 198
Net Invested Capital 376
Net Working Capital -91
Short Long Term Debt Total 199



Balance Sheet

Currency in USD. All numbers in thousands.

 Trend2023-01-312022-10-312022-07-312022-04-302022-01-312021-10-312021-07-312021-04-302021-01-312020-10-312020-07-312020-04-302020-01-312019-10-312019-07-312019-04-302019-01-312018-10-312018-07-312018-04-302018-01-312017-10-312017-07-312017-04-302017-01-312016-10-312016-07-312016-04-302016-01-312015-10-312015-07-312015-04-302015-01-312014-10-312014-04-302014-01-312013-10-312013-04-302013-01-312012-10-312012-04-302012-01-312011-10-312011-04-302011-01-312010-10-312010-07-312010-04-302010-01-312009-10-312009-07-312009-04-302009-01-312008-10-312008-07-312008-04-302008-01-312007-10-312007-07-312007-04-302007-01-312006-10-312006-07-312006-04-302006-01-312005-10-312005-07-31
> Total Assets 
1
145
143
775
288
238
215
229
277
231
231
187
238
49
45
140
134
145
142
139
136
73
70
66
63
59
56
53
22
20
19
4
4
4
3
3
10
3
13
13
0
0
0
0
0
13
0
0
0
0
7
12
1,374
1,367
1,364
1,404
1,391
1,378
1,400
1,769
1,727
1,807
2,223
1,776
423
423
475
4754234231,7762,2231,8071,7271,7691,4001,3781,3911,4041,3641,3671,374127000013000001313310334441920225356596366707313613914214513414045492381872312312772292152382887751431451
   > Total Current Assets 
1
66
63
675
144
104
90
100
138
98
98
96
119
16
0
0
1
4
3
3
3
0
0
0
0
1
1
0
0
0
0
0
0
0
0
1
10
1
10
10
0
0
0
0
0
10
0
0
0
0
7
12
24
7
1
34
18
1
19
88
46
113
129
11
8
8
8
888111291134688191183417241270000100000010101101000000001100003334100161199698981381009010414467563661
       Cash And Cash Equivalents 
1
3
1
518
16
0
9
6
17
8
8
9
19
16
0
0
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
10
10
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
19
77
36
70
86
3
0
0
0
00038670367719000000000000000000101000000000000000000000010016199881769016518131
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
42
42
42
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7
12
24
7
1
34
0
0
0
0
0
0
0
0
0
0
0
0
0000000000003417241270000000000000000000000000000000000004242420000000000
       Net Receivables 
0
5
15
5
23
15
15
15
38
6
6
15
18
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000000000000000000000000000000000181566381515152351550
       Other Current Assets 
0
10
45
98
57
54
53
65
65
54
54
0
0
0
0
0
3
3
3
3
3
0
0
0
2
1
1
0
0
0
0
0
0
0
0
1
10
1
10
10
0
0
0
0
0
10
0
0
0
0
7
12
24
7
1
34
18
1
1
11
11
43
43
8
8
8
8
88884343111111183417241270000100000010101101000000001120003333300000545465655354579845100
   > Long-term Assets 
0
79
80
100
144
135
125
129
139
133
133
91
119
34
45
140
133
141
138
135
132
73
70
66
63
57
55
53
22
20
19
4
4
4
3
3
0
2
3
3
0
0
0
0
0
3
0
0
0
0
0
1,350
1,350
1,360
1,364
1,370
1,373
1,377
1,381
1,681
1,681
1,694
2,094
1,765
415
415
467
4674154151,7652,0941,6941,6811,6811,3811,3771,3731,3701,3641,3601,3501,350000003000003320334441920225355576366707313213513814113314045341199113313313912912513514410080790
       Property Plant Equipment 
0
39
39
59
102
94
85
88
98
92
92
77
93
34
45
140
133
141
138
135
132
73
70
66
63
57
55
53
22
20
19
4
4
4
3
3
0
2
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,360
1,360
1,364
1,370
0
1,381
1,381
0
309
309
459
0
0
0
0
000045930930901,3811,38101,3701,3641,3601,36000000000000000203344419202253555763667073132135138141133140453493779292988885941025939390
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
965
965
0
0
965
965
965
965
965
965
965
965
965
965
0
0
0096596596596596596596596596596500965965000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3
3
3
0
0
0
0
0
0
0
0
0
0
0
385
385
0
0
408
408
412
716
716
716
421
671
800
415
415
467
46741541580067142171671671641240840800385385000000000003330000000000000000000000000000000000000
       Other Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-1
0
-3
0
0
0
0
0
0
0
0
0
0
0
0
0
-1,350
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000-1,3500000000000000-30-100000000000000000000000000000000000
> Total Liabilities 
75
609
1,101
2,237
2,328
2,709
3,176
3,502
3,841
4,253
4,253
4,331
4,544
4,623
4,888
5,070
5,271
5,514
5,709
5,907
6,095
6,239
6,379
6,487
6,561
2,406
2,432
2,343
1,031
559
569
626
641
656
674
171
211
191
229
248
200
202
204
206
206
192
0
0
200
202
232
200
223
200
215
290
341
444
526
887
911
671
924
371
207
207
297
297207207371924671911887526444341290215200223200232202200001922062062042022002482291912111716746566416265695591,0312,3432,4322,4066,5616,4876,3796,2396,0955,9075,7095,5145,2715,0704,8884,6234,5444,3314,2534,2533,8413,5023,1762,7092,3282,2371,10160975
   > Total Current Liabilities 
75
609
1,101
2,237
2,328
2,709
3,176
3,502
3,841
4,253
4,253
4,331
4,544
4,623
4,888
5,070
5,271
5,514
5,709
5,907
6,095
6,239
6,379
6,487
6,561
2,406
2,432
2,343
1,031
559
569
626
641
656
674
171
211
191
229
248
200
202
204
206
206
192
0
0
200
202
232
225
223
200
215
290
341
444
526
782
911
224
295
206
118
97
98
9897118206295224911782526444341290215200223225232202200001922062062042022002482291912111716746566416265695591,0312,3432,4322,4066,5616,4876,3796,2396,0955,9075,7095,5145,2715,0704,8884,6234,5444,3314,2534,2533,8413,5023,1762,7092,3282,2371,10160975
       Short-term Debt 
0
520
0
0
0
51
0
0
2
0
0
0
0
0
0
19
19
0
0
0
841
841
912
0
0
0
0
0
0
0
215
174
174
174
174
0
98
68
30
71
80
81
0
81
81
0
0
0
81
81
131
100
100
100
100
178
223
317
407
616
787
0
0
0
0
0
0
000000787616407317223178100100100100131818100081810818071306898017417417417421500000009128418410001919000000200510005200
       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
98
113
130
71
80
81
0
81
0
0
0
0
0
0
100
100
100
100
178
223
317
407
616
787
0
0
0
0
0
0
0
000000078761640731722317810010010010000000081081807113011398000000000000000000000000000000000000
       Accounts payable 
25
89
52
27
55
81
238
199
223
270
270
135
202
164
395
0
0
0
0
0
37
37
0
43
43
80
95
103
127
162
102
253
253
234
109
109
67
111
116
248
120
121
123
125
76
192
0
0
72
121
125
123
123
44
115
112
118
65
119
155
114
295
181
206
118
0
0
00118206181295114155119651181121154412312312512172001927612512312112024811611167109109234253253102162127103958043430373700000395164202135270270223199238815527528925
       Other Current Liabilities 
50
0
1,047
2,207
2,270
2,574
2,935
3,301
3,614
3,980
3,980
4,195
4,341
4,459
4,493
5,051
5,252
5,514
5,709
5,907
5,217
5,361
5,467
6,444
6,518
2,326
2,337
2,240
904
397
252
200
215
249
392
62
0
11
84
0
0
0
0
0
49
127
0
0
46
51
101
2
56
56
0
0
61
61
10
10
10
224
295
206
118
97
98
989711820629522410101061610056562101514600127490000084110623922492152002523979042,2402,3372,3266,5186,4445,4675,3615,2175,9075,7095,5145,2525,0514,4934,4594,3414,1953,9803,9803,6143,3012,9352,5742,2702,2071,047050
   > Long-term Liabilities 
25
609
54
30
58
135
241
202
228
273
273
135
202
164
395
19
19
0
0
0
878
878
912
43
43
80
95
103
127
162
102
174
253
174
174
109
0
111
146
248
0
0
0
0
157
192
0
0
72
202
131
-25
0
0
215
290
341
382
526
105
901
448
629
165
89
109
199
1991098916562944890110552638234129021500-2513120272001921570000248146111010917417425317410216212710395804343912878878000191939516420213527327322820224113558305460925
       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
0000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
-74
-464
-958
-1,462
-2,040
-2,471
-2,961
-3,273
-3,565
-4,022
-4,022
-4,144
-4,306
-4,574
-4,843
-4,930
-5,137
-5,369
-5,568
-5,768
-5,959
-6,166
-6,309
-6,420
-6,498
-2,347
-2,376
-2,290
-1,009
-538
-550
-622
-637
-653
-671
-168
-201
-188
-216
-235
-200
-202
-204
-206
-206
-179
0
0
-200
-202
-225
-187
1,151
1,167
1,149
1,114
1,050
934
874
882
817
1,144
1,122
1,405
216
216
178
1782162161,4051,1221,1448178828749341,0501,1141,1491,1671,151-187-225-202-20000-179-206-206-204-202-200-235-216-188-201-168-671-653-637-622-550-538-1,009-2,290-2,376-2,347-6,498-6,420-6,309-6,166-5,959-5,768-5,568-5,369-5,137-4,930-4,843-4,574-4,306-4,144-4,022-4,022-3,565-3,273-2,961-2,471-2,040-1,462-958-464-74
   Common Stock
35
115
115
115
115
115
115
115
115
115
115
115
115
115
115
115
115
115
345
345
345
345
345
345
1
21
21
25
100
10
10
10
10
10
10
98
20
20
20
20
24
24
24
24
24
24
0
0
24
24
24
50
24
24
24
24
24
24
24
34
34
55
124
237
445
507
522
5225074452371245534342424242424242450242424002424242424242020202098101010101010100252121134534534534534534511511511511511511511511511511511511511511511511511535
   Retained Earnings Total Equity0000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
-109
-163
-10
-10
-10
-10
-42
0
-3
-4
-4
-6
-8
-6
-15
-24
-17
-20
-23
-26
-85
-88
-91
-95
-2,170
-2,198
-2,227
-2,253
-2,332
-2,685
-2,697
-3,396
-3,411
-3,427
0
0
0
-131
0
0
0
0
0
0
-131
0
0
0
-131
0
0
0
0
0
0
0
-131
0
0
0
0
0
0
0
0
0
0
0000000000-1310000000-131000-131000000-131000-3,427-3,411-3,396-2,697-2,685-2,332-2,253-2,227-2,198-2,170-95-91-88-85-26-23-20-17-24-15-6-8-6-4-4-30-42-10-10-10-10-163-109
   Capital Surplus 0000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
-79
-79
-79
-79
-47
-84
-84
-84
-84
-84
-84
-78
-69
42
35
38
-189
-185
-126
-123
-120
-116
2,350
4,413
4,434
4,543
5,828
6,741
6,741
7,369
7,369
7,369
7,369
8,178
0
8,388
8,256
8,256
0
0
0
0
8,479
8,348
0
0
8,348
8,348
8,348
8,373
9,743
9,773
9,773
9,773
9,773
9,773
9,773
9,873
9,895
10,493
10,444
10,727
10,654
10,616
10,616
10,61610,61610,65410,72710,44410,4939,8959,8739,7739,7739,7739,7739,7739,7739,7438,3738,3488,3488,348008,3488,47900008,2568,2568,38808,1787,3697,3697,3697,3696,7416,7415,8284,5434,4344,4132,350-116-120-123-126-185-189383542-69-78-84-84-84-84-84-84-47-79-79-79-7900



Balance Sheet

Currency in USD. All numbers in thousands.




Cash Flow

Currency in USD. All numbers in thousands.




Income Statement

Currency in USD. All numbers in thousands.