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

Electro-Sensors Inc
Buy, Hold or Sell?

Let's analyze Electro-sensors together

I guess you are interested in Electro-Sensors 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 Electro-Sensors 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 Electro-Sensors Inc

I send you an email if I find something interesting about Electro-Sensors Inc.

1. Quick Overview

1.1. Quick analysis of Electro-sensors (30 sec.)










1.2. What can you expect buying and holding a share of Electro-sensors? (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?
5.0%

What is your share worth?

Current worth
$4.11
Expected worth in 1 year
$4.28
How sure are you?
65.0%

+ What do you gain per year?

Total Gains per Share
$0.17
Return On Investment
3.8%

For what price can you sell your share?

Current Price per Share
$4.35
Expected price per share
$4.14 - $4.72
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Electro-sensors (5 min.)




Live pricePrice per Share (EOD)
$4.35
Intrinsic Value Per Share
$1.70 - $4.91
Total Value Per Share
$5.81 - $9.02

2.2. Growth of Electro-sensors (5 min.)




Is Electro-sensors growing?

Current yearPrevious yearGrowGrow %
How rich?$14m$13.4m$421k3.0%

How much money is Electro-sensors making?

Current yearPrevious yearGrowGrow %
Making money$110k$87.7k$22.2k20.2%
Net Profit Margin4.6%4.1%--

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

2.3. Financial Health of Electro-sensors (5 min.)




2.4. Comparing to competitors in the Scientific & Technical Instruments industry (5 min.)




  Industry Rankings (Scientific & Technical Instruments)  


Richest
#118 / 156

Most Revenue
#136 / 156

Most Profit
#86 / 156
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Electro-sensors?

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

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

Speculation

The Price per Share of Electro-sensors is $4.35. 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 Electro-sensors.
  • 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 Electro-sensors, 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 $4.11. Based on the TTM, the Book Value Change Per Share is $0.04 per quarter. Based on the YOY, the Book Value Change Per Share is $0.05 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 Electro-sensors.

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 Eps0.071.6%0.030.7%0.040.9%0.020.4%0.020.5%
Usd Book Value Change Per Share0.081.8%0.041.0%0.051.1%0.020.4%0.030.6%
Usd Dividend Per Share0.000.0%0.000.0%0.010.2%0.000.0%0.000.1%
Usd Total Gains Per Share0.081.8%0.041.0%0.061.3%0.020.5%0.030.6%
Usd Price Per Share4.00-3.98-4.38-4.45-4.07-
Price to Earnings Ratio14.40--122.58-125.12--146.58--47.41-
Price-to-Total Gains Ratio50.97-216.06-20.17--1,047.04--507.15-
Price to Book Ratio0.97-0.98-1.12-1.16-1.10-
Price-to-Total Gains Ratio50.97-216.06-20.17--1,047.04--507.15-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share4.35
Number of shares229
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share0.040.02
Usd Total Gains Per Share0.040.02
Gains per Quarter (229 shares)9.504.53
Gains per Year (229 shares)38.0118.10
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1038281178
20766623426
3011410445144
4015214256862
5019018068480
60228218710198
702662569118116
8030429410135134
9034233211152152
10038037012169170

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 Share3.01.00.075.0%9.03.00.075.0%13.07.00.065.0%27.013.00.067.5%101.020.04.080.8%
Book Value Change Per Share4.00.00.0100.0%9.03.00.075.0%12.08.00.060.0%26.014.00.065.0%66.057.02.052.8%
Dividend per Share0.00.04.00.0%1.00.011.08.3%1.00.019.05.0%2.00.038.05.0%70.00.055.056.0%
Total Gains per Share4.00.00.0100.0%9.03.00.075.0%12.08.00.060.0%26.014.00.065.0%72.052.01.057.6%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Electro-Sensors 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--0.0780.041+89%0.050+58%0.018+326%0.025+209%
Book Value Per Share--4.1134.046+2%3.919+5%3.852+7%3.708+11%
Current Ratio--16.01718.401-13%17.169-7%16.959-6%16.228-1%
Debt To Asset Ratio--0.0570.051+14%0.054+7%0.055+4%0.066-13%
Debt To Equity Ratio--0.0610.053+14%0.057+7%0.059+4%0.071-15%
Dividend Per Share----0%0.007-100%0.001-100%0.003-100%
Enterprise Value--23155084.00022979023.580+1%23982993.409-3%24056743.136-4%22160972.485+4%
Eps--0.0690.032+116%0.037+86%0.017+311%0.022+212%
Ev To Ebitda Ratio--18.49451.008-64%13.976+32%46.693-60%47.598-61%
Ev To Sales Ratio--2.3042.480-7%2.872-20%2.832-19%2.766-17%
Free Cash Flow Per Share--0.1040.025+315%0.008+1214%0.016+566%0.011+870%
Free Cash Flow To Equity Per Share--0.1040.025+316%0.014+642%0.017+511%-0.006+106%
Gross Profit Margin---0.42914.329-103%-7.497+1649%13.994-103%4.746-109%
Intrinsic Value_10Y_max--4.910--------
Intrinsic Value_10Y_min--1.699--------
Intrinsic Value_1Y_max--0.108--------
Intrinsic Value_1Y_min--0.055--------
Intrinsic Value_3Y_max--0.618--------
Intrinsic Value_3Y_min--0.266--------
Intrinsic Value_5Y_max--1.480--------
Intrinsic Value_5Y_min--0.586--------
Market Cap14911887.000+8%13712084.00013643523.580+1%15047993.409-9%15286493.136-10%14038572.485-2%
Net Profit Margin--0.0950.046+108%0.041+130%0.023+320%0.035+168%
Operating Margin--0.1150.032+256%0.027+332%0.020+486%0.021+444%
Operating Ratio--0.9310.996-7%0.989-6%0.998-7%0.993-6%
Pb Ratio1.058+8%0.9730.984-1%1.119-13%1.158-16%1.099-11%
Pe Ratio15.664+8%14.403-122.576+951%125.122-88%-146.576+1118%-47.412+429%
Price Per Share4.350+8%4.0003.980+1%4.385-9%4.452-10%4.072-2%
Price To Free Cash Flow Ratio10.413+8%9.575-24.046+351%130.387-93%34.178-72%25.875-63%
Price To Total Gains Ratio55.435+8%50.974216.060-76%20.174+153%-1047.043+2154%-507.150+1095%
Quick Ratio--13.43415.635-14%19.606-31%18.572-28%21.004-36%
Return On Assets--0.0160.007+113%0.006+156%0.003+356%0.005+197%
Return On Equity--0.0170.008+114%0.007+159%0.004+360%0.006+184%
Total Gains Per Share--0.0780.041+89%0.056+39%0.020+297%0.028+180%
Usd Book Value--14098000.00013869250.000+2%13448250.000+5%13221150.000+7%12775550.000+10%
Usd Book Value Change Per Share--0.0780.041+89%0.050+58%0.018+326%0.025+209%
Usd Book Value Per Share--4.1134.046+2%3.919+5%3.852+7%3.708+11%
Usd Dividend Per Share----0%0.007-100%0.001-100%0.003-100%
Usd Enterprise Value--23155084.00022979023.580+1%23982993.409-3%24056743.136-4%22160972.485+4%
Usd Eps--0.0690.032+116%0.037+86%0.017+311%0.022+212%
Usd Free Cash Flow--358000.00086250.000+315%27250.000+1214%53850.000+565%36550.000+879%
Usd Free Cash Flow Per Share--0.1040.025+315%0.008+1214%0.016+566%0.011+870%
Usd Free Cash Flow To Equity Per Share--0.1040.025+316%0.014+642%0.017+511%-0.006+106%
Usd Market Cap14911887.000+8%13712084.00013643523.580+1%15047993.409-9%15286493.136-10%14038572.485-2%
Usd Price Per Share4.350+8%4.0003.980+1%4.385-9%4.452-10%4.072-2%
Usd Profit--238000.000110000.000+116%87750.000+171%50100.000+375%74325.000+220%
Usd Revenue--2512000.0002322250.000+8%2088250.000+20%2136300.000+18%2019075.000+24%
Usd Total Gains Per Share--0.0780.041+89%0.056+39%0.020+297%0.028+180%
 EOD+4 -4MRQTTM+27 -11YOY+28 -125Y+25 -1510Y+29 -11

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1515.664
Price to Book Ratio (EOD)Between0-11.058
Net Profit Margin (MRQ)Greater than00.095
Operating Margin (MRQ)Greater than00.115
Quick Ratio (MRQ)Greater than113.434
Current Ratio (MRQ)Greater than116.017
Debt to Asset Ratio (MRQ)Less than10.057
Debt to Equity Ratio (MRQ)Less than10.061
Return on Equity (MRQ)Greater than0.150.017
Return on Assets (MRQ)Greater than0.050.016
Total6/10 (60.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5056.720
Ma 20Greater thanMa 504.221
Ma 50Greater thanMa 1004.047
Ma 100Greater thanMa 2003.967
OpenGreater thanClose4.500
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About Electro-Sensors Inc

Electro-Sensors, Inc. engages in the manufacture and sale of industrial production monitoring and process control systems. The company manufactures and sells various monitoring and control systems that measure machine production and operation rates, as well as regulate the speed of related machines in production processes. Its speed monitoring systems include a line of products that measure production counts or rates, such as parts, gallons, or board feet; and alarm systems, tachometers, and other devices that translate impulses from the sensors into alarm signals, computer inputs, or digital displays. The company's temperature application products consist of bearing, gear box, and motor temperature monitoring sensors. It also offers production monitoring devices that include a belt alignment and slide gate position monitors; vibration monitoring products; and tilt switches. In addition, the company provides hazard monitoring systems, such as Electro-Sentry, which integrates its sensors for monitoring temperature, belt alignment, and shaft speed with programmable control logic; HazardPRO, a wireless hazard technology monitoring system; and HazardPRO site system manager software. It serves grain/feed/milling, bulk material, manufacturing, food product, ethanol, power generation, and other processing industries. The company sells its products through internal sales team, manufacturer's representatives, and distributors in the United States, Canada, Mexico, Brazil, Chile, Peru, the United Kingdom, Ukraine, Egypt, South Africa, India, Australia, China, the Republic of Korea, Vietnam, Malaysia, the Philippines, Thailand, and Singapore. Electro-Sensors, Inc. was incorporated in 1968 and is headquartered in Minnetonka, Minnesota.

Fundamental data was last updated by Penke on 2024-12-05 18:02:06.

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 very able to pay all its short-term debts.
The company is very able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is cheap.
Based on the earnings, the company is expensive.
Based on how much money comes from the company's main activities, the company is expensive.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit Electro-sensors earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Electro-sensors to the Scientific & Technical Instruments industry mean.
  • A Net Profit Margin of 9.5% means that $0.09 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Electro-Sensors Inc:

  • The MRQ is 9.5%. The company is making a profit. +1
  • The TTM is 4.6%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ9.5%TTM4.6%+4.9%
TTM4.6%YOY4.1%+0.4%
TTM4.6%5Y2.3%+2.3%
5Y2.3%10Y3.5%-1.3%
Compared to industry (Scientific & Technical Instruments)
PeriodCompanyIndustry (mean)+/- 
MRQ9.5%5.1%+4.4%
TTM4.6%4.0%+0.6%
YOY4.1%4.0%+0.1%
5Y2.3%4.3%-2.0%
10Y3.5%4.9%-1.4%
4.3.1.2. Return on Assets

Shows how efficient Electro-sensors is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Electro-sensors to the Scientific & Technical Instruments industry mean.
  • 1.6% Return on Assets means that Electro-sensors generated $0.02 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Electro-Sensors Inc:

  • The MRQ is 1.6%. Using its assets, the company is less efficient in making profit.
  • The TTM is 0.7%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.6%TTM0.7%+0.8%
TTM0.7%YOY0.6%+0.1%
TTM0.7%5Y0.3%+0.4%
5Y0.3%10Y0.5%-0.2%
Compared to industry (Scientific & Technical Instruments)
PeriodCompanyIndustry (mean)+/- 
MRQ1.6%0.7%+0.9%
TTM0.7%0.5%+0.2%
YOY0.6%0.6%+0.0%
5Y0.3%0.9%-0.6%
10Y0.5%1.3%-0.8%
4.3.1.3. Return on Equity

Shows how efficient Electro-sensors is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Electro-sensors to the Scientific & Technical Instruments industry mean.
  • 1.7% Return on Equity means Electro-sensors generated $0.02 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Electro-Sensors Inc:

  • The MRQ is 1.7%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 0.8%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.7%TTM0.8%+0.9%
TTM0.8%YOY0.7%+0.1%
TTM0.8%5Y0.4%+0.4%
5Y0.4%10Y0.6%-0.2%
Compared to industry (Scientific & Technical Instruments)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7%1.6%+0.1%
TTM0.8%1.1%-0.3%
YOY0.7%1.4%-0.7%
5Y0.4%1.7%-1.3%
10Y0.6%1.9%-1.3%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Electro-Sensors Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Electro-sensors is operating .

  • Measures how much profit Electro-sensors 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 Electro-sensors to the Scientific & Technical Instruments industry mean.
  • An Operating Margin of 11.5% means the company generated $0.12  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Electro-Sensors Inc:

  • The MRQ is 11.5%. The company is operating less efficient.
  • The TTM is 3.2%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ11.5%TTM3.2%+8.3%
TTM3.2%YOY2.7%+0.6%
TTM3.2%5Y2.0%+1.3%
5Y2.0%10Y2.1%-0.2%
Compared to industry (Scientific & Technical Instruments)
PeriodCompanyIndustry (mean)+/- 
MRQ11.5%0.7%+10.8%
TTM3.2%1.0%+2.2%
YOY2.7%5.0%-2.3%
5Y2.0%4.6%-2.6%
10Y2.1%4.3%-2.2%
4.3.2.2. Operating Ratio

Measures how efficient Electro-sensors is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Scientific & Technical Instruments industry mean).
  • An Operation Ratio of 0.93 means that the operating costs are $0.93 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Electro-Sensors Inc:

  • The MRQ is 0.931. The company is less efficient in keeping operating costs low.
  • The TTM is 0.996. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.931TTM0.996-0.065
TTM0.996YOY0.989+0.008
TTM0.9965Y0.998-0.002
5Y0.99810Y0.993+0.005
Compared to industry (Scientific & Technical Instruments)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9311.325-0.394
TTM0.9961.288-0.292
YOY0.9891.308-0.319
5Y0.9981.273-0.275
10Y0.9931.143-0.150
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Electro-Sensors Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Scientific & Technical Instruments industry mean).
  • A Current Ratio of 16.02 means the company has $16.02 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Electro-Sensors Inc:

  • The MRQ is 16.017. The company is very able to pay all its short-term debts. +2
  • The TTM is 18.401. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ16.017TTM18.401-2.384
TTM18.401YOY17.169+1.232
TTM18.4015Y16.959+1.442
5Y16.95910Y16.228+0.732
Compared to industry (Scientific & Technical Instruments)
PeriodCompanyIndustry (mean)+/- 
MRQ16.0172.305+13.712
TTM18.4012.357+16.044
YOY17.1692.568+14.601
5Y16.9592.638+14.321
10Y16.2282.724+13.504
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Electro-sensors to the Scientific & Technical Instruments industry mean.
  • A Quick Ratio of 13.43 means the company can pay off $13.43 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Electro-Sensors Inc:

  • The MRQ is 13.434. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 15.635. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ13.434TTM15.635-2.201
TTM15.635YOY19.606-3.971
TTM15.6355Y18.572-2.937
5Y18.57210Y21.004-2.432
Compared to industry (Scientific & Technical Instruments)
PeriodCompanyIndustry (mean)+/- 
MRQ13.4341.213+12.221
TTM15.6351.258+14.377
YOY19.6061.300+18.306
5Y18.5721.449+17.123
10Y21.0041.685+19.319
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Electro-Sensors Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Electro-sensors assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Electro-sensors to Scientific & Technical Instruments industry mean.
  • A Debt to Asset Ratio of 0.06 means that Electro-sensors assets are financed with 5.7% credit (debt) and the remaining percentage (100% - 5.7%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Electro-Sensors Inc:

  • The MRQ is 0.057. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.051. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.057TTM0.051+0.007
TTM0.051YOY0.054-0.003
TTM0.0515Y0.055-0.005
5Y0.05510Y0.066-0.010
Compared to industry (Scientific & Technical Instruments)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0570.371-0.314
TTM0.0510.366-0.315
YOY0.0540.348-0.294
5Y0.0550.336-0.281
10Y0.0660.333-0.267
4.5.4.2. Debt to Equity Ratio

Measures if Electro-sensors is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Electro-sensors to the Scientific & Technical Instruments industry mean.
  • A Debt to Equity ratio of 6.1% means that company has $0.06 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Electro-Sensors Inc:

  • The MRQ is 0.061. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.053. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.061TTM0.053+0.008
TTM0.053YOY0.057-0.004
TTM0.0535Y0.059-0.005
5Y0.05910Y0.071-0.013
Compared to industry (Scientific & Technical Instruments)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0610.521-0.460
TTM0.0530.529-0.476
YOY0.0570.527-0.470
5Y0.0590.516-0.457
10Y0.0710.516-0.445
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 Electro-sensors generates.

  • Above 15 is considered overpriced but always compare Electro-sensors to the Scientific & Technical Instruments industry mean.
  • A PE ratio of 14.40 means the investor is paying $14.40 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Electro-Sensors Inc:

  • The EOD is 15.664. Based on the earnings, the company is fair priced.
  • The MRQ is 14.403. Based on the earnings, the company is underpriced. +1
  • The TTM is -122.576. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD15.664MRQ14.403+1.260
MRQ14.403TTM-122.576+136.980
TTM-122.576YOY125.122-247.699
TTM-122.5765Y-146.576+23.999
5Y-146.57610Y-47.412-99.164
Compared to industry (Scientific & Technical Instruments)
PeriodCompanyIndustry (mean)+/- 
EOD15.66415.982-0.318
MRQ14.40315.377-0.974
TTM-122.57615.605-138.181
YOY125.12212.048+113.074
5Y-146.57615.680-162.256
10Y-47.41230.060-77.472
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 Electro-Sensors Inc:

  • The EOD is 10.413. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 9.575. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is -24.046. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD10.413MRQ9.575+0.838
MRQ9.575TTM-24.046+33.621
TTM-24.046YOY130.387-154.433
TTM-24.0465Y34.178-58.224
5Y34.17810Y25.875+8.303
Compared to industry (Scientific & Technical Instruments)
PeriodCompanyIndustry (mean)+/- 
EOD10.4137.902+2.511
MRQ9.5757.942+1.633
TTM-24.0462.495-26.541
YOY130.387-0.606+130.993
5Y34.178-3.486+37.664
10Y25.875-0.861+26.736
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 Electro-sensors is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Scientific & Technical Instruments industry mean).
  • A PB ratio of 0.97 means the investor is paying $0.97 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Electro-Sensors Inc:

  • The EOD is 1.058. Based on the equity, the company is underpriced. +1
  • The MRQ is 0.973. Based on the equity, the company is cheap. +2
  • The TTM is 0.984. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD1.058MRQ0.973+0.085
MRQ0.973TTM0.984-0.011
TTM0.984YOY1.119-0.136
TTM0.9845Y1.158-0.174
5Y1.15810Y1.099+0.059
Compared to industry (Scientific & Technical Instruments)
PeriodCompanyIndustry (mean)+/- 
EOD1.0582.751-1.693
MRQ0.9732.357-1.384
TTM0.9842.759-1.775
YOY1.1192.728-1.609
5Y1.1583.243-2.085
10Y1.0993.871-2.772
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 Electro-Sensors Inc.

4.8.1. Institutions holding Electro-Sensors Inc

Institutions are holding 12.308% of the shares of Electro-Sensors Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30CALDWELL SUTTER CAPITAL INC6.97720.434823917900
2024-09-30Renaissance Technologies Corp2.61960.000589800-1800-1.9651
2024-09-30Vanguard Group Inc1.625705573000
2024-09-30Susquehanna International Group, LLP0.358012273-1134-8.4583
2024-09-30Geode Capital Management, LLC0.354012134-334-2.6789
2024-09-30Morgan Stanley - Brokerage Accounts0.087503000-3000-50
2024-06-30Bank of America Corp0.05601920130.6817
2024-09-30Tower Research Capital LLC0.04850.00021663-709-29.8904
2024-09-30UBS Group AG0.00430146-4218-96.6544
2024-09-30JPMorgan Chase & Co0.00010400
2024-09-30Wells Fargo & Co00100
2024-06-30Dimensional Fund Advisors, Inc.000-11215-100
2024-09-30Innealta Capital, LLC000-1-100
Total 12.13090.4355415850-22398-5.4%

4.9.2. Funds holding Electro-Sensors Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-10-31Vanguard Institutional Extnd Mkt Idx Tr1.50010.00025142400
2024-09-30Fidelity Extended Market Index0.28420.00019742-375-3.7066
2024-09-30DFA US Micro Cap I0.13270.0002455000
2024-10-31Vanguard Total Stock Mkt Idx Inv0.12560430600
2024-09-30NT Ext Equity Mkt Idx Fd - L0.05760.0001197400
2024-09-30Northern Trust Extended Eq Market Idx0.05760.0001197400
2024-09-30Fidelity Series Total Market Index0.04430151800
2024-11-28Dimensional US Equity Market ETF0.03810130500
2024-09-30Spartan Extended Market Index Pool E0.01570.0001537418.2661
2024-11-28Dimensional US Core Equity 2 ETF0.0155053300
2024-11-28Dimensional US Targeted Value ETF0.011037700
2024-09-30Spartan Total Market Index Pool E0.0091031300
2024-09-30NT Ext Eq Mkt Indx Fd DC Lending Tier 50.00890.000130500
2024-11-28Dimensional US Small Cap Value ETF0.0087029700
2024-11-28Dimensional US Core Equity 1 ETF0.00610.000121000
2024-09-30Fidelity U.S. Equity Index Ins Trust0.000702400
2024-09-30Innealta Acclivity Small Cap Value00.0018100
Total 2.31590.002879390-334-0.4%

5.3. Insider Transactions

Insiders are holding 54.341% of the shares of Electro-Sensors Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2019-05-15Michael C ZipoyBUY50003.57
2014-11-13Michael C ZipoyBUY50003.92
2013-11-19Nancy P PetersonBUY4097813.92
2013-07-24Nicholas John SwensonBUY50004.12
2013-02-22Nicholas John SwensonBUY58953.85
2013-02-14Nicholas John SwensonBUY97053.86
2013-01-31Nicholas John SwensonBUY360003.8
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 Assets14,957
Total Liabilities859
Total Stockholder Equity14,098
 As reported
Total Liabilities 859
Total Stockholder Equity+ 14,098
Total Assets = 14,957

Assets

Total Assets14,957
Total Current Assets13,759
Long-term Assets1,198
Total Current Assets
Cash And Cash Equivalents 10,246
Short-term Investments 56
Net Receivables 1,182
Inventory 2,003
Total Current Assets  (as reported)13,759
Total Current Assets  (calculated)13,487
+/- 272
Long-term Assets
Property Plant Equipment 911
Long-term Assets  (as reported)1,198
Long-term Assets  (calculated)911
+/- 287

Liabilities & Shareholders' Equity

Total Current Liabilities859
Long-term Liabilities0
Total Stockholder Equity14,098
Total Current Liabilities
Accounts payable 220
Other Current Liabilities 639
Total Current Liabilities  (as reported)859
Total Current Liabilities  (calculated)859
+/-0
Long-term Liabilities
Long-term Liabilities  (as reported)0
Long-term Liabilities  (calculated)0
+/-0
Total Stockholder Equity
Common Stock342
Retained Earnings 11,428
Other Stockholders Equity 2,328
Total Stockholder Equity (as reported)14,098
Total Stockholder Equity (calculated)14,098
+/-0
Other
Capital Stock342
Cash and Short Term Investments 10,302
Common Stock Shares Outstanding 3,428
Liabilities and Stockholders Equity 14,957
Net Debt -10,246
Net Invested Capital 14,098
Net Working Capital 12,900



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-311995-09-301995-06-301995-03-311994-12-311994-09-301994-06-301994-03-311993-12-311993-09-301993-06-301993-03-311992-12-311992-09-301992-06-301992-03-311991-12-311991-09-301991-06-301991-03-311990-12-311990-09-301990-06-301990-03-311989-12-311989-09-301989-06-301989-03-311988-12-311988-09-301988-06-301988-03-311987-12-311987-09-301987-06-301987-03-311986-12-311986-09-301986-06-301986-03-311985-12-311985-09-30
> Total Assets 
0
3,900
0
0
0
4,000
0
0
0
4,600
0
0
0
5,000
0
0
0
5,300
0
0
0
5,600
0
0
0
6,100
0
0
0
6,400
6,500
6,500
6,700
6,700
0
7,000
7,800
7,900
8,300
8,600
10,500
13,200
12,700
13,400
12,000
11,500
10,500
10,400
12,100
10,900
11,100
10,700
9,200
9,100
8,900
8,800
7,900
8,379
9,906
33,785
29,240
27,132
27,132
27,597
20,984
23,349
24,884
19,710
14,708
14,672
13,083
14,638
20,412
23,236
20,582
18,503
14,620
16,904
17,610
17,175
16,323
16,475
17,430
13,323
14,745
13,870
14,207
14,222
13,705
13,065
12,348
11,634
12,069
10,098
9,846
10,472
11,255
11,034
11,734
11,477
11,778
11,553
12,667
12,684
11,261
11,928
12,638
11,933
12,677
13,338
12,659
12,348
12,571
12,609
13,982
13,647
13,739
13,764
13,534
13,677
13,744
13,421
12,986
13,153
13,138
13,058
12,960
13,423
13,456
13,415
13,036
13,092
13,281
13,275
13,350
13,664
13,595
13,475
13,434
13,619
13,551
13,319
13,469
14,018
13,909
13,891
14,016
13,996
13,953
14,044
14,187
14,274
14,350
14,472
14,539
14,467
14,957
14,95714,46714,53914,47214,35014,27414,18714,04413,95313,99614,01613,89113,90914,01813,46913,31913,55113,61913,43413,47513,59513,66413,35013,27513,28113,09213,03613,41513,45613,42312,96013,05813,13813,15312,98613,42113,74413,67713,53413,76413,73913,64713,98212,60912,57112,34812,65913,33812,67711,93312,63811,92811,26112,68412,66711,55311,77811,47711,73411,03411,25510,4729,84610,09812,06911,63412,34813,06513,70514,22214,20713,87014,74513,32317,43016,47516,32317,17517,61016,90414,62018,50320,58223,23620,41214,63813,08314,67214,70819,71024,88423,34920,98427,59727,13227,13229,24033,7859,9068,3797,9008,8008,9009,1009,20010,70011,10010,90012,10010,40010,50011,50012,00013,40012,70013,20010,5008,6008,3007,9007,8007,00006,7006,7006,5006,5006,4000006,1000005,6000005,3000005,0000004,6000004,0000003,9000
   > Total Current Assets 
0
3,600
0
0
0
3,700
0
0
0
4,300
0
0
0
4,700
0
0
0
5,100
0
0
0
5,400
0
0
0
5,800
0
0
0
6,100
6,300
6,200
6,400
6,000
0
6,100
5,800
5,900
6,300
6,700
8,600
11,300
10,800
11,600
10,200
9,600
8,600
8,600
10,300
9,100
9,300
8,900
7,500
4,400
4,300
4,200
4,200
4,523
4,372
7,462
7,825
8,313
8,313
10,593
11,703
21,058
22,677
17,121
12,339
12,626
11,245
13,114
18,729
21,614
19,047
16,871
13,050
15,362
16,081
15,665
14,961
15,130
16,105
12,018
13,455
12,597
12,939
12,951
12,402
11,607
10,921
10,237
10,701
8,762
8,537
9,191
10,003
9,806
10,531
10,296
10,581
10,379
11,504
11,529
10,080
10,749
11,454
10,744
11,496
12,034
11,371
11,086
11,331
11,392
11,187
10,884
11,000
11,113
10,966
11,097
11,237
10,878
10,494
10,746
10,783
10,792
10,725
11,241
11,352
11,359
11,074
11,167
11,438
11,468
11,578
11,939
11,781
11,720
11,765
12,015
12,020
11,856
12,089
12,694
12,670
12,628
12,784
12,776
12,775
12,813
12,929
13,001
13,245
13,139
13,276
13,207
13,759
13,75913,20713,27613,13913,24513,00112,92912,81312,77512,77612,78412,62812,67012,69412,08911,85612,02012,01511,76511,72011,78111,93911,57811,46811,43811,16711,07411,35911,35211,24110,72510,79210,78310,74610,49410,87811,23711,09710,96611,11311,00010,88411,18711,39211,33111,08611,37112,03411,49610,74411,45410,74910,08011,52911,50410,37910,58110,29610,5319,80610,0039,1918,5378,76210,70110,23710,92111,60712,40212,95112,93912,59713,45512,01816,10515,13014,96115,66516,08115,36213,05016,87119,04721,61418,72913,11411,24512,62612,33917,12122,67721,05811,70310,5938,3138,3137,8257,4624,3724,5234,2004,2004,3004,4007,5008,9009,3009,10010,3008,6008,6009,60010,20011,60010,80011,3008,6006,7006,3005,9005,8006,10006,0006,4006,2006,3006,1000005,8000005,4000005,1000004,7000004,3000003,7000003,6000
       Cash And Cash Equivalents 
0
2,000
0
0
0
2,400
0
0
0
2,700
0
0
0
3,000
0
0
0
3,200
0
0
0
3,600
0
0
0
3,600
0
0
0
3,600
3,800
3,400
3,500
3,200
0
3,000
2,700
2,800
2,900
2,900
2,800
3,300
2,300
2,300
2,400
2,600
2,700
2,700
2,700
2,500
2,400
2,400
2,500
2,300
2,200
2,200
2,200
2,762
2,455
2,638
2,810
3,191
3,191
7,393
8,450
8,390
7,261
7,290
6,622
6,723
6,355
6,181
6,193
6,863
6,895
6,718
6,620
6,464
6,516
6,437
6,856
7,060
8,312
4,992
4,884
5,451
5,155
5,475
5,562
5,779
5,530
5,507
5,617
5,529
480
489
677
746
727
843
686
583
548
490
5,641
5,476
5,581
5,634
5,708
1,102
825
771
1,116
1,505
1,682
837
887
1,190
1,631
2,359
2,435
569
505
560
792
840
670
895
1,185
963
601
758
853
1,057
954
1,025
3,117
8,785
7,850
2,262
7,062
1,090
1,045
1,540
4,620
6,713
7,604
6,429
9,518
7,646
5,540
5,600
3,902
9,870
10,072
9,888
10,246
10,2469,88810,0729,8703,9025,6005,5407,6469,5186,4297,6046,7134,6201,5401,0451,0907,0622,2627,8508,7853,1171,0259541,0578537586019631,1858956708407925605055692,4352,3591,6311,1908878371,6821,5051,1167718251,1025,7085,6345,5815,4765,6414905485836868437277466774894805,5295,6175,5075,5305,7795,5625,4755,1555,4514,8844,9928,3127,0606,8566,4376,5166,4646,6206,7186,8956,8636,1936,1816,3556,7236,6227,2907,2618,3908,4507,3933,1913,1912,8102,6382,4552,7622,2002,2002,2002,3002,5002,4002,4002,5002,7002,7002,7002,6002,4002,3002,3003,3002,8002,9002,9002,8002,7003,00003,2003,5003,4003,8003,6000003,6000003,6000003,2000003,0000002,7000002,4000002,0000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
200
300
0
197
3,141
3,339
3,267
3,267
1,500
1,500
11,140
13,747
8,290
3,779
4,202
3,144
5,139
10,928
13,416
10,745
8,796
4,934
7,334
8,009
7,769
6,662
6,642
6,338
5,377
6,810
5,474
5,995
5,712
4,756
3,892
3,359
2,647
2,880
1,215
6,019
6,878
7,524
7,291
8,004
7,645
8,055
8,027
9,064
8,935
2,344
3,181
3,816
2,996
3,607
8,925
8,385
8,129
8,067
7,945
7,413
7,955
7,795
7,798
6,884
6,142
6,141
7,872
7,487
7,488
7,432
7,427
7,422
7,418
7,420
7,756
7,750
7,757
7,749
7,742
7,732
7,752
5,786
45
1,041
6,790
2,041
8,041
8,042
8,041
5,041
3,056
2,056
3,052
56
2,036
4,023
4,029
6,026
56
56
56
56
565656566,0264,0294,0232,036563,0522,0563,0565,0418,0418,0428,0412,0416,7901,041455,7867,7527,7327,7427,7497,7577,7507,7567,4207,4187,4227,4277,4327,4887,4877,8726,1416,1426,8847,7987,7957,9557,4137,9458,0678,1298,3858,9253,6072,9963,8163,1812,3448,9359,0648,0278,0557,6458,0047,2917,5246,8786,0191,2152,8802,6473,3593,8924,7565,7125,9955,4746,8105,3776,3386,6426,6627,7698,0097,3344,9348,79610,74513,41610,9285,1393,1444,2023,7798,29013,74711,1401,5001,5003,2673,2673,3393,14119703002000000000000000000000000000000000000000000000000000000000
       Net Receivables 
0
800
0
0
0
600
0
0
0
600
0
0
0
700
0
0
0
700
0
0
0
700
0
0
0
500
0
0
0
700
600
600
700
700
0
800
700
700
600
800
1,000
800
900
800
800
700
800
700
700
700
800
700
700
700
800
600
700
682
764
686
680
731
731
644
632
498
620
532
617
550
537
475
585
515
540
490
576
559
567
496
510
563
586
682
767
597
727
690
918
818
834
814
867
692
756
640
700
777
787
769
678
631
687
809
793
748
699
794
671
602
702
754
730
747
876
817
873
738
926
1,008
916
689
839
1,035
855
836
907
1,330
1,042
947
973
887
1,061
896
1,087
1,295
965
1,036
949
1,065
1,062
983
1,228
1,412
1,325
1,008
1,157
1,404
1,236
1,172
1,372
1,233
1,202
1,283
1,119
1,221
1,182
1,1821,2211,1191,2831,2021,2331,3721,1721,2361,4041,1571,0081,3251,4121,2289831,0621,0659491,0369651,2951,0878961,0618879739471,0421,3309078368551,0358396899161,0089267388738178767477307547026026717946997487938096876316787697877777006407566928678148348189186907275977676825865635104965675595764905405155854755375506175326204986326447317316806867646827006008007007007008007007007008007008008009008001,00080060070070080007007006006007000005000007000007000007000006000006000008000
       Other Current Assets 
0
200
0
0
0
100
0
0
0
300
0
0
0
100
0
0
0
200
0
0
0
200
0
0
0
1,100
0
0
0
1,200
1,200
1,500
1,500
1,400
0
1,600
1,700
1,700
2,000
2,200
4,000
6,400
6,800
7,600
6,100
5,500
4,300
4,300
5,900
5,000
5,100
4,800
3,300
400
400
300
100
212
71
38
57
202
202
214
313
211
260
241
280
70
67
89
77
62
66
48
64
68
67
60
68
71
44
53
86
75
76
58
138
91
93
70
66
87
100
74
92
84
104
78
87
81
116
83
98
116
135
99
128
75
136
110
158
135
193
152
180
163
179
130
175
170
167
130
187
174
176
120
177
141
171
125
171
155
167
155
194
159
204
163
196
170
206
176
207
188
209
171
175
214
215
224
279
179
218
177
1,510
1,510177218179279224215214175171209188207176206170196163204159194155167155171125171141177120176174187130167170175130179163180152193135158110136751289913511698831168187781048492741008766709391138587675865344716860676864486662778967702802412602113132142022025738712121003004004003,3004,8005,1005,0005,9004,3004,3005,5006,1007,6006,8006,4004,0002,2002,0001,7001,7001,60001,4001,5001,5001,2001,2000001,1000002000002000001000003000001000002000
   > Long-term Assets 
0
300
0
0
0
300
0
0
0
300
0
0
0
300
0
0
0
200
0
0
0
200
0
0
0
300
0
0
0
300
200
300
300
700
0
900
2,000
2,000
2,000
1,900
1,900
1,900
1,900
1,800
1,800
1,900
1,900
1,800
1,800
1,800
1,800
1,800
1,700
4,700
4,600
4,600
3,700
3,855
5,534
26,323
21,415
18,819
18,819
17,004
9,281
2,291
2,207
2,588
2,369
2,046
1,838
1,523
1,683
1,622
1,535
1,632
1,570
1,542
1,529
1,510
1,362
1,345
1,325
1,305
1,290
1,273
1,268
1,271
1,303
1,458
1,427
1,397
1,368
1,336
1,309
1,281
1,252
1,228
1,203
1,181
1,197
1,174
1,163
1,155
1,181
1,179
1,184
1,189
1,181
1,304
1,288
1,262
1,240
1,217
2,795
2,763
2,739
2,651
2,568
2,580
2,507
2,543
2,492
2,407
2,355
2,266
2,235
2,182
2,104
2,056
1,962
1,925
1,843
1,807
1,772
1,725
1,814
1,755
1,669
1,604
1,531
1,463
1,380
1,324
1,239
1,263
1,232
1,220
1,178
1,231
1,258
1,273
1,105
1,333
1,263
1,260
1,198
1,1981,2601,2631,3331,1051,2731,2581,2311,1781,2201,2321,2631,2391,3241,3801,4631,5311,6041,6691,7551,8141,7251,7721,8071,8431,9251,9622,0562,1042,1822,2352,2662,3552,4072,4922,5432,5072,5802,5682,6512,7392,7632,7951,2171,2401,2621,2881,3041,1811,1891,1841,1791,1811,1551,1631,1741,1971,1811,2031,2281,2521,2811,3091,3361,3681,3971,4271,4581,3031,2711,2681,2731,2901,3051,3251,3451,3621,5101,5291,5421,5701,6321,5351,6221,6831,5231,8382,0462,3692,5882,2072,2919,28117,00418,81918,81921,41526,3235,5343,8553,7004,6004,6004,7001,7001,8001,8001,8001,8001,8001,9001,9001,8001,8001,9001,9001,9001,9002,0002,0002,00090007003003002003000003000002000002000003000003000003000003000
       Property Plant Equipment 
0
200
0
0
0
200
0
0
0
200
0
0
0
200
0
0
0
300
0
0
0
200
0
0
0
200
0
0
0
200
200
200
200
600
0
800
1,900
2,000
2,000
1,900
1,900
1,900
1,900
1,900
1,800
1,800
1,900
1,800
1,800
1,800
1,800
1,800
1,800
1,800
1,800
1,700
1,700
1,690
1,676
1,651
1,619
1,616
1,616
1,571
1,540
1,480
1,491
1,490
1,506
1,544
1,531
1,508
1,490
1,470
1,448
1,445
1,423
1,402
1,400
1,381
1,362
1,345
1,325
1,305
1,290
1,274
1,268
1,271
1,303
1,458
1,427
1,397
1,368
1,336
1,309
1,281
1,252
1,228
1,203
1,181
1,197
1,174
1,163
1,155
1,181
1,179
1,184
1,189
1,181
1,304
1,288
1,262
1,240
1,217
2,679
1,175
1,175
1,146
1,121
1,101
1,076
1,103
1,082
1,065
1,046
1,033
1,026
1,007
992
1,074
1,058
1,061
1,041
1,050
1,073
1,065
1,063
1,063
1,038
1,024
1,010
989
964
952
919
1,017
993
981
955
975
952
929
907
951
927
930
911
9119309279519079299529759559819931,0179199529649891,0101,0241,0381,0631,0631,0651,0731,0501,0411,0611,0581,0749921,0071,0261,0331,0461,0651,0821,1031,0761,1011,1211,1461,1751,1752,6791,2171,2401,2621,2881,3041,1811,1891,1841,1791,1811,1551,1631,1741,1971,1811,2031,2281,2521,2811,3091,3361,3681,3971,4271,4581,3031,2711,2681,2741,2901,3051,3251,3451,3621,3811,4001,4021,4231,4451,4481,4701,4901,5081,5311,5441,5061,4901,4911,4801,5401,5711,6161,6161,6191,6511,6761,6901,7001,7001,8001,8001,8001,8001,8001,8001,8001,8001,9001,8001,8001,9001,9001,9001,9001,9002,0002,0001,90080006002002002002000002000002000003000002000002000002000002000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
116
1,588
1,564
1,505
1,447
1,388
1,329
1,270
1,212
1,153
1,094
1,035
976
917
858
800
741
683
624
565
510
457
555
489
424
359
294
228
163
98
50
38
25
13
0
0
0
0
0
0
0
0
0
00000000013253850981632282943594244895554575105656246837418008589179761,0351,0941,1531,2121,2701,3291,3881,4471,5051,5641,588116000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Other Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,858
24,672
19,796
17,203
13,911
15,433
7,741
810
715
1,099
863
502
307
15
193
152
87
187
147
140
129
129
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
116
1,588
1,564
1,505
1,447
1,479
1,431
1,440
1,410
1,342
1,309
1,233
1,209
1,175
1,112
982
163
181
178
192
189
203
196
203
207
221
227
246
253
274
270
208
214
226
223
256
0
344
0
0
0
0
0
0000034402562232262142082702742532462272212072031962031891921781811639821,1121,1751,2091,2331,3091,3421,4101,4401,4311,4791,4471,5051,5641,588116000000000000000000000000000000000012912914014718787152193153075028631,0997158107,74115,43313,91117,20319,79624,6723,8580000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
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
102
170
198
189
215
198
233
258
254
182
163
181
178
192
189
203
196
203
207
221
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000002212072031962031891921781811631822542582331982151891981701029100000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
0
600
0
0
0
200
0
0
0
300
0
0
0
300
0
0
0
300
0
0
0
400
0
0
0
500
0
0
0
300
300
400
400
300
0
300
1,100
1,200
1,300
1,400
2,000
3,700
2,900
3,000
2,400
2,400
1,900
1,700
2,400
1,800
1,800
1,600
1,000
1,000
900
900
500
939
1,100
9,698
8,331
7,276
7,276
8,956
5,050
5,772
5,767
3,613
1,745
2,002
1,521
2,171
4,212
5,334
4,435
3,574
2,239
3,101
3,455
3,229
2,896
2,752
3,203
2,753
3,196
2,717
2,691
2,884
2,711
2,178
1,723
1,410
1,595
775
789
1,027
1,378
1,219
1,577
1,532
1,668
1,418
1,925
2,030
1,484
1,549
1,919
1,674
2,023
2,089
1,709
1,529
1,536
1,346
2,692
2,416
2,407
2,234
1,871
1,834
1,690
1,381
1,006
1,010
952
738
707
925
787
708
528
617
618
550
652
854
761
584
631
797
774
545
696
1,030
903
703
836
1,097
901
630
821
790
821
717
744
638
859
8596387447178217908216309011,0978367039031,0306965457747976315847618546525506186175287087879257077389521,0101,0061,3811,6901,8341,8712,2342,4072,4162,6921,3461,5361,5291,7092,0892,0231,6741,9191,5491,4842,0301,9251,4181,6681,5321,5771,2191,3781,0277897751,5951,4101,7232,1782,7112,8842,6912,7173,1962,7533,2032,7522,8963,2293,4553,1012,2393,5744,4355,3344,2122,1711,5212,0021,7453,6135,7675,7725,0508,9567,2767,2768,3319,6981,1009395009009001,0001,0001,6001,8001,8002,4001,7001,9002,4002,4003,0002,9003,7002,0001,4001,3001,2001,10030003004004003003000005000004000003000003000003000002000006000
   > Total Current Liabilities 
0
500
0
0
0
200
0
0
0
200
0
0
0
200
0
0
0
300
0
0
0
400
0
0
0
500
0
0
0
400
400
300
400
300
0
300
1,100
1,200
1,200
1,400
2,000
2,000
1,000
900
900
900
900
800
800
600
600
500
500
400
400
300
300
642
430
1,529
1,785
1,397
1,397
2,402
2,653
5,772
526
3,609
1,745
1,972
1,486
2,136
4,177
5,308
4,409
3,548
2,213
3,101
3,455
3,229
2,896
2,752
3,203
2,753
3,196
2,717
2,691
2,884
2,711
2,178
1,723
1,410
1,595
775
789
1,027
1,378
1,219
1,577
1,532
1,668
340
448
615
567
324
449
520
633
634
420
419
494
324
1,038
966
1,093
981
1,236
1,379
1,235
926
551
627
569
543
707
925
787
708
528
617
618
526
629
833
741
565
615
782
760
533
685
1,021
895
697
831
1,094
900
630
821
790
821
690
744
638
859
8596387446908217908216309001,0948316978951,0216855337607826155657418336295266186175287087879257075435696275519261,2351,3791,2369811,0939661,0383244944194206346335204493245676154483401,6681,5321,5771,2191,3781,0277897751,5951,4101,7232,1782,7112,8842,6912,7173,1962,7533,2032,7522,8963,2293,4553,1012,2133,5484,4095,3084,1772,1361,4861,9721,7453,6095265,7722,6532,4021,3971,3971,7851,5294306423003004004005005006006008008009009009009001,0002,0002,0001,4001,2001,2001,10030003004003004004000005000004000003000002000002000002000005000
       Short-term Debt 
0
100
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
800
800
800
700
600
600
500
500
500
400
400
300
300
200
200
100
100
0
200
0
0
0
0
0
0
0
0
2,295
762
0
0
0
0
0
0
0
4,020
0
0
0
0
0
0
0
0
2,581
0
0
0
2,224
0
0
0
1,643
0
0
0
0
0
0
0
15
6
80
87
0
1
51
0
14
0
0
0
275
0
0
0
71
381
381
381
381
390
390
390
390
390
0
0
18
195
0
0
384
0
0
0
5
5
5
5
5
6
6
6
6
6
6
6
6
6
6
7
6
4
3
1
0
0
0
0
000013467666666666655555000384001951800390390390390390381381381381710002750001405110878061500000001,6430002,2240002,581000000004,02000000007622,29500000000200010010020020030030040040050050050060060070080080080000000000000000000000000000000000001000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
381
0
0
0
390
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000000000000000000390000381000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
100
0
0
0
100
200
100
200
200
0
200
100
200
200
200
100
100
200
200
200
100
200
200
200
100
200
200
200
100
200
100
100
144
142
148
115
108
108
90
93
66
122
142
222
286
208
213
122
106
144
91
160
162
202
165
109
57
115
134
111
139
115
127
137
107
237
164
167
59
105
59
93
79
152
126
157
75
123
171
166
110
174
189
206
94
122
90
96
59
120
161
216
126
227
277
176
136
155
178
157
239
142
214
133
178
128
153
193
116
207
241
196
129
198
144
181
197
190
334
175
349
326
319
301
274
357
356
261
291
189
199
220
220199189291261356357274301319326349175334190197181144198129196241207116193153128178133214142239157178155136176277227126216161120599690122942061891741101661711237515712615279935910559167164237107137127115139111134115571091652021621609114410612221320828622214212266939010810811514814214410010020010020020020010020020020010020020020010010020020020010020002002001002001000001000000000000000000000000000
       Other Current Liabilities 
0
400
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
400
0
0
0
300
200
200
200
100
0
100
200
200
200
500
1,300
1,300
300
200
200
400
300
300
300
300
200
200
200
300
0
200
200
497
288
1,381
1,670
1,289
1,289
8
1,779
5,706
404
3,467
1,523
1,637
1,237
1,879
0
5,154
4,211
3,398
1,998
2,871
3,182
3,000
2,737
62
3,032
2,557
3,021
289
2,498
2,680
2,497
345
1,408
1,168
1,346
630
609
899
1,210
1,049
1,343
1,253
1,351
195
260
328
401
214
275
331
427
227
298
329
398
265
338
327
445
555
397
432
477
504
396
449
412
304
565
711
654
150
400
464
425
421
417
555
510
433
411
632
573
373
489
623
629
304
499
787
607
398
460
431
559
323
494
439
639
6394394943235594314603986077874993046296234893735736324114335105554174214254644001506547115653044124493965044774323975554453273382653983292982274273312752144013282601951,3511,2531,3431,0491,2108996096301,3461,1681,4083452,4972,6802,4982893,0212,5573,032622,7373,0003,1822,8711,9983,3984,2115,15401,8791,2371,6371,5233,4674045,7061,77981,2891,2891,6701,38128849720020003002002002003003003003004002002003001,3001,3005002002002001000100200200200300000400000000000000000000000004000
   > Long-term Liabilities 
0
100
0
0
0
100
0
0
0
100
0
0
0
100
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-100
-100
100
0
0
0
0
0
0
100
0
30
1,700
1,900
2,100
1,500
1,500
1,000
900
1,600
1,200
1,200
1,100
500
600
500
600
200
297
669
8,168
6,546
5,879
5,879
6,554
2,397
10
5,241
3
0
30
35
35
35
26
26
26
26
0
0
2,935
2,627
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,078
1,477
1,415
917
1,225
1,470
1,154
1,390
1,455
1,289
1,110
1,042
1,022
1,654
1,450
1,314
1,253
635
455
455
455
455
383
383
195
195
0
0
0
0
0
0
24
23
21
20
19
16
15
14
12
11
9
8
6
5
3
1
280
423
0
0
27
0
0
0
0002700423280135689111214151619202123240000001951953833834554554554556351,2531,3141,4501,6541,0221,0421,1101,2891,4551,3901,1541,4701,2259171,4151,4771,078000000000000000000002,6272,935002626262635353530035,241102,3976,5545,8795,8796,5468,1686692972006005006005001,1001,2001,2001,6009001,0001,5001,5002,1001,9001,700300100000000100-100-1000000000000000001000001000001000001000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
862
862
862
862
472
455
455
455
455
383
383
195
0
0
0
0
0
0
0
24
23
21
20
19
16
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000001619202123240000000195383383455455455455472862862862862000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
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
102
170
198
189
215
198
233
258
254
182
163
181
178
192
189
203
196
203
207
221
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000002212072031962031891921781811631822542582331982151891981701029100000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
472
472
472
472
472
455
455
455
455
383
383
195
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000000000195383383455455455455472472472472472000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,415
917
1,225
1,470
1,154
1,390
1,455
1,289
1,110
1,042
1,022
792
588
452
391
163
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000000000000000001633914525887921,0221,0421,1101,2891,4551,3901,1541,4701,2259171,41500000000000000000000000000000000000000000000000000000000000000000000000000000