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

Forward Industries Inc
Buy, Hold or Sell?

Let's analyze Forward Industries Inc together

I guess you are interested in Forward Industries 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 Forward Industries 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 Forward Industries Inc

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

1. Quick Overview

1.1. Quick analysis of Forward Industries Inc (30 sec.)










1.2. What can you expect buying and holding a share of Forward Industries Inc? (30 sec.)

How much money do you get?

How much money do you get?
$0.00
When do you have the money?
1 year
How often do you get paid?
15.0%

What is your share worth?

Current worth
$1.26
Expected worth in 1 year
$2.08
How sure are you?
40.0%

+ What do you gain per year?

Total Gains per Share
$0.82
Return On Investment
19.6%

For what price can you sell your share?

Current Price per Share
$4.17
Expected price per share
$3.1 - $5.203
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Forward Industries Inc (5 min.)




Live pricePrice per Share (EOD)
$4.17
Intrinsic Value Per Share
$-0.01 - $24.17
Total Value Per Share
$1.26 - $25.43

2.2. Growth of Forward Industries Inc (5 min.)




Is Forward Industries Inc growing?

Current yearPrevious yearGrowGrow %
How rich?$1.3m$5.4m-$3.3m-167.2%

How much money is Forward Industries Inc making?

Current yearPrevious yearGrowGrow %
Making money-$801.4k-$646.1k-$155.3k-19.4%
Net Profit Margin-13.6%-6.3%--

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

2.3. Financial Health of Forward Industries Inc (5 min.)




2.4. Comparing to competitors in the Footwear & Accessories industry (5 min.)




  Industry Rankings (Footwear & Accessories)  


Richest
#99 / 103

Most Revenue
#91 / 103

Most Profit
#80 / 103
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Forward Industries Inc?

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

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

Speculation

The Price per Share of Forward Industries Inc is $4.17. 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 Forward Industries Inc.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in Forward Industries Inc, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is $1.26. Based on the TTM, the Book Value Change Per Share is $0.20 per quarter. Based on the YOY, the Book Value Change Per Share is $-0.06 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 Forward Industries Inc.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps-0.36-8.7%-0.16-3.8%-0.07-1.6%-0.06-1.5%-0.04-0.9%
Usd Book Value Change Per Share1.0926.1%0.204.9%-0.06-1.5%0.010.3%0.000.0%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.061.5%
Usd Total Gains Per Share1.0926.1%0.204.9%-0.06-1.5%0.010.3%0.061.5%
Usd Price Per Share4.76-1.71-1.12-1.59-1.42-
Price to Earnings Ratio-3.28--3.06--4.56--7.70-1.11-
Price-to-Total Gains Ratio4.38--8.79--19.13--71.77--29.42-
Price to Book Ratio3.77-3.33-2.09-2.51-1.90-
Price-to-Total Gains Ratio4.38--8.79--19.13--71.77--29.42-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share4.17
Number of shares239
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share0.200.01
Usd Total Gains Per Share0.200.01
Gains per Quarter (239 shares)48.833.16
Gains per Year (239 shares)195.3212.66
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
101951850133
2039138002516
3058657503829
4078177005142
5097796506355
601172116007668
701367135508981
8015631550010194
90175817450114107
100195319400127120

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 Share0.04.00.00.0%1.011.00.08.3%3.017.00.015.0%16.024.00.040.0%52.059.04.045.2%
Book Value Change Per Share1.03.00.025.0%2.010.00.016.7%4.016.00.020.0%16.024.00.040.0%53.060.02.046.1%
Dividend per Share0.00.04.00.0%0.00.012.00.0%0.00.020.00.0%6.00.034.015.0%10.00.0105.08.7%
Total Gains per Share1.03.00.025.0%2.010.00.016.7%4.016.00.020.0%16.024.00.040.0%54.060.01.047.0%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Forward Industries 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--1.0870.204+432%-0.062+106%0.013+8108%0.001+157410%
Book Value Per Share--1.2630.482+162%0.537+135%0.639+98%0.808+56%
Current Ratio--0.8610.930-7%1.323-35%1.388-38%1.956-56%
Debt To Asset Ratio--0.9090.875+4%0.738+23%0.695+31%0.546+66%
Debt To Equity Ratio--9.9507.311+36%2.854+249%3.042+227%1.859+435%
Dividend Per Share----0%-0%-0%0.063-100%
Enterprise Value---6036028.800-4672233.405-23%-1397830.337-77%3145951.152-292%6333176.057-195%
Eps---0.363-0.160-56%-0.065-82%-0.065-82%-0.038-89%
Ev To Ebitda Ratio--5.3982.087+159%0.845+539%7.946-32%7.108-24%
Ev To Sales Ratio---0.191-0.168-12%-0.033-83%0.074-360%0.199-196%
Free Cash Flow Per Share--0.4060.099+311%0.020+1958%0.025+1514%-0.136+134%
Free Cash Flow To Equity Per Share--0.2700.054+404%0.014+1896%0.013+2002%-0.149+155%
Gross Profit Margin--1.8751.714+9%2.231-16%2.335-20%1.018+84%
Intrinsic Value_10Y_max--24.168--------
Intrinsic Value_10Y_min---0.005--------
Intrinsic Value_1Y_max--0.509--------
Intrinsic Value_1Y_min---0.454--------
Intrinsic Value_3Y_max--2.987--------
Intrinsic Value_3Y_min---0.980--------
Intrinsic Value_5Y_max--7.223--------
Intrinsic Value_5Y_min---1.080--------
Market Cap4591461.900-14%5241093.2006585352.596-20%11259723.663-53%13863816.852-62%12532664.632-58%
Net Profit Margin---0.051-0.136+168%-0.063+24%-0.062+22%-0.035-30%
Operating Margin---0.046-0.030-35%-0.062+35%-0.039-15%-0.023-50%
Operating Ratio--1.0480.945+11%1.062-1%1.023+3%1.017+3%
Pb Ratio3.302-14%3.7693.330+13%2.093+80%2.509+50%1.896+99%
Pe Ratio-2.873+12%-3.279-3.057-7%-4.564+39%-7.698+135%1.114-394%
Price Per Share4.170-14%4.7601.714+178%1.119+325%1.593+199%1.424+234%
Price To Free Cash Flow Ratio2.569-14%2.9325.962-51%9.480-69%15.817-81%6.454-55%
Price To Total Gains Ratio3.836-14%4.379-8.790+301%-19.134+537%-71.773+1739%-29.419+772%
Quick Ratio--0.8000.848-6%0.979-18%1.118-28%1.583-49%
Return On Assets---0.026-0.048+84%-0.032+20%-0.027+4%-0.016-39%
Return On Equity---0.287-0.370+29%-0.121-58%-0.126-56%-0.068-76%
Total Gains Per Share--1.0870.204+432%-0.062+106%0.013+8108%0.064+1596%
Usd Book Value--1390541.0002022380.250-31%5403640.000-74%5805790.400-76%7258948.200-81%
Usd Book Value Change Per Share--1.0870.204+432%-0.062+106%0.013+8108%0.001+157410%
Usd Book Value Per Share--1.2630.482+162%0.537+135%0.639+98%0.808+56%
Usd Dividend Per Share----0%-0%-0%0.063-100%
Usd Eps---0.363-0.160-56%-0.065-82%-0.065-82%-0.038-89%
Usd Free Cash Flow--446850.00084385.000+430%198382.000+125%72466.200+517%-1247144.775+379%
Usd Free Cash Flow Per Share--0.4060.099+311%0.020+1958%0.025+1514%-0.136+134%
Usd Free Cash Flow To Equity Per Share--0.2700.054+404%0.014+1896%0.013+2002%-0.149+155%
Usd Market Cap4591461.900-14%5241093.2006585352.596-20%11259723.663-53%13863816.852-62%12532664.632-58%
Usd Price Per Share4.170-14%4.7601.714+178%1.119+325%1.593+199%1.424+234%
Usd Profit---399585.000-801427.250+101%-646125.250+62%-477107.500+19%-276165.575-31%
Usd Revenue--7886726.0006990574.000+13%10353766.000-24%9226934.050-15%8468519.450-7%
Usd Total Gains Per Share--1.0870.204+432%-0.062+106%0.013+8108%0.064+1596%
 EOD+3 -5MRQTTM+22 -15YOY+20 -175Y+17 -2010Y+16 -23

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-2.873
Price to Book Ratio (EOD)Between0-13.302
Net Profit Margin (MRQ)Greater than0-0.051
Operating Margin (MRQ)Greater than0-0.046
Quick Ratio (MRQ)Greater than10.800
Current Ratio (MRQ)Greater than10.861
Debt to Asset Ratio (MRQ)Less than10.909
Debt to Equity Ratio (MRQ)Less than19.950
Return on Equity (MRQ)Greater than0.15-0.287
Return on Assets (MRQ)Greater than0.05-0.026
Total1/10 (10.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5059.574
Ma 20Greater thanMa 504.004
Ma 50Greater thanMa 1003.800
Ma 100Greater thanMa 2003.828
OpenGreater thanClose3.990
Total2/5 (40.0%)

4. In-depth Analysis

4.1 About Forward Industries Inc

Forward Industries, Inc., together with its subsidiaries, designs, manufactures, sources, markets, and distributes carry and protective solutions. The company operates in two segments: OEM Distribution and Design. The OEM Distribution segment sources and distributes carrying cases and other accessories for medical monitoring and diagnostic kits; and various other portable electronic and non-electronic products, such as sporting and recreational products, bar code scanners, GPS location devices, tablets, and firearms. The Design segment provides hardware and software product design and engineering services. The company sells its products to original equipment manufacturers in the United States, China, Germany, Poland, and internationally. Forward Industries, Inc. was incorporated in 1961 and is based in Hauppauge, New York.

Fundamental data was last updated by Penke on 2024-11-14 17:01:05.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a 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 less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just not able 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 just able to pay all its debts by selling its assets.
The company is unable 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 fair priced.
Based on the earnings, the company is expensive.
Based on how much money comes from the company's main activities, the company is cheap.
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 Forward Industries Inc earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Forward Industries Inc to the Footwear & Accessories industry mean.
  • A Net Profit Margin of -5.1% means that $-0.05 for each $1 in revenue is generated as profit.

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

  • The MRQ is -5.1%. The company is making a loss. -1
  • The TTM is -13.6%. The company is making a huge loss. -2
Trends
Current periodCompared to+/- 
MRQ-5.1%TTM-13.6%+8.5%
TTM-13.6%YOY-6.3%-7.3%
TTM-13.6%5Y-6.2%-7.4%
5Y-6.2%10Y-3.5%-2.7%
Compared to industry (Footwear & Accessories)
PeriodCompanyIndustry (mean)+/- 
MRQ-5.1%3.6%-8.7%
TTM-13.6%3.5%-17.1%
YOY-6.3%4.0%-10.3%
5Y-6.2%2.4%-8.6%
10Y-3.5%3.7%-7.2%
4.3.1.2. Return on Assets

Shows how efficient Forward Industries Inc is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Forward Industries Inc to the Footwear & Accessories industry mean.
  • -2.6% Return on Assets means that Forward Industries Inc generated $-0.03 profit for each $1 in assets.

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

  • The MRQ is -2.6%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -4.8%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-2.6%TTM-4.8%+2.2%
TTM-4.8%YOY-3.2%-1.7%
TTM-4.8%5Y-2.7%-2.1%
5Y-2.7%10Y-1.6%-1.1%
Compared to industry (Footwear & Accessories)
PeriodCompanyIndustry (mean)+/- 
MRQ-2.6%1.7%-4.3%
TTM-4.8%1.7%-6.5%
YOY-3.2%2.1%-5.3%
5Y-2.7%1.2%-3.9%
10Y-1.6%1.8%-3.4%
4.3.1.3. Return on Equity

Shows how efficient Forward Industries Inc is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Forward Industries Inc to the Footwear & Accessories industry mean.
  • -28.7% Return on Equity means Forward Industries Inc generated $-0.29 for each $1 the owners (shareholders) invested.

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

  • The MRQ is -28.7%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -37.0%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-28.7%TTM-37.0%+8.2%
TTM-37.0%YOY-12.1%-24.8%
TTM-37.0%5Y-12.6%-24.4%
5Y-12.6%10Y-6.8%-5.8%
Compared to industry (Footwear & Accessories)
PeriodCompanyIndustry (mean)+/- 
MRQ-28.7%4.3%-33.0%
TTM-37.0%2.8%-39.8%
YOY-12.1%3.5%-15.6%
5Y-12.6%2.3%-14.9%
10Y-6.8%3.1%-9.9%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Forward Industries Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Forward Industries Inc is operating .

  • Measures how much profit Forward Industries 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 Forward Industries Inc to the Footwear & Accessories industry mean.
  • An Operating Margin of -4.6% means the company generated $-0.05  for each $1 in revenue (before taxes).

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

  • The MRQ is -4.6%. The company is operating very inefficient. -2
  • The TTM is -3.0%. The company is operating very inefficient. -2
Trends
Current periodCompared to+/- 
MRQ-4.6%TTM-3.0%-1.6%
TTM-3.0%YOY-6.2%+3.2%
TTM-3.0%5Y-3.9%+0.9%
5Y-3.9%10Y-2.3%-1.6%
Compared to industry (Footwear & Accessories)
PeriodCompanyIndustry (mean)+/- 
MRQ-4.6%7.2%-11.8%
TTM-3.0%6.6%-9.6%
YOY-6.2%6.4%-12.6%
5Y-3.9%3.8%-7.7%
10Y-2.3%5.1%-7.4%
4.3.2.2. Operating Ratio

Measures how efficient Forward Industries Inc is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Footwear & Accessories industry mean).
  • An Operation Ratio of 1.05 means that the operating costs are $1.05 for each $1 in net sales.

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

  • The MRQ is 1.048. The company is inefficient in keeping operating costs low. -1
  • The TTM is 0.945. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ1.048TTM0.945+0.104
TTM0.945YOY1.062-0.118
TTM0.9455Y1.023-0.078
5Y1.02310Y1.017+0.006
Compared to industry (Footwear & Accessories)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0481.065-0.017
TTM0.9451.085-0.140
YOY1.0621.014+0.048
5Y1.0231.064-0.041
10Y1.0171.025-0.008
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Forward Industries Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Forward Industries Inc is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Footwear & Accessories industry mean).
  • A Current Ratio of 0.86 means the company has $0.86 in assets for each $1 in short-term debts.

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

  • The MRQ is 0.861. The company is just not able to pay all its short-term debts. -1
  • The TTM is 0.930. The company is just not able to pay all its short-term debts. -1
Trends
Current periodCompared to+/- 
MRQ0.861TTM0.930-0.069
TTM0.930YOY1.323-0.394
TTM0.9305Y1.388-0.458
5Y1.38810Y1.956-0.568
Compared to industry (Footwear & Accessories)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8611.907-1.046
TTM0.9301.867-0.937
YOY1.3231.908-0.585
5Y1.3881.808-0.420
10Y1.9561.9560.000
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Forward Industries Inc to the Footwear & Accessories industry mean.
  • A Quick Ratio of 0.80 means the company can pay off $0.80 for each $1 in debt (using most liquid assets).

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

  • The MRQ is 0.800. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.848. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.800TTM0.848-0.048
TTM0.848YOY0.979-0.131
TTM0.8485Y1.118-0.270
5Y1.11810Y1.583-0.465
Compared to industry (Footwear & Accessories)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8000.811-0.011
TTM0.8480.858-0.010
YOY0.9790.922+0.057
5Y1.1181.008+0.110
10Y1.5831.061+0.522
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Forward Industries Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Forward Industries Inc assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Forward Industries Inc to Footwear & Accessories industry mean.
  • A Debt to Asset Ratio of 0.91 means that Forward Industries Inc assets are financed with 90.9% credit (debt) and the remaining percentage (100% - 90.9%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.909. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.875. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.909TTM0.875+0.034
TTM0.875YOY0.738+0.137
TTM0.8755Y0.695+0.180
5Y0.69510Y0.546+0.149
Compared to industry (Footwear & Accessories)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9090.432+0.477
TTM0.8750.435+0.440
YOY0.7380.454+0.284
5Y0.6950.487+0.208
10Y0.5460.432+0.114
4.5.4.2. Debt to Equity Ratio

Measures if Forward Industries Inc is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Forward Industries Inc to the Footwear & Accessories industry mean.
  • A Debt to Equity ratio of 995.0% means that company has $9.95 debt for each $1 in shareholders equity.

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

  • The MRQ is 9.950. The company is unable to pay all its debts with equity. -1
  • The TTM is 7.311. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ9.950TTM7.311+2.639
TTM7.311YOY2.854+4.457
TTM7.3115Y3.042+4.269
5Y3.04210Y1.859+1.184
Compared to industry (Footwear & Accessories)
PeriodCompanyIndustry (mean)+/- 
MRQ9.9500.778+9.172
TTM7.3110.783+6.528
YOY2.8540.841+2.013
5Y3.0420.958+2.084
10Y1.8590.820+1.039
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 Forward Industries Inc generates.

  • Above 15 is considered overpriced but always compare Forward Industries Inc to the Footwear & Accessories industry mean.
  • A PE ratio of -3.28 means the investor is paying $-3.28 for every $1 in earnings.

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

  • The EOD is -2.873. Based on the earnings, the company is expensive. -2
  • The MRQ is -3.279. Based on the earnings, the company is expensive. -2
  • The TTM is -3.057. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-2.873MRQ-3.279+0.406
MRQ-3.279TTM-3.057-0.222
TTM-3.057YOY-4.564+1.507
TTM-3.0575Y-7.698+4.642
5Y-7.69810Y1.114-8.812
Compared to industry (Footwear & Accessories)
PeriodCompanyIndustry (mean)+/- 
EOD-2.8739.741-12.614
MRQ-3.27911.006-14.285
TTM-3.05711.717-14.774
YOY-4.5649.377-13.941
5Y-7.69813.638-21.336
10Y1.11420.678-19.564
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 Forward Industries Inc:

  • The EOD is 2.569. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 2.932. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 5.962. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD2.569MRQ2.932-0.363
MRQ2.932TTM5.962-3.029
TTM5.962YOY9.480-3.519
TTM5.9625Y15.817-9.855
5Y15.81710Y6.454+9.363
Compared to industry (Footwear & Accessories)
PeriodCompanyIndustry (mean)+/- 
EOD2.5694.494-1.925
MRQ2.9324.501-1.569
TTM5.9623.109+2.853
YOY9.4803.126+6.354
5Y15.8171.756+14.061
10Y6.4542.936+3.518
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 Forward Industries Inc is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Footwear & Accessories industry mean).
  • A PB ratio of 3.77 means the investor is paying $3.77 for each $1 in book value.

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

  • The EOD is 3.302. Based on the equity, the company is fair priced.
  • The MRQ is 3.769. Based on the equity, the company is fair priced.
  • The TTM is 3.330. Based on the equity, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD3.302MRQ3.769-0.467
MRQ3.769TTM3.330+0.439
TTM3.330YOY2.093+1.237
TTM3.3305Y2.509+0.820
5Y2.50910Y1.896+0.613
Compared to industry (Footwear & Accessories)
PeriodCompanyIndustry (mean)+/- 
EOD3.3021.521+1.781
MRQ3.7691.401+2.368
TTM3.3301.514+1.816
YOY2.0931.505+0.588
5Y2.5091.560+0.949
10Y1.8961.970-0.074
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 Forward Industries Inc.

4.8.1. Institutions holding Forward Industries Inc

Institutions are holding 8.879% of the shares of Forward Industries Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30Renaissance Technologies Corp4.78560.000452693-131-0.248
2024-06-30BlackRock Inc2.5682028278-2910-9.3305
2024-06-30Vanguard Group Inc0.9197010127-3087-23.3616
2024-06-30UBS Group AG0.34590380938090
2024-06-30Tower Research Capital LLC0.11420.0001125733936.9281
2024-06-30Morgan Stanley - Brokerage Accounts0.107401182211.8088
2024-06-30Bank of America Corp0.0269029662.069
2024-06-30Advisor Group Holdings, Inc.0.000202-8-80
2024-06-30State Street Corp000-5590-100
2024-06-30Wells Fargo & Co000-5-100
2024-06-30Miracle Mile Advisors, INC.000-1007-100
2024-06-30Millennium Management LLC000-2167-100
2024-06-30Geode Capital Management, LLC000-2710-100
Total 8.86810.000597644-13440-13.8%

4.9.2. Funds holding Forward Industries Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Vanguard Institutional Extnd Mkt Idx Tr0.919801012800
2024-09-30Fidelity Extended Market Index0.227602506-3304-56.8675
2024-09-30BlackRock Extended Equity Market K0.129301424-1-0.0702
2024-09-30Northern Trust Extended Eq Market Idx0.0386042500
2024-09-30NT Ext Equity Mkt Idx Fd - L0.0386042500
2024-09-30Fidelity Series Total Market Index0.0347038200
2024-10-31State St US Extended Mkt Indx NL Cl C0.02660.000129300
2024-09-30NT Ext Equity Mkt Idx Fd - NL0.0243026800
2024-09-30NT Ext Equity Mkt Idx Fd - DC - NL - T20.0196021610.4651
2024-09-30Extended Equity Market Fund M0.0164018100
2024-06-30SSgA U.S. Total Market Index Strategy0.010901203541.1765
2024-09-30Northern Trust Wilshire 50000.0103011300
2024-09-30NT Ext Eq Mkt Indx Fd DC Lending Tier 50.00606600
Total 1.50270.000116547-3269-19.8%

5.3. Insider Transactions

Insiders are holding 17.052% of the shares of Forward Industries Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2022-12-20Sharon Hemond HrynkowBUY98511.4
2021-12-13Mitchell MaimanSELL40017.3
2021-12-13Paul Jean SeverinoSELL20019.9
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Latest Balance Sheet

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

Summary
Total Assets15,226
Total Liabilities13,836
Total Stockholder Equity1,391
 As reported
Total Liabilities 13,836
Total Stockholder Equity+ 1,391
Total Assets = 15,226

Assets

Total Assets15,226
Total Current Assets9,728
Long-term Assets5,498
Total Current Assets
Cash And Cash Equivalents 2,559
Net Receivables 6,486
Inventory 243
Other Current Assets 440
Total Current Assets  (as reported)9,728
Total Current Assets  (calculated)9,728
+/-0
Long-term Assets
Property Plant Equipment 2,937
Goodwill 1,759
Intangible Assets 734
Long-term Assets Other 69
Long-term Assets  (as reported)5,498
Long-term Assets  (calculated)5,498
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities11,304
Long-term Liabilities2,532
Total Stockholder Equity1,391
Total Current Liabilities
Short-term Debt 1,011
Short Long Term Debt 600
Accounts payable 145
Other Current Liabilities 9,944
Total Current Liabilities  (as reported)11,304
Total Current Liabilities  (calculated)11,699
+/- 395
Long-term Liabilities
Capital Lease Obligations 2,943
Long-term Liabilities  (as reported)2,532
Long-term Liabilities  (calculated)2,943
+/- 411
Total Stockholder Equity
Common Stock11
Retained Earnings -18,994
Other Stockholders Equity 20,373
Total Stockholder Equity (as reported)1,391
Total Stockholder Equity (calculated)1,391
+/-0
Other
Capital Stock11
Cash and Short Term Investments 2,559
Common Stock Shares Outstanding 1,101
Current Deferred Revenue205
Liabilities and Stockholders Equity 15,226
Net Debt 984
Net Invested Capital 1,991
Net Working Capital -1,576
Property Plant and Equipment Gross 2,937
Short Long Term Debt Total 3,543



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-311995-09-301995-06-301995-03-31
> Total Assets 
6,200
6,800
8,400
0
7,900
8,800
8,800
8,500
8,300
9,300
10,000
8,400
7,900
8,200
8,100
7,300
7,500
7,100
9,800
9,500
9,244
8,437
6,937
7,484
6,534
6,321
5,721
6,516
5,633
5,588
5,389
7,141
5,855
6,327
7,180
7,459
7,720
8,566
10,189
12,391
16,220
22,217
29,907
27,343
28,543
27,063
27,782
29,466
27,662
26,991
26,632
27,755
26,037
27,134
26,105
26,485
24,415
24,249
24,480
24,361
24,546
25,576
24,531
24,625
23,246
23,695
22,260
22,668
20,178
18,845
17,112
14,081
13,258
15,236
15,031
15,031
14,931
17,120
16,570
14,323
11,261
12,999
12,778
13,260
12,373
13,008
12,395
12,737
11,004
12,772
13,154
13,718
18,322
18,973
19,228
19,368
16,416
17,368
16,094
18,705
16,185
18,640
19,356
18,609
17,199
18,931
19,856
21,978
21,973
23,229
20,939
21,858
20,288
19,244
17,386
16,344
15,191
15,226
15,22615,19116,34417,38619,24420,28821,85820,93923,22921,97321,97819,85618,93117,19918,60919,35618,64016,18518,70516,09417,36816,41619,36819,22818,97318,32213,71813,15412,77211,00412,73712,39513,00812,37313,26012,77812,99911,26114,32316,57017,12014,93115,03115,03115,23613,25814,08117,11218,84520,17822,66822,26023,69523,24624,62524,53125,57624,54624,36124,48024,24924,41526,48526,10527,13426,03727,75526,63226,99127,66229,46627,78227,06328,54327,34329,90722,21716,22012,39110,1898,5667,7207,4597,1806,3275,8557,1415,3895,5885,6336,5165,7216,3216,5347,4846,9378,4379,2449,5009,8007,1007,5007,3008,1008,2007,9008,40010,0009,3008,3008,5008,8008,8007,90008,4006,8006,200
   > Total Current Assets 
4,200
4,900
5,900
0
4,800
5,900
5,700
5,400
5,100
6,100
7,000
5,900
5,500
5,800
5,700
4,900
5,100
4,900
8,100
8,000
7,651
6,754
4,818
5,647
4,750
4,380
4,962
5,791
4,982
5,118
4,842
6,592
5,337
5,841
6,550
6,846
7,139
7,906
9,263
11,819
15,423
21,903
29,618
27,077
28,300
26,830
27,540
29,243
27,451
26,760
26,384
27,515
25,590
26,730
25,522
25,753
24,159
24,010
24,258
24,168
24,366
25,410
24,370
24,462
23,031
23,379
21,869
22,249
19,789
18,583
16,933
13,910
13,085
15,072
14,860
14,860
14,750
16,953
16,430
14,177
11,120
12,868
12,659
13,109
12,264
12,913
12,339
12,687
10,959
12,733
13,120
13,672
14,223
14,948
15,212
15,424
12,256
13,010
11,838
10,979
9,963
12,580
12,222
11,658
10,396
11,696
12,795
14,823
14,941
16,371
14,337
15,388
13,973
13,063
11,370
10,495
9,512
9,728
9,7289,51210,49511,37013,06313,97315,38814,33716,37114,94114,82312,79511,69610,39611,65812,22212,5809,96310,97911,83813,01012,25615,42415,21214,94814,22313,67213,12012,73310,95912,68712,33912,91312,26413,10912,65912,86811,12014,17716,43016,95314,75014,86014,86015,07213,08513,91016,93318,58319,78922,24921,86923,37923,03124,46224,37025,41024,36624,16824,25824,01024,15925,75325,52226,73025,59027,51526,38426,76027,45129,24327,54026,83028,30027,07729,61821,90315,42311,8199,2637,9067,1396,8466,5505,8415,3376,5924,8425,1184,9825,7914,9624,3804,7505,6474,8186,7547,6518,0008,1004,9005,1004,9005,7005,8005,5005,9007,0006,1005,1005,4005,7005,9004,80005,9004,9004,200
       Cash And Cash Equivalents 
100
100
500
0
100
800
200
500
400
1,000
1,400
900
1,200
900
700
500
400
300
1,200
300
887
767
841
568
1,277
1,048
1,377
1,070
995
782
1,207
1,392
1,565
1,990
2,125
2,212
3,055
3,512
4,487
2,981
5,298
10,314
15,292
18,244
19,698
17,287
18,609
21,153
20,799
20,900
20,268
21,298
20,240
20,319
19,862
18,404
18,969
19,570
20,104
19,436
19,673
19,877
18,472
18,121
16,292
15,459
14,912
11,084
9,719
7,186
4,608
3,697
4,024
5,012
6,617
6,617
6,125
7,014
6,477
4,983
2,704
4,287
4,042
3,325
3,269
5,235
4,761
4,241
3,649
4,061
4,623
5,904
3,326
4,342
4,370
4,417
2,386
2,710
3,093
2,069
1,348
3,085
2,925
2,332
1,529
1,605
1,410
2,432
1,541
2,278
2,576
2,332
2,356
2,821
3,180
3,027
2,262
2,559
2,5592,2623,0273,1802,8212,3562,3322,5762,2781,5412,4321,4101,6051,5292,3322,9253,0851,3482,0693,0932,7102,3864,4174,3704,3423,3265,9044,6234,0613,6494,2414,7615,2353,2693,3254,0424,2872,7044,9836,4777,0146,1256,6176,6175,0124,0243,6974,6087,1869,71911,08414,91215,45916,29218,12118,47219,87719,67319,43620,10419,57018,96918,40419,86220,31920,24021,29820,26820,90020,79921,15318,60917,28719,69818,24415,29210,3145,2982,9814,4873,5123,0552,2122,1251,9901,5651,3921,2077829951,0701,3771,0481,2775688417678873001,2003004005007009001,2009001,4001,0004005002008001000500100100
       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
75
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
421
1,312
1,122
406
1,081
1,081
1,226
1,257
1,051
1,051
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000000000000000001,0511,0511,2571,2261,0811,0814061,1221,31242100000000000000000000000000075000000000000000000000000000000000000000000
       Net Receivables 
1,300
2,000
2,600
0
2,200
1,700
2,900
2,600
2,100
2,500
2,900
2,400
1,700
2,300
3,300
2,500
2,300
2,700
4,700
4,500
4,399
3,765
2,525
3,710
1,982
1,998
2,562
3,423
2,583
3,130
2,681
3,874
2,406
2,986
3,460
3,471
2,942
3,349
3,610
7,051
8,671
9,741
12,709
6,940
5,381
5,808
6,069
5,152
3,788
3,276
4,135
3,925
3,539
4,429
3,660
4,906
3,611
3,296
3,259
3,547
3,631
4,167
4,621
4,650
5,265
6,151
4,894
6,998
6,366
6,149
7,533
4,622
4,736
6,223
4,382
4,382
4,568
5,467
6,125
6,154
5,658
5,327
5,454
6,524
5,986
4,729
4,864
5,767
4,425
6,637
6,219
5,600
9,247
9,003
9,025
9,304
7,822
8,465
6,695
7,321
7,369
8,265
7,602
7,729
6,332
7,684
8,761
8,788
8,686
8,738
7,543
8,523
8,185
7,659
6,969
6,535
6,484
6,486
6,4866,4846,5356,9697,6598,1858,5237,5438,7388,6868,7888,7617,6846,3327,7297,6028,2657,3697,3216,6958,4657,8229,3049,0259,0039,2475,6006,2196,6374,4255,7674,8644,7295,9866,5245,4545,3275,6586,1546,1255,4674,5684,3824,3826,2234,7364,6227,5336,1496,3666,9984,8946,1515,2654,6504,6214,1673,6313,5473,2593,2963,6114,9063,6604,4293,5393,9254,1353,2763,7885,1526,0695,8085,3816,94012,7099,7418,6717,0513,6103,3492,9423,4713,4602,9862,4063,8742,6813,1302,5833,4232,5621,9981,9823,7102,5253,7654,3994,5004,7002,7002,3002,5003,3002,3001,7002,4002,9002,5002,1002,6002,9001,7002,20002,6002,0001,300
       Inventory 
1,800
1,700
2,200
0
1,900
2,600
1,900
1,700
2,000
1,900
900
1,300
1,200
1,500
1,100
1,200
1,300
1,200
1,000
1,900
1,556
811
857
829
848
779
754
1,153
1,252
1,035
719
1,182
1,111
649
708
928
855
762
812
1,421
1,219
1,197
1,113
1,492
2,607
3,140
2,449
2,466
2,149
1,675
1,072
1,355
1,147
1,391
1,364
1,696
1,106
781
666
1,012
822
1,047
1,036
1,396
1,167
1,288
1,045
2,130
1,779
2,152
3,381
3,434
2,449
2,364
2,051
2,051
2,112
2,397
2,375
2,595
2,416
2,884
2,866
2,884
2,687
2,659
2,573
2,550
2,729
1,829
2,121
2,061
1,448
1,361
1,569
1,427
1,433
1,304
1,609
1,100
636
727
1,276
1,257
2,149
1,907
2,063
2,972
3,897
4,872
3,801
4,139
2,921
1,893
334
405
309
243
2433094053341,8932,9214,1393,8014,8723,8972,9722,0631,9072,1491,2571,2767276361,1001,6091,3041,4331,4271,5691,3611,4482,0612,1211,8292,7292,5502,5732,6592,6872,8842,8662,8842,4162,5952,3752,3972,1122,0512,0512,3642,4493,4343,3812,1521,7792,1301,0451,2881,1671,3961,0361,0478221,0126667811,1061,6961,3641,3911,1471,3551,0721,6752,1492,4662,4493,1402,6071,4921,1131,1971,2191,4218127628559287086491,1111,1827191,0351,2521,1537547798488298578111,5561,9001,0001,2001,3001,2001,1001,5001,2001,3009001,9002,0001,7001,9002,6001,90002,2001,7001,800
       Other Current Assets 
1,000
1,100
600
0
600
800
700
600
600
700
1,800
1,300
1,400
1,100
600
700
1,100
700
1,200
1,300
808
1,412
595
540
643
555
270
146
152
170
235
144
255
216
256
235
287
282
354
366
234
651
430
401
613
595
412
472
715
909
909
936
664
592
636
747
473
363
229
173
240
319
241
294
308
481
1,018
2,037
1,924
3,096
989
846
753
1,068
729
730
718
818
402
445
342
369
296
377
323
290
141
129
156
205
158
106
202
242
248
276
614
531
442
490
610
503
419
339
385
501
561
631
816
483
418
394
511
690
887
528
457
440
4404575288876905113944184838166315615013853394195036104904425316142762482422021061582051561291412903233772963693424454028187187307291,0687538469893,0961,9242,0371,0184813082942413192401732293634737476365926649369099097154724125956134014306512343663542822872352562162551442351701521462705556435405951,4128081,3001,2007001,1007006001,1001,4001,3001,80070060060070080060006001,1001,000
   > Long-term Assets 
2,000
1,900
2,500
0
3,100
2,900
3,100
3,100
3,200
3,200
3,000
2,500
2,400
2,400
2,400
2,400
2,400
2,200
1,700
1,500
1,593
1,683
2,120
1,836
1,784
1,942
759
725
651
471
547
550
518
486
630
613
581
660
926
572
797
314
288
266
243
233
242
223
211
231
248
240
447
404
583
732
257
239
222
194
180
165
161
163
214
315
391
419
389
262
179
170
173
164
170
170
181
167
140
146
141
131
120
150
110
95
56
50
44
39
34
46
4,099
4,025
4,016
3,944
4,160
4,358
4,256
7,726
6,222
6,060
7,133
6,950
6,804
7,235
7,061
7,154
7,032
6,858
6,602
6,470
6,316
6,181
6,016
5,849
5,679
5,498
5,4985,6795,8496,0166,1816,3166,4706,6026,8587,0327,1547,0617,2356,8046,9507,1336,0606,2227,7264,2564,3584,1603,9444,0164,0254,099463439445056951101501201311411461401671811701701641731701792623894193913152141631611651801942222392577325834044472402482312112232422332432662883147975729266605816136304865185505474716517257591,9421,7841,8362,1201,6831,5931,5001,7002,2002,4002,4002,4002,4002,4002,5003,0003,2003,2003,1003,1002,9003,10002,5001,9002,000
       Property Plant Equipment 
800
800
900
0
800
700
700
700
700
700
600
600
600
600
200
300
400
500
500
600
608
575
572
546
545
499
457
427
396
366
341
346
315
283
258
241
212
284
264
293
301
269
244
221
199
182
190
173
160
174
161
163
147
136
125
230
197
179
162
148
134
119
115
117
162
207
302
330
300
235
139
130
133
124
130
130
111
98
99
105
100
90
79
109
97
82
43
37
32
26
21
33
360
327
359
328
307
275
243
3,791
3,703
3,629
3,727
3,641
3,548
4,032
3,911
4,058
3,989
3,868
3,669
3,590
3,488
3,407
3,295
3,182
3,065
2,937
2,9373,0653,1823,2953,4073,4883,5903,6693,8683,9894,0583,9114,0323,5483,6413,7273,6293,7033,7912432753073283593273603321263237438297109799010010599981111301301241331301392353003303022071621171151191341481621791972301251361471631611741601731901821992212442693012932642842122412582833153463413663964274574995455465725756086005005004003002006006006006007007007007007008000900800800
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,182
2,182
2,182
2,182
2,182
2,182
2,182
2,182
1,167
1,167
1,759
1,759
1,759
1,759
1,759
1,759
1,759
1,759
1,759
1,759
1,759
1,759
1,759
1,759
1,759
1,759
1,7591,7591,7591,7591,7591,7591,7591,7591,7591,7591,7591,7591,7591,7591,7591,7591,1671,1672,1822,1822,1822,1822,1822,1822,1822,18200000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
327
327
327
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000003273273270000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
1,493
1,452
1,411
1,371
1,330
1,290
1,249
1,208
1,167
1,126
1,531
1,478
1,425
1,372
1,319
1,265
1,212
1,159
1,106
1,053
1,000
946
893
840
786
734
7347868408939461,0001,0531,1061,1591,2121,2651,3191,3721,4251,4781,5311,1261,1671,2081,2491,2901,3301,3711,4111,4521,49300000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Long-term Assets Other 
1,200
1,100
1,600
0
2,300
2,200
2,400
2,400
2,500
2,500
2,400
1,900
1,800
1,800
2,200
2,100
2,000
1,700
1,200
900
985
1,109
1,548
1,290
1,239
-133,557
302
297
255
105
41
41
41
41
41
41
38
46
45
45
44
44
44
-203,703
-139,401
51
52
-87,950
-92,950
58
58
-309,384
57
57
98
95
60
60
60
46
46
46
46
46
52
109
89
89
89
28
40
40
40
40
40
40
70
69
41
41
41
41
41
41
13
13
13
13
13
13
13
13
64
64
64
64
340
284
255
217
184
138
117
72
72
72
72
72
72
72
69
69
69
69
69
69
70
69
69706969696969697272727272727211713818421725528434064646464131313131313131341414141414169704040404040402889898910952464646464660606095985757-309,3845858-92,950-87,9505251-139,401-203,70344444445454638414141414141105255297302-133,5571,2391,2901,5481,1099859001,2001,7002,0002,1002,2001,8001,8001,9002,4002,5002,5002,4002,4002,2002,30001,6001,1001,200
> Total Liabilities 
4,000
4,700
7,100
0
6,700
5,400
5,100
4,700
4,500
5,200
5,800
3,600
3,000
3,200
4,600
3,200
3,400
2,900
4,700
3,800
3,585
2,815
1,775
2,048
1,281
1,374
2,872
3,529
2,595
2,302
1,685
2,913
1,455
1,786
1,884
1,872
1,558
1,878
2,571
3,313
3,489
4,666
7,064
3,159
4,296
2,531
2,832
4,143
2,373
2,142
2,208
3,604
2,169
3,333
2,396
2,934
1,852
1,693
1,958
1,976
2,214
3,103
3,325
3,307
2,428
3,438
3,578
5,360
4,233
6,416
7,924
4,621
3,542
5,658
5,637
5,637
4,854
6,995
7,383
7,113
4,793
5,992
5,445
5,603
4,520
5,025
4,221
4,362
2,836
4,035
4,224
4,745
7,855
8,035
8,128
8,788
6,830
7,853
8,383
11,042
9,857
12,458
12,773
10,783
10,045
11,440
12,412
14,315
14,601
16,232
14,673
15,998
15,284
14,760
14,770
14,031
13,422
13,836
13,83613,42214,03114,77014,76015,28415,99814,67316,23214,60114,31512,41211,44010,04510,78312,77312,4589,85711,0428,3837,8536,8308,7888,1288,0357,8554,7454,2244,0352,8364,3624,2215,0254,5205,6035,4455,9924,7937,1137,3836,9954,8545,6375,6375,6583,5424,6217,9246,4164,2335,3603,5783,4382,4283,3073,3253,1032,2141,9761,9581,6931,8522,9342,3963,3332,1693,6042,2082,1422,3734,1432,8322,5314,2963,1597,0644,6663,4893,3132,5711,8781,5581,8721,8841,7861,4552,9131,6852,3022,5953,5292,8721,3741,2812,0481,7752,8153,5853,8004,7002,9003,4003,2004,6003,2003,0003,6005,8005,2004,5004,7005,1005,4006,70007,1004,7004,000
   > Total Current Liabilities 
2,800
3,300
5,100
0
5,200
4,000
3,800
3,400
3,100
4,000
4,200
3,500
3,000
3,100
4,600
3,200
3,300
2,900
4,700
3,900
3,585
2,697
1,662
1,941
1,180
1,280
2,786
3,449
2,522
2,236
1,626
2,862
1,411
1,786
1,884
1,872
1,558
1,878
2,571
3,313
3,489
4,666
7,064
3,159
4,296
2,531
2,832
4,143
2,373
2,142
2,208
3,604
2,169
3,333
2,396
2,934
1,852
1,693
1,958
1,976
2,214
3,103
3,325
3,307
2,428
3,438
3,578
5,360
4,233
6,416
7,924
4,621
3,542
5,128
4,837
4,837
3,996
6,157
6,434
5,699
4,670
5,873
5,330
5,492
4,462
4,970
4,170
4,314
2,791
3,994
4,187
4,712
6,624
7,334
7,624
8,335
6,405
7,441
8,296
7,636
6,513
8,404
8,826
7,427
5,151
6,125
7,208
10,594
11,042
11,304
9,978
11,469
10,907
10,587
10,836
11,308
10,798
11,304
11,30410,79811,30810,83610,58710,90711,4699,97811,30411,04210,5947,2086,1255,1517,4278,8268,4046,5137,6368,2967,4416,4058,3357,6247,3346,6244,7124,1873,9942,7914,3144,1704,9704,4625,4925,3305,8734,6705,6996,4346,1573,9964,8374,8375,1283,5424,6217,9246,4164,2335,3603,5783,4382,4283,3073,3253,1032,2141,9761,9581,6931,8522,9342,3963,3332,1693,6042,2082,1422,3734,1432,8322,5314,2963,1597,0644,6663,4893,3132,5711,8781,5581,8721,8841,7861,4112,8621,6262,2362,5223,4492,7861,2801,1801,9411,6622,6973,5853,9004,7002,9003,3003,2004,6003,1003,0003,5004,2004,0003,1003,4003,8004,0005,20005,1003,3002,800
       Short-term Debt 
1,100
1,300
1,600
0
2,300
2,000
1,600
1,700
1,300
1,800
1,600
600
600
1,500
1,800
500
800
900
1,000
800
1,780
810
374
528
24
574
1,526
1,026
1,027
627
28
28
29
0
210,000
0
0
0
0
0
0
0
470,965
0
0
0
132,647
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,259
0
0
0
3,542
0
0
0
0
0
2,722
2,418
2,177
3,068
3,047
2,831
2,995
3,241
2,303
3,460
3,861
2,998
343
382
342
1,884
1,906
415
378
387
397
406
832
1,276
1,173
1,011
1,0111,1731,2768324063973873784151,9061,8843423823432,9983,8613,4602,3033,2412,9952,8313,0473,0682,1772,4182,722000003,5420004,25900000000000000000000000000000000000132,647000470,9650000000210,00002928286271,0271,0261,526574245283748101,7808001,0009008005001,8001,5006006001,6001,8001,3001,7001,6002,0002,30001,6001,3001,100
       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
1,877
1,824
1,770
1,715
2,996
2,779
2,955
2,930
2,008
3,197
3,583
2,715
72
29
0
1,550
1,500
0
0
1,350
0
0
0
850
750
600
6007508500001,350001,5001,550029722,7153,5833,1972,0082,9302,9552,7792,9961,7151,7701,8241,87700000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
1,400
1,800
3,100
0
2,100
1,700
1,600
1,200
1,200
1,200
1,900
1,200
900
1,200
1,200
1,200
1,700
1,300
2,300
1,700
1,012
1,125
785
879
901
417
1,052
2,168
1,314
1,254
1,306
2,410
927
1,118
1,141
1,620
1,304
1,313
1,814
2,746
2,663
3,607
5,159
2,218
3,608
2,157
2,141
3,752
2,121
1,843
1,905
3,177
1,946
2,994
2,207
2,674
1,634
1,492
1,824
1,826
2,002
2,689
2,439
2,772
1,827
2,851
2,948
4,084
3,189
4,283
5,937
3,460
2,725
4,223
3,541
3,541
1,114
1,158
667
1,106
4,670
5,873
123
280
152
143
62
145
41
74
67
121
315
229
330
724
286
259
315
279
258
297
197
213
325
235
392
308
464
433
268
576
409
685
519
392
8,835
145
1458,835392519685409576268433464308392235325213197297258279315259286724330229315121677441145621431522801235,8734,6701,1066671,1581,1143,5413,5414,2232,7253,4605,9374,2833,1894,0842,9482,8511,8272,7722,4392,6892,0021,8261,8241,4921,6342,6742,2072,9941,9463,1771,9051,8432,1213,7522,1412,1573,6082,2185,1593,6072,6632,7461,8141,3131,3041,6201,1411,1189272,4101,3061,2541,3142,1681,0524179018797851,1251,0121,7002,3001,3001,7001,2001,2001,2009001,2001,9001,2001,2001,2001,6001,7002,10003,1001,8001,400
       Other Current Liabilities 
300
200
400
0
800
300
600
500
600
1,000
700
1,700
1,500
400
1,600
1,500
800
700
1,400
1,400
793
762
503
535
255
288
208
255
181
354
292
424
455
667
210,743
252
254
565
757
567
826
1,059
-469,060
941
688
374
-131,957
391
252
299
303
427
223
340
190
261
217
201
134
150
212
413
885
535
601
587
630
1,276
1,044
2,134
1,987
1,161
817
904
25
1,296
2,882
4,999
5,768
4,593
123
119
235
5,212
4,310
4,827
256
4,168
2,750
3,920
3,950
4,591
3,316
4,560
4,992
4,457
3,001
4,204
4,766
4,056
3,243
4,121
4,283
4,046
4,345
5,064
6,287
7,649
8,052
9,832
8,893
10,171
9,935
9,232
9,188
18,283
560
9,944
9,94456018,2839,1889,2329,93510,1718,8939,8328,0527,6496,2875,0644,3454,0464,2834,1213,2434,0564,7664,2043,0014,4574,9924,5603,3164,5913,9503,9202,7504,1682564,8274,3105,2122351191234,5935,7684,9992,8821,296259048171,1611,9872,1341,0441,276630587601535885413212150134201217261190340223427303299252391-131,957374688941-469,0601,059826567757565254252210,7436674554242923541812552082882555355037627931,4001,4007008001,5001,6004001,5001,7007001,0006005006003008000400200300
   > Long-term Liabilities 
1,200
1,400
2,000
0
1,500
1,400
1,300
1,300
1,400
1,200
1,600
100
100
100
1,290
0
100
0
0
-100
0
118
113
107
101
94
87
80
73
66
59
52
44
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
149,839
211,758
0
0
535,128
0
587,028
0
1,276,251
0
2,133,518
1,986,991
1,161,251
816,665,000
531
83
799
858
838
949
1,414
123
119
115
111
58
55
51
48
45
41
37
33
1,231
700
504
453
425
412
87
3,407
3,345
4,054
3,947
3,356
4,894
5,315
5,204
3,722
3,559
4,928
4,695
4,529
4,377
4,173
3,934
2,723
2,624
2,532
2,5322,6242,7233,9344,1734,3774,5294,6954,9283,5593,7225,2045,3154,8943,3563,9474,0543,3453,407874124254535047001,23133374145485155581111151191231,41494983885879983531816,665,0001,161,2511,986,9912,133,51801,276,2510587,0280535,12800211,758149,8390000000000000000000000000044525966738087941011071131180-1000010001,2901001001001,6001,2001,4001,3001,3001,4001,50002,0001,4001,200
       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
149
119
118
84
52
35
26
18
11
775
543
8
1,602
1,600
0
0
0
0
0
0
0
0
0
0
0
0
0000000000001,6001,602854377511182635528411811914900000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Warrants
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
397
717
0
0
804
833
1,288
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000000000000000001,288833804007173970000000000000000000000000000000000000000000000000000000000000000000000000
       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
83
83
83
83
34
115
127
123
119
115
111
58
55
51
48
45
41
37
33
1,082
582
386
368
373
376
61
0
0
0
45
60
60
70
45
45
45
70
45
30
0
0
0
0
0
0
00000030457045454570606045000613763733683865821,082333741454851555811111511912312711534838383830000000000000000000000000000000000000000000000000000000000000000000000000
       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
1,082
582
386
368
373
376
61
0
0
0
45
60
60
70
0
0
0
0
0
0
0
0
0
0
0
0
00000000000070606045000613763733683865821,08200000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
2,200
2,100
1,300
0
1,200
3,400
3,700
3,800
3,800
4,100
4,200
4,800
4,900
5,000
3,500
4,100
4,100
4,200
5,100
5,700
5,659
5,623
5,162
5,435
5,253
4,947
2,848
2,987
3,038
3,286
3,704
4,228
4,400
4,541
5,296
5,588
6,162
6,688
7,619
9,078
12,731
17,551
22,842
24,184
24,247
24,532
24,950
25,323
25,288
24,849
24,424
24,151
23,868
23,801
23,708
23,550
22,564
22,556
22,522
22,385
22,331
22,473
21,206
21,317
20,817
20,257
18,683
17,308
15,945
12,429
9,188
9,459
9,716
9,578
10,111
9,394
10,077
10,124
9,187
7,210
6,468
7,007
7,333
7,657
7,853
7,983
8,174
8,375
8,168
8,737
8,930
8,973
10,467
10,938
11,100
10,581
9,586
9,515
7,711
7,663
6,327
6,182
6,583
7,825
7,154
7,491
7,443
7,662
7,372
6,997
6,266
5,860
5,004
4,484
2,616
2,313
1,770
1,391
1,3911,7702,3132,6164,4845,0045,8606,2666,9977,3727,6627,4437,4917,1547,8256,5836,1826,3277,6637,7119,5159,58610,58111,10010,93810,4678,9738,9308,7378,1688,3758,1747,9837,8537,6577,3337,0076,4687,2109,18710,12410,0779,39410,1119,5789,7169,4599,18812,42915,94517,30818,68320,25720,81721,31721,20622,47322,33122,38522,52222,55622,56423,55023,70823,80123,86824,15124,42424,84925,28825,32324,95024,53224,24724,18422,84217,55112,7319,0787,6196,6886,1625,5885,2964,5414,4004,2283,7043,2863,0382,9872,8484,9475,2535,4355,1625,6235,6595,7005,1004,2004,1004,1003,5005,0004,9004,8004,2004,1003,8003,8003,7003,4001,20001,3002,1002,200
   Common Stock
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
100
100
100
63
63
63
63
63
63
63
63
63
63
63
63
63
63
65
66
66
67
68
69
73
80
84
84
84
84
84
84
84
84
85
85
86
86
86
86
86
86
86
87
87
87
88
88
88
88
88
88
88
88
88
88
88
88
88
88
89
89
92
84
86
86
86
87
88
88
88
88
88
89
89
89
95
95
95
95
95
95
95
95
95
96
99
99
100
100
101
101
101
101
101
101
101
101
101
101
101
11
1110110110110110110110110110110110110010099999695959595959595959589898988888888888786868684928989888888888888888888888888888887878786868686868686858584848484848484848073696867666665636363636363636363636363636310010010000000000000000000
   Retained Earnings 
300
200
-600
0
-1,400
-1,600
-1,800
-1,800
-1,800
-1,700
-1,800
-1,400
-1,400
-1,300
-2,900
-3,100
-3,000
-3,000
-2,000
-15,000
-1,461
-1,496
-2,233
-1,850
-1,808
-2,113
-4,784
-4,646
-4,595
-4,346
-3,929
-3,370
-3,179
-3,000
-2,483
-2,292
-1,802
-1,456
-544
821
2,836
5,408
8,890
9,665
9,728
10,013
10,431
10,804
10,769
10,487
9,878
9,591
9,233
9,122
8,989
8,784
7,733
7,669
7,594
7,408
7,295
7,312
5,910
5,927
5,372
4,690
3,009
1,496
-48
-3,357
-6,625
-6,486
-6,338
-6,583
-7,379
-7,379
-7,425
-7,453
-8,372
-10,347
-11,037
-10,542
-10,281
-10,037
-9,893
-9,815
-9,675
-9,523
-9,761
-9,209
-9,095
-9,049
-8,100
-7,865
-7,716
-8,247
-9,378
-9,482
-11,320
-11,402
-12,773
-12,989
-13,095
-11,896
-12,731
-12,488
-12,572
-12,392
-12,748
-13,167
-13,950
-14,380
-15,251
-15,788
-17,687
-18,041
-18,594
-18,994
-18,994-18,594-18,041-17,687-15,788-15,251-14,380-13,950-13,167-12,748-12,392-12,572-12,488-12,731-11,896-13,095-12,989-12,773-11,402-11,320-9,482-9,378-8,247-7,716-7,865-8,100-9,049-9,095-9,209-9,761-9,523-9,675-9,815-9,893-10,037-10,281-10,542-11,037-10,347-8,372-7,453-7,425-7,379-7,379-6,583-6,338-6,486-6,625-3,357-481,4963,0094,6905,3725,9275,9107,3127,2957,4087,5947,6697,7338,7848,9899,1229,2339,5919,87810,48710,76910,80410,43110,0139,7289,6658,8905,4082,836821-544-1,456-1,802-2,292-2,483-3,000-3,179-3,370-3,929-4,346-4,595-4,646-4,784-2,113-1,808-1,850-2,233-1,496-1,461-15,000-2,000-3,000-3,000-3,100-2,900-1,300-1,400-1,400-1,800-1,700-1,800-1,800-1,800-1,600-1,4000-600200300
   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
0
0
0
0
0
0
16,740
16,846
16,983
17,169
16,970
17,021
17,124
17,247
17,647
17,965
17,991
18,692
18,768
18,747
17,494
17,442
17,484
17,550
17,630
17,681
17,732
17,783
17,833
17,863
17,878
17,937
17,933
18,472
18,707
18,720
18,732
18,868
18,902
18,936
18,969
19,006
19,075
19,580
19,623
19,786
19,878
0
0
0
0
0
0
0
0
0
0
0
0
00000000000019,87819,78619,62319,58019,07519,00618,96918,93618,90218,86818,73218,72018,70718,47217,93317,93717,87817,86317,83317,78317,73217,68117,63017,55017,48417,44217,49418,74718,76818,69217,99117,96517,64717,24717,12417,02116,97017,16916,98316,84616,74000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000000-1,260-1,260-1,260-1,260-1,260-1,260-1,260-1,260-1,260-1,260-1,260-1,260-1,260-1,260-1,260-1,260-1,260-1,260-1,260-1,260-1,260-1,260-1,260-1,260-1,260-1,260-1,260-1,085-1,085-1,057-853-853-853-853-853-853-853-853-853-853-853-778-778-773-773-773-736-717-682-682-682-682-683-682-682-457-356-356-35600000000000000000000
   Other Stockholders Equity 
1,900
1,900
1,900
0
2,600
5,000
5,500
5,600
5,600
5,800
6,000
6,200
6,300
6,300
6,400
7,200
7,100
7,100
7,000
20,600
7,047
7,047
7,324
7,223
6,998
6,998
7,570
7,570
7,570
7,570
7,570
7,535
7,516
7,478
7,714
7,814
7,898
8,077
8,095
8,189
9,821
12,064
13,868
14,435
14,435
14,435
14,435
14,435
14,435
14,279
14,461
14,475
14,549
14,593
14,633
14,680
14,744
14,801
14,842
14,891
14,949
15,074
15,209
15,302
15,357
15,480
15,586
15,723
15,909
15,710
15,761
15,864
15,987
15,697
-20
15,989
16,657
16,703
16,654
16,206
17,442
17,484
17,550
17,630
17,681
17,732
17,783
17,833
17,863
17,878
17,937
17,933
18,472
18,707
18,720
18,732
18,868
18,902
18,936
18,969
19,006
19,075
19,580
19,623
-100