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

FlexShopper Inc
Buy, Hold or Sell?

Let's analyze Flexshopper together

I guess you are interested in FlexShopper 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 FlexShopper 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 FlexShopper Inc

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

1. Quick Overview

1.1. Quick analysis of Flexshopper (30 sec.)










1.2. What can you expect buying and holding a share of Flexshopper? (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?
7.5%

What is your share worth?

Current worth
$1.26
Expected worth in 1 year
$1.31
How sure are you?
47.5%

+ What do you gain per year?

Total Gains per Share
$0.05
Return On Investment
2.7%

For what price can you sell your share?

Current Price per Share
$1.89
Expected price per share
$1.14 - $2.47
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Flexshopper (5 min.)




Live pricePrice per Share (EOD)
$1.89
Intrinsic Value Per Share
$-27.70 - $-11.95
Total Value Per Share
$-26.44 - $-10.69

2.2. Growth of Flexshopper (5 min.)




Is Flexshopper growing?

Current yearPrevious yearGrowGrow %
How rich?$29.8m$29.4m-$553.2k-1.9%

How much money is Flexshopper making?

Current yearPrevious yearGrowGrow %
Making money$225.8k$2.8m-$2.6m-1,167.6%
Net Profit Margin0.4%13.8%--

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

2.3. Financial Health of Flexshopper (5 min.)




2.4. Comparing to competitors in the Rental & Leasing Services industry (5 min.)




  Industry Rankings (Rental & Leasing Services)  


Richest
#62 / 82

Most Revenue
#59 / 82

Most Profit
#66 / 82
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Flexshopper?

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

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

Speculation

The Price per Share of Flexshopper is $1.89. 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 Flexshopper.
  • 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 Flexshopper, 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 $0.01 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 Flexshopper.

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 Eps0.105.3%0.010.5%-0.18-9.4%-0.04-2.0%-0.07-3.6%
Usd Book Value Change Per Share0.105.2%0.010.7%0.063.1%0.042.1%0.021.3%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.010.4%0.000.2%
Usd Total Gains Per Share0.105.2%0.010.7%0.063.1%0.052.5%0.031.5%
Usd Price Per Share1.03-1.37-1.03-1.75-1.90-
Price to Earnings Ratio2.58--3.86-0.86-44.51-19.37-
Price-to-Total Gains Ratio10.49--2,786.29-1.08--568.87--268.77-
Price to Book Ratio0.82-1.12-0.89-2.73-4.55-
Price-to-Total Gains Ratio10.49--2,786.29-1.08--568.87--268.77-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share1.89
Number of shares529
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.01
Usd Book Value Change Per Share0.010.04
Usd Total Gains Per Share0.010.05
Gains per Quarter (529 shares)6.7425.39
Gains per Year (529 shares)26.94101.56
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
102717168692
20544432171194
30817148257296
401089864343398
5013512580428500
6016215296514602
70189179111599704
80216206127685806
90242233143771908
1002692601598561010

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share2.02.00.050.0%5.07.00.041.7%7.013.00.035.0%9.031.00.022.5%20.051.00.028.2%
Book Value Change Per Share2.02.00.050.0%6.05.01.050.0%12.07.01.060.0%18.021.01.045.0%34.033.04.047.9%
Dividend per Share0.00.04.00.0%0.00.012.00.0%3.00.017.015.0%3.00.037.07.5%3.00.068.04.2%
Total Gains per Share2.02.00.050.0%6.05.01.050.0%13.06.01.065.0%19.020.01.047.5%35.032.04.049.3%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of FlexShopper 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--0.0980.013+671%0.058+69%0.040+143%0.024+307%
Book Value Per Share--1.2581.221+3%1.193+5%0.845+49%0.634+98%
Current Ratio--7.97611.782-32%10.852-27%8.082-1%6.331+26%
Debt To Asset Ratio--0.8410.829+1%0.796+6%0.805+4%0.687+22%
Debt To Equity Ratio--5.2824.867+9%3.917+35%4.194+26%3.286+61%
Dividend Per Share----0%-0%0.008-100%0.004-100%
Enterprise Value---125716383.000-103849756.750-17%-84787164.990-33%-38940985.925-69%-809356.500-99%
Eps--0.1000.010+948%-0.177+277%-0.039+139%-0.068+168%
Ev To Ebitda Ratio---3.288inf+inf%-1.869-43%inf+inf%inf+inf%
Ev To Sales Ratio---0.814-0.770-5%-0.886+9%-0.336-59%0.246-430%
Free Cash Flow Per Share---0.404-0.424+5%-0.171-58%-0.245-39%-0.195-52%
Free Cash Flow To Equity Per Share--0.1190.033+263%-0.077+165%-0.001+101%-0.004+103%
Gross Profit Margin--0.1483.321-96%0.491-70%-73.866+50096%-36.189+24594%
Intrinsic Value_10Y_max---11.946--------
Intrinsic Value_10Y_min---27.702--------
Intrinsic Value_1Y_max---0.843--------
Intrinsic Value_1Y_min---1.657--------
Intrinsic Value_3Y_max---2.802--------
Intrinsic Value_3Y_min---5.977--------
Intrinsic Value_5Y_max---5.087--------
Intrinsic Value_5Y_min---11.359--------
Market Cap44784306.000+46%24406262.00032403459.500-25%25960742.760-6%41945848.275-42%45324390.525-46%
Net Profit Margin--0.0610.004+1411%0.138-56%0.034+78%-0.081+232%
Operating Margin---0.067-100%-0.1040%-0.0540%-0.1100%
Operating Ratio--0.7521.070-30%1.254-40%1.040-28%1.099-32%
Pb Ratio1.502+46%0.8191.121-27%0.894-8%2.729-70%4.545-82%
Pe Ratio4.731+46%2.578-3.857+250%0.860+200%44.512-94%19.372-87%
Price Per Share1.890+46%1.0301.368-25%1.025+0%1.748-41%1.902-46%
Price To Free Cash Flow Ratio-1.169-83%-0.637-0.825+30%-2.402+277%-15.534+2338%-14.592+2190%
Price To Total Gains Ratio19.243+46%10.487-2786.288+26669%1.075+875%-568.868+5525%-268.772+2663%
Quick Ratio--3.9277.562-48%7.600-48%4.641-15%3.278+20%
Return On Assets--0.0130.001+1083%0.019-32%0.007+74%-0.040+413%
Return On Equity--0.0790.006+1129%0.087-9%0.026+203%-0.116+246%
Total Gains Per Share--0.0980.013+671%0.058+69%0.048+105%0.028+252%
Usd Book Value--29808572.00028937051.250+3%29490318.750+1%20475986.550+46%15263698.550+95%
Usd Book Value Change Per Share--0.0980.013+671%0.058+69%0.040+143%0.024+307%
Usd Book Value Per Share--1.2581.221+3%1.193+5%0.845+49%0.634+98%
Usd Dividend Per Share----0%-0%0.008-100%0.004-100%
Usd Enterprise Value---125716383.000-103849756.750-17%-84787164.990-33%-38940985.925-69%-809356.500-99%
Usd Eps--0.1000.010+948%-0.177+277%-0.039+139%-0.068+168%
Usd Free Cash Flow---9574966.000-10035436.750+5%-4129367.750-57%-5930392.150-38%-4688508.450-51%
Usd Free Cash Flow Per Share---0.404-0.424+5%-0.171-58%-0.245-39%-0.195-52%
Usd Free Cash Flow To Equity Per Share--0.1190.033+263%-0.077+165%-0.001+101%-0.004+103%
Usd Market Cap44784306.000+46%24406262.00032403459.500-25%25960742.760-6%41945848.275-42%45324390.525-46%
Usd Price Per Share1.890+46%1.0301.368-25%1.025+0%1.748-41%1.902-46%
Usd Profit--2366384.000225824.500+948%2862545.000-17%1000502.200+137%-453205.375+119%
Usd Revenue--38588501.00033640752.000+15%24685288.000+56%28746104.250+34%21597309.175+79%
Usd Total Gains Per Share--0.0980.013+671%0.058+69%0.048+105%0.028+252%
 EOD+5 -3MRQTTM+24 -14YOY+17 -205Y+23 -1610Y+25 -14

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-154.731
Price to Book Ratio (EOD)Between0-11.502
Net Profit Margin (MRQ)Greater than00.061
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than13.927
Current Ratio (MRQ)Greater than17.976
Debt to Asset Ratio (MRQ)Less than10.841
Debt to Equity Ratio (MRQ)Less than15.282
Return on Equity (MRQ)Greater than0.150.079
Return on Assets (MRQ)Greater than0.050.013
Total5/10 (50.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5061.155
Ma 20Greater thanMa 501.634
Ma 50Greater thanMa 1001.412
Ma 100Greater thanMa 2001.245
OpenGreater thanClose1.940
Total5/5 (100.0%)

4. In-depth Analysis

4.1 About FlexShopper Inc

FlexShopper, Inc., a financial technology company, operates an e-commerce marketplace to shop electronics, home furnishings, and other durable goods on a lease-to-own (LTO) basis. The company offers consumer electronics; home appliances; computers, such as tablets and wearables; smartphones; tires; and jewelry and furniture, including accessories. It also provides payment options to consumers. The company offers its products under the LG, Samsung, Sony, TCL, Frigidaire, General Electric, Whirlpool, Apple, Asus, Dell, Hewlett Packard, Toshiba, Resident, Sealy, and Ashley brands. The company was formerly known as Anchor Funding Services, Inc. and changed its name to FlexShopper, Inc. in October 2013. FlexShopper, Inc. was founded in 2003 and is headquartered in Boca Raton, Florida.

Fundamental data was last updated by Penke on 2024-12-05 19:22:04.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is not making a profit/loss.
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 inefficient 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 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 underpriced.
Based on the earnings, the company is expensive.
Based on how much money comes from the company's main activities, the company is expensive.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit Flexshopper earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Flexshopper to the Rental & Leasing Services industry mean.
  • A Net Profit Margin of 6.1% means that $0.06 for each $1 in revenue is generated as profit.

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

  • The MRQ is 6.1%. The company is making a profit. +1
  • The TTM is 0.4%. The company is not making a profit/loss.
Trends
Current periodCompared to+/- 
MRQ6.1%TTM0.4%+5.7%
TTM0.4%YOY13.8%-13.4%
TTM0.4%5Y3.4%-3.0%
5Y3.4%10Y-8.1%+11.5%
Compared to industry (Rental & Leasing Services)
PeriodCompanyIndustry (mean)+/- 
MRQ6.1%6.1%+0.0%
TTM0.4%5.3%-4.9%
YOY13.8%9.3%+4.5%
5Y3.4%5.3%-1.9%
10Y-8.1%4.0%-12.1%
4.3.1.2. Return on Assets

Shows how efficient Flexshopper is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Flexshopper to the Rental & Leasing Services industry mean.
  • 1.3% Return on Assets means that Flexshopper generated $0.01 profit for each $1 in assets.

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

  • The MRQ is 1.3%. Using its assets, the company is less efficient in making profit.
  • The TTM is 0.1%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.3%TTM0.1%+1.2%
TTM0.1%YOY1.9%-1.8%
TTM0.1%5Y0.7%-0.6%
5Y0.7%10Y-4.0%+4.7%
Compared to industry (Rental & Leasing Services)
PeriodCompanyIndustry (mean)+/- 
MRQ1.3%0.9%+0.4%
TTM0.1%0.9%-0.8%
YOY1.9%1.4%+0.5%
5Y0.7%1.0%-0.3%
10Y-4.0%0.9%-4.9%
4.3.1.3. Return on Equity

Shows how efficient Flexshopper is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Flexshopper to the Rental & Leasing Services industry mean.
  • 7.9% Return on Equity means Flexshopper generated $0.08 for each $1 the owners (shareholders) invested.

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

  • The MRQ is 7.9%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 0.6%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ7.9%TTM0.6%+7.3%
TTM0.6%YOY8.7%-8.1%
TTM0.6%5Y2.6%-2.0%
5Y2.6%10Y-11.6%+14.2%
Compared to industry (Rental & Leasing Services)
PeriodCompanyIndustry (mean)+/- 
MRQ7.9%3.7%+4.2%
TTM0.6%3.4%-2.8%
YOY8.7%4.4%+4.3%
5Y2.6%3.2%-0.6%
10Y-11.6%2.5%-14.1%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of FlexShopper Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Flexshopper is operating .

  • Measures how much profit Flexshopper 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 Flexshopper to the Rental & Leasing Services industry mean.
  • An Operating Margin of 0.0% means the company generated $0.00  for each $1 in revenue (before taxes).

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

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM6.7%-6.7%
TTM6.7%YOY-10.4%+17.1%
TTM6.7%5Y-5.4%+12.2%
5Y-5.4%10Y-11.0%+5.6%
Compared to industry (Rental & Leasing Services)
PeriodCompanyIndustry (mean)+/- 
MRQ-14.2%-14.2%
TTM6.7%13.2%-6.5%
YOY-10.4%13.9%-24.3%
5Y-5.4%11.1%-16.5%
10Y-11.0%11.2%-22.2%
4.3.2.2. Operating Ratio

Measures how efficient Flexshopper is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Rental & Leasing Services industry mean).
  • An Operation Ratio of 0.75 means that the operating costs are $0.75 for each $1 in net sales.

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

  • The MRQ is 0.752. The company is efficient in keeping operating costs low. +1
  • The TTM is 1.070. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ0.752TTM1.070-0.317
TTM1.070YOY1.254-0.184
TTM1.0705Y1.040+0.030
5Y1.04010Y1.099-0.059
Compared to industry (Rental & Leasing Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7520.955-0.203
TTM1.0700.957+0.113
YOY1.2540.888+0.366
5Y1.0400.926+0.114
10Y1.0990.901+0.198
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of FlexShopper Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Rental & Leasing Services industry mean).
  • A Current Ratio of 7.98 means the company has $7.98 in assets for each $1 in short-term debts.

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

  • The MRQ is 7.976. The company is very able to pay all its short-term debts. +2
  • The TTM is 11.782. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ7.976TTM11.782-3.806
TTM11.782YOY10.852+0.931
TTM11.7825Y8.082+3.701
5Y8.08210Y6.331+1.751
Compared to industry (Rental & Leasing Services)
PeriodCompanyIndustry (mean)+/- 
MRQ7.9761.290+6.686
TTM11.7821.317+10.465
YOY10.8521.307+9.545
5Y8.0821.371+6.711
10Y6.3311.366+4.965
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Flexshopper to the Rental & Leasing Services industry mean.
  • A Quick Ratio of 3.93 means the company can pay off $3.93 for each $1 in debt (using most liquid assets).

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

  • The MRQ is 3.927. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 7.562. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ3.927TTM7.562-3.634
TTM7.562YOY7.600-0.038
TTM7.5625Y4.641+2.921
5Y4.64110Y3.278+1.363
Compared to industry (Rental & Leasing Services)
PeriodCompanyIndustry (mean)+/- 
MRQ3.9270.679+3.248
TTM7.5620.679+6.883
YOY7.6000.883+6.717
5Y4.6410.901+3.740
10Y3.2780.965+2.313
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of FlexShopper Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Flexshopper assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Flexshopper to Rental & Leasing Services industry mean.
  • A Debt to Asset Ratio of 0.84 means that Flexshopper assets are financed with 84.1% credit (debt) and the remaining percentage (100% - 84.1%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.841. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.829. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.841TTM0.829+0.012
TTM0.829YOY0.796+0.032
TTM0.8295Y0.805+0.024
5Y0.80510Y0.687+0.118
Compared to industry (Rental & Leasing Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8410.694+0.147
TTM0.8290.684+0.145
YOY0.7960.674+0.122
5Y0.8050.690+0.115
10Y0.6870.643+0.044
4.5.4.2. Debt to Equity Ratio

Measures if Flexshopper is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Flexshopper to the Rental & Leasing Services industry mean.
  • A Debt to Equity ratio of 528.2% means that company has $5.28 debt for each $1 in shareholders equity.

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

  • The MRQ is 5.282. The company is unable to pay all its debts with equity. -1
  • The TTM is 4.867. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ5.282TTM4.867+0.416
TTM4.867YOY3.917+0.950
TTM4.8675Y4.194+0.673
5Y4.19410Y3.286+0.908
Compared to industry (Rental & Leasing Services)
PeriodCompanyIndustry (mean)+/- 
MRQ5.2822.221+3.061
TTM4.8672.170+2.697
YOY3.9172.083+1.834
5Y4.1942.322+1.872
10Y3.2862.205+1.081
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 Flexshopper generates.

  • Above 15 is considered overpriced but always compare Flexshopper to the Rental & Leasing Services industry mean.
  • A PE ratio of 2.58 means the investor is paying $2.58 for every $1 in earnings.

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

  • The EOD is 4.731. Based on the earnings, the company is cheap. +2
  • The MRQ is 2.578. Based on the earnings, the company is cheap. +2
  • The TTM is -3.857. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD4.731MRQ2.578+2.153
MRQ2.578TTM-3.857+6.436
TTM-3.857YOY0.860-4.718
TTM-3.8575Y44.512-48.370
5Y44.51210Y19.372+25.140
Compared to industry (Rental & Leasing Services)
PeriodCompanyIndustry (mean)+/- 
EOD4.7318.558-3.827
MRQ2.5788.585-6.007
TTM-3.8578.957-12.814
YOY0.86010.667-9.807
5Y44.51211.210+33.302
10Y19.37211.882+7.490
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 FlexShopper Inc:

  • The EOD is -1.169. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -0.637. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -0.825. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-1.169MRQ-0.637-0.532
MRQ-0.637TTM-0.825+0.188
TTM-0.825YOY-2.402+1.576
TTM-0.8255Y-15.534+14.709
5Y-15.53410Y-14.592-0.943
Compared to industry (Rental & Leasing Services)
PeriodCompanyIndustry (mean)+/- 
EOD-1.1691.041-2.210
MRQ-0.6370.945-1.582
TTM-0.8250.698-1.523
YOY-2.4020.578-2.980
5Y-15.5340.027-15.561
10Y-14.592-0.311-14.281
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 Flexshopper is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Rental & Leasing Services industry mean).
  • A PB ratio of 0.82 means the investor is paying $0.82 for each $1 in book value.

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

  • The EOD is 1.502. Based on the equity, the company is underpriced. +1
  • The MRQ is 0.819. Based on the equity, the company is cheap. +2
  • The TTM is 1.121. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.502MRQ0.819+0.684
MRQ0.819TTM1.121-0.302
TTM1.121YOY0.894+0.227
TTM1.1215Y2.729-1.608
5Y2.72910Y4.545-1.816
Compared to industry (Rental & Leasing Services)
PeriodCompanyIndustry (mean)+/- 
EOD1.5021.339+0.163
MRQ0.8191.196-0.377
TTM1.1211.178-0.057
YOY0.8941.469-0.575
5Y2.7291.648+1.081
10Y4.5451.623+2.922
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 FlexShopper Inc.

4.8.1. Institutions holding FlexShopper Inc

Institutions are holding 15.81% of the shares of FlexShopper Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Vanguard Group Inc2.6370624846-16024-2.5004
2024-09-30Perkins Capital Management Inc1.55190.3552367736-255014-40.9497
2024-09-30Renaissance Technologies Corp0.80480.0003190712-29878-13.5446
2024-09-30Benchmark Financial Wealth Advisors, LLC0.80170.0652189977-34001-15.1805
2024-09-30Geode Capital Management, LLC0.54050128074-17183-11.8294
2024-09-30UBS Group AG0.44270104888-45923-30.4507
2024-09-30Insigneo Advisory Services LLC0.25320.0062600001500033.3333
2024-09-30State Street Corp0.218705182600
2024-09-30Northern Trust Corp0.078601863400
2024-09-30XTX Topco Ltd0.06550.001215519284122.4089
2024-09-30Taylor, Cottrill, Erickson & Associates, Inc.0.05490.00361300000
2024-09-30Tower Research Capital LLC0.01760.00014161-4118-49.7403
2024-06-30BlackRock Inc0.01290305100
2024-09-30Morgan Stanley - Brokerage Accounts0.00840200020000
2024-06-30Advisor Group Holdings, Inc.0.002105005000
2024-06-30Bank of America Corp0.000501171170
2024-09-30JPMorgan Chase & Co0.000102900
2024-09-30M Holdings Securities Inc000-287000-100
2024-06-30Heron Bay Capital Management000-28544-100
2024-06-30Wells Fargo & Co000-112-100
Total 7.49110.43181775070-697339-39.3%

4.9.2. Funds holding FlexShopper Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-10-31Vanguard Total Stock Mkt Idx Inv1.9811042518400
2024-10-31Vanguard Institutional Extnd Mkt Idx Tr0.90660.000219456600
2024-03-31Perkins Discovery0.43571.82819350000
2024-09-30Fidelity Extended Market Index0.29170.000262598-13964-18.2388
2024-09-30Fidelity Total Market Index0.123702655600
2024-09-30Fidelity Nasdaq Composite Index0.07020.00011507200
2024-09-30Fidelity Series Total Market Index0.0666014287-4105-22.3195
2024-09-30NT Ext Equity Mkt Idx Fd - NL0.05460.00021172600
2024-09-30NT Ext Equity Mkt Idx Fd - DC - NL - T20.0440.00029448290.3079
2024-09-30Spartan Extended Market Index Pool E0.03280.000270373084.5772
2024-10-31State St US Extended Mkt Indx NL Cl C0.03130.0004672600
2024-09-30NT Ext Equity Mkt Idx Fd - L0.02720.0001583300
2024-09-30Northern Trust Extended Eq Market Idx0.02720.0001583300
2024-10-31Vanguard U.S. Eq Idx £ Acc0.02370509600
2024-06-30SSgA U.S. Total Market Index Strategy0.01290.0001275981942.2165
2024-09-30Spartan Total Market Index Pool E0.01140245200
2024-09-30Northern Trust Wilshire 50000.0050107500
2024-09-30NT Ext Eq Mkt Indx Fd DC Lending Tier 50.00420.000190010.1112
2024-09-30Fidelity U.S. Equity Index Ins Trust0.000307200
Total 4.15021.83890720-16912-1.9%

5.3. Insider Transactions

Insiders are holding 47.048% of the shares of FlexShopper Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-08-22Howard DvorkinBUY162001.17
2024-08-19Howard DvorkinBUY100001.17
2024-08-15Howard DvorkinBUY51921.12
2024-08-13Howard DvorkinBUY267561.06
2024-06-28Howard DvorkinBUY98001.26
2024-06-25Howard DvorkinBUY61111.21
2024-06-17Howard DvorkinBUY60001.2
2024-06-13Howard DvorkinBUY55001.24
2024-06-11Howard DvorkinBUY204671.15
2024-06-07Howard DvorkinBUY640541.12
2024-06-05Howard DvorkinBUY78331.11
2024-06-03Howard DvorkinBUY522001.1
2024-05-29Howard DvorkinBUY182261.14
2024-05-22Howard DvorkinBUY33811.16
2024-05-20Howard DvorkinBUY178141.16
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 Assets187,262
Total Liabilities157,453
Total Stockholder Equity29,809
 As reported
Total Liabilities 157,453
Total Stockholder Equity+ 29,809
Total Assets = 187,262

Assets

Total Assets187,262
Total Current Assets149,299
Long-term Assets37,963
Total Current Assets
Cash And Cash Equivalents 7,331
Net Receivables 66,181
Inventory 24,087
Other Current Assets 51,700
Total Current Assets  (as reported)149,299
Total Current Assets  (calculated)149,299
+/-0
Long-term Assets
Property Plant Equipment 10,589
Intangible Assets 12,064
Long-term Assets Other 2,528
Long-term Assets  (as reported)37,963
Long-term Assets  (calculated)25,181
+/- 12,782

Liabilities & Shareholders' Equity

Total Current Liabilities18,719
Long-term Liabilities138,735
Total Stockholder Equity29,809
Total Current Liabilities
Short-term Debt 10,892
Short Long Term Debt 10,617
Accounts payable 3,605
Other Current Liabilities 4,222
Total Current Liabilities  (as reported)18,719
Total Current Liabilities  (calculated)29,336
+/- 10,617
Long-term Liabilities
Long term Debt 137,623
Capital Lease Obligations 1,387
Long-term Liabilities  (as reported)138,735
Long-term Liabilities  (calculated)139,010
+/- 275
Total Stockholder Equity
Common Stock2
Other Stockholders Equity 42,278
Total Stockholder Equity (as reported)29,809
Total Stockholder Equity (calculated)42,280
+/- 12,471
Other
Capital Stock22,806
Cash and Short Term Investments 7,331
Common Stock Shares Outstanding 22,232
Liabilities and Stockholders Equity 187,262
Net Debt 142,296
Net Invested Capital 155,245
Net Working Capital 130,580
Property Plant and Equipment Gross 36,928
Short Long Term Debt Total 149,627



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-31
> Total Assets 
0
5,775
5,643
5,201
4,790
4,443
4,227
5,229
5,370
5,286
6,339
8,194
8,194
11,071
10,560
8,133
8,133
6,626
6,302
6,888
7,940
10,459
8,015
7,920
8,887
8,366
6,510
6,480
7,509
6,844
7,539
8,506
15,811
14,879
12,997
17,477
14,473
31,273
28,153
29,156
26,627
24,762
21,666
34,009
28,126
27,517
34,011
48,626
41,322
40,028
41,459
52,215
50,063
50,057
51,694
68,249
63,601
62,917
64,556
84,812
87,026
120,005
122,100
148,290
148,290
138,114
144,417
156,490
162,614
172,212
187,262
187,262172,212162,614156,490144,417138,114148,290148,290122,100120,00587,02684,81264,55662,91763,60168,24951,69450,05750,06352,21541,45940,02841,32248,62634,01127,51728,12634,00921,66624,76226,62729,15628,15331,27314,47317,47712,99714,87915,8118,5067,5396,8447,5096,4806,5108,3668,8877,9208,01510,4597,9406,8886,3026,6268,1338,13310,56011,0718,1948,1946,3395,2865,3705,2294,2274,4434,7905,2015,6435,7750
   > Total Current Assets 
0
5,650
5,545
5,092
2,564
1,688
3,946
4,983
5,092
-15
-1,120
7,680
7,678
10,584
10,531
8,110
8,109
6,608
6,275
6,866
7,920
10,442
7,993
7,900
8,858
8,325
6,421
6,382
7,338
6,624
7,286
7,373
14,561
13,430
11,221
15,590
12,405
28,949
25,607
26,527
23,886
21,913
18,721
30,965
25,211
24,350
30,606
45,199
37,675
34,632
36,100
46,876
44,574
44,494
46,058
62,265
57,588
56,975
57,250
76,893
78,525
98,285
97,904
109,685
109,685
98,378
105,275
117,435
123,572
132,438
149,299
149,299132,438123,572117,435105,27598,378109,685109,68597,90498,28578,52576,89357,25056,97557,58862,26546,05844,49444,57446,87636,10034,63237,67545,19930,60624,35025,21130,96518,72121,91323,88626,52725,60728,94912,40515,59011,22113,43014,5617,3737,2866,6247,3386,3826,4218,3258,8587,9007,99310,4427,9206,8666,2756,6088,1098,11010,53110,5847,6787,680-1,120-155,0924,9833,9461,6882,5645,0925,5455,6500
       Cash And Cash Equivalents 
0
4,752
4,260
3,499
2,564
1,688
649
401
369
383
385
491
491
93
164
163
163
248
84
307
524
820
1,417
616
703
752
1,273
970
963
4,693
4,500
2,883
10,182
7,790
4,668
3,396
1,642
17,816
13,093
5,412
5,138
5,533
3,826
4,969
1,798
2,056
7,282
6,141
2,647
2,792
3,172
6,868
5,455
9,851
6,750
8,541
6,316
5,147
3,148
5,095
4,320
4,988
5,274
6,052
6,052
6,373
5,732
4,413
5,594
4,893
7,331
7,3314,8935,5944,4135,7326,3736,0526,0525,2744,9884,3205,0953,1485,1476,3168,5416,7509,8515,4556,8683,1722,7922,6476,1417,2822,0561,7984,9693,8265,5335,1385,41213,09317,8161,6423,3964,6687,79010,1822,8834,5004,6939639701,2737527036161,41782052430784248163163164934914913853833694016491,6882,5643,4994,2604,7520
       Net Receivables 
0
898
1,194
1,502
1,502
0
3,297
4,292
4,394
4,287
5,701
7,103
7,103
10,411
8,855
7,845
7,845
6,281
6,092
6,488
7,324
9,546
6,505
7,188
8,064
7,499
5,090
5,361
12
19
26
129
168
413
367
752
851
1,082
1,382
2,182
2,120
2,392
3,395
4,259
3,775
4,105
4,816
6,376
6,510
6,897
7,977
8,272
8,460
7,970
7,855
10,033
11,029
13,151
19,651
29,899
36,675
55,585
60,017
68,473
68,473
64,332
73,101
44,795
88,773
97,237
66,181
66,18197,23788,77344,79573,10164,33268,47368,47360,01755,58536,67529,89919,65113,15111,02910,0337,8557,9708,4608,2727,9776,8976,5106,3764,8164,1053,7754,2593,3952,3922,1202,1821,3821,0828517523674131681292619125,3615,0907,4998,0647,1886,5059,5467,3246,4886,0926,2817,8457,8458,85510,4117,1037,1035,7014,2874,3944,2923,29701,5021,5021,1948980
       Other Current Assets 
0
0
91
91
2,116
2,652
174
290
328
540
174
85
411
294
1,683
0
304
231
224
228
208
278
206
270
642
522
687
456
122
152
157
112
178
174
328
237
374
557
329
362
492
473
349
321
683
383
182
317
335
517
610
672
761
591
794
869
923
1,044
1,118
958
932
1,575
1,961
122
68,094
3,069
2,845
3,301
3,308
4,452
51,700
51,7004,4523,3083,3012,8453,06968,0941221,9611,5759329581,1181,04492386979459176167261051733531718238368332134947349236232955737423732817417811215715212245668752264227020627820822822423130401,683294411851745403282901742,6522,116919100
   > Long-term Assets 
0
31
79
89
86
86
82
70
67
-11
-11
510
517
482
24
0
19
13
22
17
14
11
17
14
24
35
78
89
171
220
253
1,133
1,250
1,449
1,776
1,888
2,067
2,323
2,546
2,629
2,741
2,849
2,945
3,044
2,916
3,167
3,404
3,427
3,647
5,396
5,359
5,339
5,489
5,564
5,637
5,984
6,013
5,942
7,305
7,919
8,501
21,720
24,196
38,604
38,604
39,736
39,142
39,056
39,042
39,774
37,963
37,96339,77439,04239,05639,14239,73638,60438,60424,19621,7208,5017,9197,3055,9426,0135,9845,6375,5645,4895,3395,3595,3963,6473,4273,4043,1672,9163,0442,9452,8492,7412,6292,5462,3232,0671,8881,7761,4491,2501,133253220171897835241417111417221319024482517510-11-1167708286868979310
       Property Plant Equipment 
0
31
79
89
86
86
82
70
67
56
59
31
31
16
24
19
19
13
22
17
14
11
17
14
24
15
57
58
83
132
165
1,052
1,170
1,369
1,685
1,798
1,979
2,235
2,458
2,541
2,647
2,756
2,849
2,948
2,821
3,073
3,313
3,337
3,497
5,266
5,272
5,260
5,415
5,490
5,564
5,912
5,945
5,875
7,227
7,841
8,424
9,400
8,861
9,493
9,493
10,156
10,293
10,546
10,779
10,561
10,589
10,58910,56110,77910,54610,29310,1569,4939,4938,8619,4008,4247,8417,2275,8755,9455,9125,5645,4905,4155,2605,2725,2663,4973,3373,3133,0732,8212,9482,8492,7562,6472,5412,4582,2351,9791,7981,6851,3691,1701,052165132835857152414171114172213191924163131595667708286868979310
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
410
410
410
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000000000000000000000000000000000000000041041041000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
70
70
56
0
0
0
0
0
0
0
0
0
0
0
20
21
31
31
31
31
26
26
25
24
23
23
22
21
20
20
19
18
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5
0
0
0
15,162
15,162
14,276
13,834
13,391
12,949
12,507
12,064
12,06412,50712,94913,39113,83414,27615,16215,162000500000000000000001819202021222323242526263131313121200000000000056707000000000000
       Other Assets 
0
95
19
20
2,139
2,669
199
176
211
5,312
7,469
8,194
5
5
5
0
5
5
5
5
5
5
5
6
6
6
11
9
88
88
88
81
81
80
91
89
88
89
88
88
94
93
96
96
95
94
91
91
150
130
87
78
75
74
73
72
67
66
78
78
77
12,320
15,334
13,949
0
15,304
0
0
0
0
0
0000015,304013,94915,33412,32077787866677273747578871301509191949596969394888889888991808181888888911666555555505558,1947,4695,3122111761992,6692,1392019950
> Total Liabilities 
0
258
487
680
414
470
611
1,549
2,055
2,450
3,992
5,510
5,510
9,158
8,460
6,124
6,124
4,425
4,038
4,600
5,610
7,951
5,387
5,222
6,132
5,581
3,983
3,424
5,165
1,019
602
2,174
2,311
3,173
3,410
11,309
10,898
10,727
10,146
14,630
13,133
12,797
11,406
27,685
24,039
24,859
22,967
40,134
32,276
30,946
30,831
42,247
39,696
39,402
40,458
57,095
51,840
49,768
49,319
68,668
72,821
91,154
99,017
117,255
117,255
110,824
115,815
127,260
133,386
144,731
157,453
157,453144,731133,386127,260115,815110,824117,255117,25599,01791,15472,82168,66849,31949,76851,84057,09540,45839,40239,69642,24730,83130,94632,27640,13422,96724,85924,03927,68511,40612,79713,13314,63010,14610,72710,89811,3093,4103,1732,3112,1746021,0195,1653,4243,9835,5816,1325,2225,3877,9515,6104,6004,0384,4256,1246,1248,4609,1585,5105,5103,9922,4502,0551,5496114704146804872580
   > Total Current Liabilities 
0
-18
487
680
-423
-284
-240
1,499
2,005
-2
-2
5,510
5,510
9,158
8,460
6,120
6,124
4,425
4,038
4,600
5,610
7,951
5,387
5,222
6,132
5,581
3,983
3,288
5,165
1,019
602
2,174
1,413
1,854
1,620
2,523
3,865
4,960
6,040
4,473
2,858
5,593
7,294
22,987
19,175
23,550
12,343
26,113
26,543
5,014
4,963
7,550
8,692
19,134
27,240
17,068
8,053
12,052
12,387
12,587
7,467
11,794
9,204
12,228
12,228
8,128
7,878
12,134
9,021
8,394
18,719
18,7198,3949,02112,1347,8788,12812,22812,2289,20411,7947,46712,58712,38712,0528,05317,06827,24019,1348,6927,5504,9635,01426,54326,11312,34323,55019,17522,9877,2945,5932,8584,4736,0404,9603,8652,5231,6201,8541,4132,1746021,0195,1653,2883,9835,5816,1325,2225,3877,9515,6104,6004,0384,4256,1246,1208,4609,1585,5105,510-2-22,0051,499-240-284-423680487-180
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
4,777
4,777
480
0
5,898
5,898
58
42
4,427
5,414
7,087
5,192
4,978
5,966
5,425
3,694
3,241
150
0
0
1,000
0
0
0
8,787
1,000
1,153
2,933
10,157
10,275
2,401
4,112
14,094
13,221
17,902
5,330
16,067
22,230
1,278
1,185
1,095
3,637
14,331
20,425
6,161
1,500
4,959
4,967
1,226
406
1,358
1,381
0
1,417
1,436
429
0
452
437
10,892
10,89243745204291,4361,41701,3811,3584061,2264,9674,9591,5006,16120,42514,3313,6371,0951,1851,27822,23016,0675,33017,90213,22114,0944,1122,40110,27510,1572,9331,1531,0008,7870001,000001503,2413,6945,4255,9664,9785,1927,0875,4144,42742585,8985,89804804,7774,77700000000000
       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
1,000
0
0
0
8,787
0
0
0
10,157
10,275
9,605
4,112
14,094
9,742
14,402
3,580
14,253
22,135
1,053
1,063
1,068
3,508
14,180
20,265
6,000
1,352
4,803
4,803
1,053
225
1,168
1,183
1,209
1,211
1,208
192
199
198
174
10,617
10,6171741981991921,2081,2111,2091,1831,1682251,0534,8034,8031,3526,00020,26514,1803,5081,0681,0631,05322,13514,2533,58014,4029,74214,0944,1129,60510,27510,1570008,7870001,0000000000000000000000000000000000
       Accounts payable 
0
-1
78
69
0
0
0
123
144
80
79
46
46
104
117
0
58
53
57
45
73
62
51
87
46
60
121
47
353
389
165
837
989
1,369
1,059
1,784
1,967
3,148
2,585
3,918
2,334
2,581
2,730
7,702
4,997
4,514
5,929
8,317
3,106
2,572
2,661
4,568
3,161
3,079
5,054
7,908
3,126
3,802
3,344
7,982
4,817
5,242
3,875
6,512
6,512
4,005
4,011
7,140
3,370
3,811
3,605
3,6053,8113,3707,1404,0114,0056,5126,5123,8755,2424,8177,9823,3443,8023,1267,9085,0543,0793,1614,5682,6612,5723,1068,3175,9294,5144,9977,7022,7302,5812,3343,9182,5853,1481,9671,7841,0591,36998983716538935347121604687516273455753580117104464679801441230006978-10
       Other Current Liabilities 
0
-17
409
611
410
470
610
1,376
1,862
-81
-133
635
636
9,054
8,344
0
129
4,372
3,981
91
91
770
122
129
89
5,521
3,862
-3,288
4,502
630
437
8
424
485
561
739
899
658
522
555
524
611
452
1,190
957
1,133
1,084
1,729
1,208
1,164
1,118
1,886
1,894
1,724
1,761
2,999
3,427
3,291
4,076
2,884
2,244
5,016
3,769
0
4,299
3,894
3,439
0
5,199
4,146
4,222
4,2224,1465,19903,4393,8944,29903,7695,0162,2442,8844,0763,2913,4272,9991,7611,7241,8941,8861,1181,1641,2081,7291,0841,1339571,19045261152455552265889973956148542484376304,502-3,2883,8625,5218912912277091913,9814,37212908,3449,054636635-133-811,8621,376610470410611409-170
   > Long-term Liabilities 
0
0
0
0
0
0
0
50
50
0
0
300
45
50
38
0
50
0
0
0
0
0
0
5,006
30
22
18
12
150
0
0
1,000
898
1,319
1,790
8,787
7,033
5,767
4,106
10,157
10,275
7,204
4,112
4,698
4,864
1,309
10,624
14,020
5,732
25,932
25,867
34,697
31,004
20,268
13,218
40,028
43,786
37,716
36,932
56,082
65,354
79,360
89,813
105,027
105,027
102,696
107,937
115,125
124,365
136,337
138,735
138,735136,337124,365115,125107,937102,696105,027105,02789,81379,36065,35456,08236,93237,71643,78640,02813,21820,26831,00434,69725,86725,9325,73214,02010,6241,3094,8644,6984,1127,20410,27510,1574,1065,7677,0338,7871,7901,3198981,00000150121822305,0060000005003850453000050500000000
       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
898
1,319
1,790
8,787
7,033
5,767
4,106
10,157
10,275
7,204
4,112
4,698
4,864
1,309
6,088
14,020
5,695
24,198
23,982
32,657
29,000
17,082
10,213
37,134
41,035
35,267
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000035,26741,03537,13410,21317,08229,00032,65723,98224,1985,69514,0206,0881,3094,8644,6984,1127,20410,27510,1574,1065,7677,0338,7871,7901,31989800000000000000000000000000000000
       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
85
268
204
204
583
905
495
178
178
178
0
0
0
0
0
0
0
0
000000001781781784959055832042042688500000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
0
5,517
5,157
4,521
4,376
3,973
3,616
3,680
3,314
2,837
2,347
2,383
2,383
1,742
1,901
0
2,009
2,201
2,264
2,288
2,330
2,508
2,628
2,698
2,755
2,785
2,527
3,056
2,343
5,825
6,937
6,332
13,500
11,706
9,586
6,168
3,575
20,546
18,007
14,526
13,494
11,965
10,260
6,324
4,087
2,658
11,043
8,493
9,046
9,081
10,628
9,968
10,367
10,655
11,236
11,154
11,761
13,149
15,236
16,144
14,205
28,852
23,083
31,035
31,035
27,290
28,602
29,231
29,228
27,481
29,809
29,80927,48129,22829,23128,60227,29031,03531,03523,08328,85214,20516,14415,23613,14911,76111,15411,23610,65510,3679,96810,6289,0819,0468,49311,0432,6584,0876,32410,26011,96513,49414,52618,00720,5463,5756,1689,58611,70613,5006,3326,9375,8252,3433,0562,5272,7852,7552,6982,6282,5082,3302,2882,2642,2012,00901,9011,7422,3832,3832,3472,8373,3143,6803,6163,9734,3764,5215,1575,5170
   Common Stock
0
0
12
12
12
13
13
13
13
13
14
1
1
2
2
0
2
2
2
2
2
2
2
2
2
2
2
4
2
3
3
4
5
5
5
5
5
5
1
1
1
1
1
1
1
1
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
0
2
2
2
22202222222222222222222221111111155555543324222222222220221114131313131312121200
   Retained Earnings Total Equity0000000000000-47,552-48,494-48,495-48,076-48,366-48,103-48,155-47,151-48,539-48,229-48,733-46,250-43,533-41,558-39,271-35,286-33,558-31,995-30,941-27,447-24,833-21,301-18,687-15,248-13,098-11,289-9,896-9,013-7,785-7,112-6,16500000000-5,874-5,93500000000000000000
   Accumulated Other Comprehensive Income 0000-852-85200000000-10,3540-9,088-8,496-7,895-7,435-6,901-6,370-6,145-5,621-5,112-4,622-4,160-3,725-3,290-2,875-2,482-2,111-1,775-1,480-1,221-999-809-652-525-421-301-292-273-258-240-233-224-220-216-210-205-200-195-190-180-180-175-173-149-149-118-110-9800000-1200
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7,463
7,464
0
0
0
0
0
0
0
0
8,546
8,782
12,936
15,335
14,513
23,073
23,103
23,133
23,209
23,229
21,781
22,286
22,298
22,321
22,356
22,378
22,446
22,495
23,041
34,143
34,074
34,465
34,811
34,969
35,314
35,660
36,215
36,506
36,843
37,449
37,895
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000037,89537,44936,84336,50636,21535,66035,31434,96934,81134,46534,07434,14323,04122,49522,44622,37822,35622,32122,29822,28621,78123,22923,20923,13323,10323,07314,51315,33512,9368,7828,546000000007,4647,46300000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
-747
-769
536
1,143
1,651
1,657
1,661
1,849
1,861
2,523
3,066
3,066
7,617
7,653
0
7,641
7,653
7,659
7,666
7,676
7,691
7,704
7,717
7,725
7,779
7,793
8,804
9,055
13,228
15,636
14,934
23,599
23,755
23,942
24,208
24,450
23,261
24,061
24,410
24,803
25,231
25,668
26,171
26,655
27,663
39,255
39,696
40,611
41,181
41,870
42,749
43,555
44,711
45,595
36,843
47,804
37,895
38,286
38,560
39,002
39,260
39,772
0
39,819
42,454
41,974
0
42,460
42,317
42,278
42,27842,31742,460041,97442,45439,819039,77239,26039,00238,56038,28637,89547,80436,84345,59544,71143,55542,74941,87041,18140,61139,69639,25527,66326,65526,17125,66825,23124,80324,41024,06123,26124,45024,20823,94223,75523,59914,93415,63613,2289,0558,8047,7937,7797,7257,7177,7047,6917,6767,6667,6597,6537,64107,6537,6173,0663,0662,5231,8611,8491,6611,6571,6511,143536-769-7470



5.3. Balance Sheets

Currency in USD. All numbers in thousands.