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

Galaxy Digital Holdings Ltd
Buy, Hold or Sell?

Let's analyze Galaxy together

I guess you are interested in Galaxy Digital Holdings Ltd. 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 Galaxy Digital Holdings Ltd. 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 Galaxy Digital Holdings Ltd

I send you an email if I find something interesting about Galaxy Digital Holdings Ltd.

1. Quick Overview

1.1. Quick analysis of Galaxy (30 sec.)










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

How much money do you get?

How much money do you get?
C$0.35
When do you have the money?
1 year
How often do you get paid?
7.5%

What is your share worth?

Current worth
C$23.62
Expected worth in 1 year
C$30.13
How sure are you?
30.0%

+ What do you gain per year?

Total Gains per Share
C$7.00
Return On Investment
27.3%

For what price can you sell your share?

Current Price per Share
C$25.67
Expected price per share
C$13.40 - C$
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Galaxy (5 min.)




Live pricePrice per Share (EOD)
C$25.67
Intrinsic Value Per Share
C$1.17 - C$31.00
Total Value Per Share
C$24.79 - C$54.62

2.2. Growth of Galaxy (5 min.)




Is Galaxy growing?

Current yearPrevious yearGrowGrow %
How rich?$2.1b$974.4m$667.8m40.7%

How much money is Galaxy making?

Current yearPrevious yearGrowGrow %
Making money$212.6m-$64.6m$277.3m130.4%
Net Profit Margin-1,185.7%-153.2%--

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

2.3. Financial Health of Galaxy (5 min.)




2.4. Comparing to competitors in the Capital Markets industry (5 min.)




  Industry Rankings (Capital Markets)  


Richest
#62 / 365

Most Revenue
#132 / 365

Most Profit
#22 / 365

Most Efficient
#354 / 365
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

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

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

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

Speculation

The Price per Share of Galaxy is C$25.67. 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 Galaxy.
  • 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 Galaxy, 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 C$23.62. Based on the TTM, the Book Value Change Per Share is C$1.63 per quarter. Based on the YOY, the Book Value Change Per Share is C$-0.81 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 C$0.12 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Galaxy.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 C$% of Price per ShareC$% of Price per ShareC$% of Price per ShareC$% of Price per ShareC$% of Price per Share
Usd Eps-1.42-5.5%1.746.8%-0.39-1.5%0.200.8%0.090.4%
Usd Book Value Change Per Share1.405.4%1.174.6%-0.58-2.3%0.813.2%0.431.7%
Usd Dividend Per Share0.070.3%0.090.3%0.000.0%0.020.1%0.010.0%
Usd Total Gains Per Share1.475.7%1.264.9%-0.58-2.3%0.833.2%0.431.7%
Usd Price Per Share11.53-8.25-3.72-7.36-3.83-
Price to Earnings Ratio-2.03--0.65-0.53-1.36-0.43-
Price-to-Total Gains Ratio7.84-0.36--2.90-5.99--5.17-
Price to Book Ratio0.68-0.72-0.74-3.79-2.52-
Price-to-Total Gains Ratio7.84-0.36--2.90-5.99--5.17-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share18.518338
Number of shares54
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.090.02
Usd Book Value Change Per Share1.170.81
Usd Total Gains Per Share1.260.83
Gains per Quarter (54 shares)68.1744.91
Gains per Year (54 shares)272.66179.65
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1192542634176170
2385075368352350
35776180911528530
4761015108215703710
5951269135519879890
6114152216282310551070
7132177619012612311250
8151203021743014071430
9170228424473415831610
10189253727203817591790

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%6.06.00.050.0%10.010.00.050.0%17.023.00.042.5%20.055.00.026.7%
Book Value Change Per Share2.02.00.050.0%5.07.00.041.7%10.010.00.050.0%12.028.00.030.0%19.056.00.025.3%
Dividend per Share3.00.01.075.0%3.00.09.025.0%3.00.017.015.0%3.00.037.07.5%3.00.072.04.0%
Total Gains per Share2.02.00.050.0%5.07.00.041.7%10.010.00.050.0%12.028.00.030.0%19.056.00.025.3%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Galaxy Digital Holdings Ltd 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--1.9381.628+19%-0.809+142%1.129+72%0.590+228%
Book Value Per Share--23.61617.521+35%10.808+119%8.928+165%4.690+404%
Current Ratio--1.5411.588-3%1.697-9%1.691-9%16.922-91%
Debt To Asset Ratio--0.5850.449+30%0.325+80%0.322+82%0.226+159%
Debt To Equity Ratio--3.0962.128+45%0.555+458%0.761+307%0.421+635%
Dividend Per Share--0.1000.121-18%-+100%0.024+310%0.012+720%
Eps---1.9642.418-181%-0.540-72%0.272-822%0.129-1623%
Free Cash Flow Per Share--0.6080.209+191%-1.782+393%-0.235+139%-0.113+119%
Free Cash Flow To Equity Per Share--0.9930.781+27%-1.753+276%-0.094+109%-0.019+102%
Gross Profit Margin--1.0081.003+0%1.003+1%1.007+0%1.003+0%
Intrinsic Value_10Y_max--31.001--------
Intrinsic Value_10Y_min--1.170--------
Intrinsic Value_1Y_max--0.064--------
Intrinsic Value_1Y_min---0.960--------
Intrinsic Value_3Y_max--2.512--------
Intrinsic Value_3Y_min---1.969--------
Intrinsic Value_5Y_max--7.754--------
Intrinsic Value_5Y_min---1.966--------
Market Cap3208390620.000+38%1997276280.0001490400274.715+34%644302830.000+210%2205071116.219-9%1150362641.284+74%
Net Profit Margin---3.471-11.857+242%-1.532-56%-2.400-31%56.390-106%
Operating Margin---3.240-5.606+73%0.874-471%-0.704-78%-10.576+226%
Operating Ratio--4.2436.398-34%1.323+221%1.273+233%10.861-61%
Pb Ratio1.087+38%0.6770.716-5%0.735-8%3.791-82%2.519-73%
Pe Ratio-3.268-61%-2.034-0.650-68%0.526-487%1.363-249%0.431-572%
Price Per Share25.670+38%15.98011.443+40%5.155+210%10.197+57%5.307+201%
Price To Free Cash Flow Ratio10.550+38%6.56773.133-91%-3.204+149%-18.603+383%-192.761+3035%
Price To Total Gains Ratio12.599+38%7.8430.364+2052%-2.904+137%5.989+31%-5.167+166%
Quick Ratio--0.8170.948-14%1.100-26%1.486-45%16.794-95%
Return On Assets---0.0350.121-129%-0.188+444%-0.132+282%-0.113+228%
Return On Equity---0.1830.051-458%-0.231+26%-0.155-15%-0.104-43%
Total Gains Per Share--2.0381.750+16%-0.809+140%1.153+77%0.602+238%
Usd Book Value--2129351227.9051642331456.094+30%974458166.344+119%886515208.811+140%469475287.050+354%
Usd Book Value Change Per Share--1.3981.175+19%-0.584+142%0.814+72%0.426+228%
Usd Book Value Per Share--17.03712.640+35%7.797+119%6.441+165%3.383+404%
Usd Dividend Per Share--0.0720.088-18%-+100%0.018+310%0.009+720%
Usd Eps---1.4171.744-181%-0.390-72%0.196-822%0.093-1623%
Usd Free Cash Flow--54848078.93621731870.786+152%-160647844.564+393%-15981549.106+129%-9661471.899+118%
Usd Free Cash Flow Per Share--0.4390.151+191%-1.285+393%-0.169+139%-0.081+119%
Usd Free Cash Flow To Equity Per Share--0.7170.563+27%-1.264+276%-0.068+109%-0.014+102%
Usd Market Cap2314532993.268+38%1440835108.3921075174758.179+34%464800061.562+210%1590738303.240-9%829871609.422+74%
Usd Price Per Share18.518+38%11.5288.255+40%3.719+210%7.356+57%3.828+201%
Usd Profit---177060906.119212663343.117-183%-64699716.983-63%9031276.005-2061%4168907.632-4347%
Usd Revenue--51017956.12071120349.217-28%51079724.2270%54146173.169-6%27073085.445+88%
Usd Total Gains Per Share--1.4701.262+16%-0.584+140%0.832+77%0.435+238%
 EOD+5 -3MRQTTM+23 -13YOY+23 -135Y+20 -1610Y+25 -11

3.3 Fundamental Score

Let's check the fundamental score of Galaxy Digital Holdings Ltd based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-3.268
Price to Book Ratio (EOD)Between0-11.087
Net Profit Margin (MRQ)Greater than0-3.471
Operating Margin (MRQ)Greater than0-3.240
Quick Ratio (MRQ)Greater than10.817
Current Ratio (MRQ)Greater than11.541
Debt to Asset Ratio (MRQ)Less than10.585
Debt to Equity Ratio (MRQ)Less than13.096
Return on Equity (MRQ)Greater than0.15-0.183
Return on Assets (MRQ)Greater than0.05-0.035
Total2/10 (20.0%)

3.4 Technical Score

Let's check the technical score of Galaxy Digital Holdings Ltd based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5074.668
Ma 20Greater thanMa 5019.108
Ma 50Greater thanMa 10017.119
Ma 100Greater thanMa 20016.390
OpenGreater thanClose23.690
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About Galaxy Digital Holdings Ltd

Galaxy Digital Holdings Ltd. engages in the digital asset and blockchain businesses. It operates through three segments: Global Markets, Asset Management, and Digital Infrastructure Solutions. The company provides various financial products and services to individuals and institutions, such as digital asset trading, derivatives, structured products, financing, capital markets, and merger and acquisition services, digital asset spot and derivatives trading, bespoke lending and structured products. It also offers GalaxyOne, a unified technology platform for institutional investors; and financial and strategic advisory services for the digital assets, Web3, and blockchain technology sector. In addition, the company provides Galaxy Asset Management, a platform that provides access to the digital asset ecosystem; bitcoin mining and validator services; and quantitative, arbitrage, and macro trading strategies. Further, it develops, operates, and invests in technology that powers the digital assets ecosystem, such as bitcoin mining and hosting services, network validator services, and enterprise-grade self-custody technology. Galaxy Digital Holdings Ltd. is headquartered in New York, New York.

Fundamental data was last updated by Penke on 2024-11-03 20:04:03.

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 efficient in making profit.
Using its investors money, the company is less efficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very inefficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is able to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is just not able to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is cheap.
Based on the earnings, the company is expensive.
Based on how much money comes from the company's main activities, the company is overpriced.
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 Galaxy earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Galaxy to the Capital Markets industry mean.
  • A Net Profit Margin of -347.1% means that $-3.47 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Galaxy Digital Holdings Ltd:

  • The MRQ is -347.1%. The company is making a huge loss. -2
  • The TTM is -1,185.7%. The company is making a huge loss. -2
Trends
Current periodCompared to+/- 
MRQ-347.1%TTM-1,185.7%+838.7%
TTM-1,185.7%YOY-153.2%-1,032.5%
TTM-1,185.7%5Y-240.0%-945.8%
5Y-240.0%10Y5,639.0%-5,879.0%
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
MRQ-347.1%11.4%-358.5%
TTM-1,185.7%9.8%-1,195.5%
YOY-153.2%11.8%-165.0%
5Y-240.0%12.7%-252.7%
10Y5,639.0%13.9%+5,625.1%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Galaxy to the Capital Markets industry mean.
  • -3.5% Return on Assets means that Galaxy generated $-0.03 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Galaxy Digital Holdings Ltd:

  • The MRQ is -3.5%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is 12.1%. Using its assets, the company is efficient in making profit. +1
Trends
Current periodCompared to+/- 
MRQ-3.5%TTM12.1%-15.5%
TTM12.1%YOY-18.8%+30.9%
TTM12.1%5Y-13.2%+25.3%
5Y-13.2%10Y-11.3%-1.9%
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
MRQ-3.5%0.4%-3.9%
TTM12.1%0.3%+11.8%
YOY-18.8%0.3%-19.1%
5Y-13.2%0.4%-13.6%
10Y-11.3%0.4%-11.7%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Galaxy to the Capital Markets industry mean.
  • -18.3% Return on Equity means Galaxy generated $-0.18 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Galaxy Digital Holdings Ltd:

  • The MRQ is -18.3%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is 5.1%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ-18.3%TTM5.1%-23.4%
TTM5.1%YOY-23.1%+28.2%
TTM5.1%5Y-15.5%+20.6%
5Y-15.5%10Y-10.4%-5.1%
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
MRQ-18.3%2.0%-20.3%
TTM5.1%1.7%+3.4%
YOY-23.1%1.5%-24.6%
5Y-15.5%2.0%-17.5%
10Y-10.4%1.9%-12.3%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Galaxy Digital Holdings Ltd.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Galaxy is operating .

  • Measures how much profit Galaxy 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 Galaxy to the Capital Markets industry mean.
  • An Operating Margin of -324.0% means the company generated $-3.24  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Galaxy Digital Holdings Ltd:

  • The MRQ is -324.0%. The company is operating very inefficient. -2
  • The TTM is -560.6%. The company is operating very inefficient. -2
Trends
Current periodCompared to+/- 
MRQ-324.0%TTM-560.6%+236.6%
TTM-560.6%YOY87.4%-648.0%
TTM-560.6%5Y-70.4%-490.2%
5Y-70.4%10Y-1,057.6%+987.3%
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
MRQ-324.0%9.1%-333.1%
TTM-560.6%10.5%-571.1%
YOY87.4%8.1%+79.3%
5Y-70.4%2.4%-72.8%
10Y-1,057.6%5.2%-1,062.8%
4.3.2.2. Operating Ratio

Measures how efficient Galaxy is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Capital Markets industry mean).
  • An Operation Ratio of 4.24 means that the operating costs are $4.24 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Galaxy Digital Holdings Ltd:

  • The MRQ is 4.243. The company is inefficient in keeping operating costs low. -1
  • The TTM is 6.398. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ4.243TTM6.398-2.155
TTM6.398YOY1.323+5.075
TTM6.3985Y1.273+5.124
5Y1.27310Y10.861-9.588
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
MRQ4.2430.941+3.302
TTM6.3980.949+5.449
YOY1.3230.943+0.380
5Y1.2730.889+0.384
10Y10.8610.895+9.966
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Galaxy Digital Holdings Ltd.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Capital Markets industry mean).
  • A Current Ratio of 1.54 means the company has $1.54 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Galaxy Digital Holdings Ltd:

  • The MRQ is 1.541. The company is able to pay all its short-term debts. +1
  • The TTM is 1.588. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.541TTM1.588-0.047
TTM1.588YOY1.697-0.109
TTM1.5885Y1.691-0.103
5Y1.69110Y16.922-15.232
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5412.328-0.787
TTM1.5882.367-0.779
YOY1.6972.052-0.355
5Y1.6912.240-0.549
10Y16.9222.592+14.330
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Galaxy to the Capital Markets industry mean.
  • A Quick Ratio of 0.82 means the company can pay off $0.82 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Galaxy Digital Holdings Ltd:

  • The MRQ is 0.817. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.948. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.817TTM0.948-0.131
TTM0.948YOY1.100-0.152
TTM0.9485Y1.486-0.538
5Y1.48610Y16.794-15.308
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8171.736-0.919
TTM0.9481.797-0.849
YOY1.1001.683-0.583
5Y1.4861.991-0.505
10Y16.7942.200+14.594
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Galaxy Digital Holdings Ltd.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Galaxy to Capital Markets industry mean.
  • A Debt to Asset Ratio of 0.58 means that Galaxy assets are financed with 58.5% credit (debt) and the remaining percentage (100% - 58.5%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Galaxy Digital Holdings Ltd:

  • The MRQ is 0.585. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.449. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.585TTM0.449+0.136
TTM0.449YOY0.325+0.124
TTM0.4495Y0.322+0.127
5Y0.32210Y0.226+0.096
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5850.639-0.054
TTM0.4490.627-0.178
YOY0.3250.627-0.302
5Y0.3220.604-0.282
10Y0.2260.595-0.369
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Galaxy to the Capital Markets industry mean.
  • A Debt to Equity ratio of 309.6% means that company has $3.10 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Galaxy Digital Holdings Ltd:

  • The MRQ is 3.096. The company is unable to pay all its debts with equity. -1
  • The TTM is 2.128. The company is just not able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ3.096TTM2.128+0.967
TTM2.128YOY0.555+1.573
TTM2.1285Y0.761+1.367
5Y0.76110Y0.421+0.340
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
MRQ3.0961.591+1.505
TTM2.1281.617+0.511
YOY0.5551.549-0.994
5Y0.7611.539-0.778
10Y0.4211.781-1.360
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 Galaxy generates.

  • Above 15 is considered overpriced but always compare Galaxy to the Capital Markets industry mean.
  • A PE ratio of -2.03 means the investor is paying $-2.03 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Galaxy Digital Holdings Ltd:

  • The EOD is -3.268. Based on the earnings, the company is expensive. -2
  • The MRQ is -2.034. Based on the earnings, the company is expensive. -2
  • The TTM is -0.650. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-3.268MRQ-2.034-1.234
MRQ-2.034TTM-0.650-1.385
TTM-0.650YOY0.526-1.176
TTM-0.6505Y1.363-2.013
5Y1.36310Y0.431+0.932
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
EOD-3.26811.024-14.292
MRQ-2.0349.237-11.271
TTM-0.6509.142-9.792
YOY0.5267.763-7.237
5Y1.3639.627-8.264
10Y0.43111.862-11.431
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 Galaxy Digital Holdings Ltd:

  • The EOD is 10.550. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 6.567. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 73.133. Based on how much money comes from the company's main activities, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD10.550MRQ6.567+3.982
MRQ6.567TTM73.133-66.565
TTM73.133YOY-3.204+76.336
TTM73.1335Y-18.603+91.736
5Y-18.60310Y-192.761+174.158
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
EOD10.5500.125+10.425
MRQ6.5670.107+6.460
TTM73.1330.445+72.688
YOY-3.204-0.465-2.739
5Y-18.603-0.153-18.450
10Y-192.761-0.203-192.558
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 Galaxy is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Capital Markets industry mean).
  • A PB ratio of 0.68 means the investor is paying $0.68 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Galaxy Digital Holdings Ltd:

  • The EOD is 1.087. Based on the equity, the company is underpriced. +1
  • The MRQ is 0.677. Based on the equity, the company is cheap. +2
  • The TTM is 0.716. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD1.087MRQ0.677+0.410
MRQ0.677TTM0.716-0.039
TTM0.716YOY0.735-0.020
TTM0.7165Y3.791-3.076
5Y3.79110Y2.519+1.272
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
EOD1.0871.225-0.138
MRQ0.6770.994-0.317
TTM0.7161.015-0.299
YOY0.7350.987-0.252
5Y3.7911.236+2.555
10Y2.5191.423+1.096
4.6.2. Total Gains per Share
3rd party ad coffee SUPPORTERis ad-free.

6. Financial Statements




6.1. Latest Balance Sheet

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

Summary
Total Assets5,125,323
Total Liabilities2,996,596
Total Stockholder Equity968,006
 As reported
Total Liabilities 2,996,596
Total Stockholder Equity+ 968,006
Total Assets = 5,125,323

Assets

Total Assets5,125,323
Total Current Assets3,873,438
Long-term Assets1,251,886
Total Current Assets
Cash And Cash Equivalents 314,033
Short-term Investments 508,380
Net Receivables 723,412
Inventory 407,991
Other Current Assets 1,919,622
Total Current Assets  (as reported)3,873,438
Total Current Assets  (calculated)3,873,438
+/-0
Long-term Assets
Property Plant Equipment 277,569
Goodwill 44,257
Long Term Investments 791,348
Intangible Assets 37,318
Long-term Assets Other 42,434
Long-term Assets  (as reported)1,251,886
Long-term Assets  (calculated)1,192,926
+/- 58,960

Liabilities & Shareholders' Equity

Total Current Liabilities2,513,912
Long-term Liabilities482,684
Total Stockholder Equity968,006
Total Current Liabilities
Short-term Debt 1,165,522
Short Long Term Debt 1,161,562
Accounts payable 40,789
Other Current Liabilities 1,307,196
Total Current Liabilities  (as reported)2,513,912
Total Current Liabilities  (calculated)3,675,069
+/- 1,161,157
Long-term Liabilities
Long term Debt 427,679
Capital Lease Obligations 12,231
Long-term Liabilities  (as reported)482,684
Long-term Liabilities  (calculated)439,910
+/- 42,774
Total Stockholder Equity
Common Stock538,187
Retained Earnings 324,629
Accumulated Other Comprehensive Income 105,189
Other Stockholders Equity 1
Total Stockholder Equity (as reported)968,006
Total Stockholder Equity (calculated)968,006
+/-0
Other
Cash and Short Term Investments 822,413
Common Stock Shares Outstanding 122,305
Current Deferred Revenue405
Liabilities and Stockholders Equity 2,996,596
Net Debt 1,287,439
Net Invested Capital 3,717,968
Net Working Capital 1,359,526
Property Plant and Equipment Gross 335,990
Short Long Term Debt Total 1,601,472



6.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-09-30
> Total Assets 
756
11,902
11,156
10,708
9,371
6,840
24,911
22,655
20,322
17,538
14,080
12,006
8,996
6,759
3,995
1,480
877
1,409
1,271
1,624
1,543
1,413
1,570
1,218
1,203
1,186
1,079
1,044
999
952
888
847
810
769
761
740
701
627
594
554
527
504
467
459
418
363
343
323
323
272
222,117
218,776
204,582
214,822
250,458
225,692
81,041
82,063
83,171
94,026
267,774
572,377
526,798
681,663
888,777
5,270,258
3,395,862
524,175
394,275
2,923,114
2,977,155
2,983,862
875,236
5,399,545
5,125,323
5,125,3235,399,545875,2362,983,8622,977,1552,923,114394,275524,1753,395,8625,270,258888,777681,663526,798572,377267,77494,02683,17182,06381,041225,692250,458214,822204,582218,776222,1172723233233433634184594675045275545946277017407617698108478889529991,0441,0791,1861,2031,2181,5701,4131,5431,6241,2711,4098771,4803,9956,7598,99612,00614,08017,53820,32222,65524,9116,8409,37110,70811,15611,902756
   > Total Current Assets 
756
11,411
10,699
10,255
8,901
6,283
24,359
22,006
19,637
16,846
13,390
11,298
8,285
6,060
3,511
1,480
877
1,409
1,271
1,624
1,543
1,413
1,570
1,218
1,203
1,186
1,079
1,044
999
952
888
847
810
769
761
740
701
627
594
554
527
504
467
462
418
363
343
323
323
272
222,117
0
0
307,916
358,093
0
0
356,246
0
0
20,781
60,017
56,536
56,288
47,314
4,143,096
2,418,855
35,514
78,914
1,766,364
1,964,956
1,890,315
89,230
4,106,418
3,873,438
3,873,4384,106,41889,2301,890,3151,964,9561,766,36478,91435,5142,418,8554,143,09647,31456,28856,53660,01720,78100356,24600358,093307,91600222,1172723233233433634184624675045275545946277017407617698108478889529991,0441,0791,1861,2031,2181,5701,4131,5431,6241,2711,4098771,4803,5116,0608,28511,29813,39016,84619,63722,00624,3596,2838,90110,25510,69911,411756
       Cash And Cash Equivalents 
751
11,320
10,589
10,147
8,813
6,145
24,197
21,801
19,469
16,652
3,288
11,247
8,245
5,982
3,462
1,443
860
1,342
1,226
1,598
1,525
1,403
1,323
1,001
1,192
1,171
1,066
1,030
991
933
875
837
801
749
752
734
699
614
582
548
521
493
455
448
414
350
334
316
319
266
222,107
0
0
0
0
0
0
54,950
0
0
0
7,309
6,491
14,048
26,823
848,205
1,013,895
2,926
10,049
399,943
301,625
295,001
833
247,232
314,033
314,033247,232833295,001301,625399,94310,0492,9261,013,895848,20526,82314,0486,4917,30900054,950000000222,1072663193163343504144484554935215485826146997347527498018378759339911,0301,0661,1711,1921,0011,3231,4031,5251,5981,2261,3428601,4433,4625,9828,24511,2473,28816,65219,46921,80124,1976,1458,81310,14710,58911,320751
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
10,032
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
202,184
151,931
0
0
169,569
0
0
0
53
0
0
0
1,006,187
0
0
0
0
0
0
0
578,975
508,380
508,380578,97500000001,006,18700053000169,56900151,931202,18400000000000000000000000000000000000000000010,0320000000000
       Net Receivables 
5
34
70
77
77
76
117
156
144
122
18
5
13
12
4
6
2
9
4
6
10
11
247
217
3
7
5
5
3
6
4
4
7
7
0
0
0
4
6
3
5
2
5
8
3
4
3
2
3
4
11
0
0
8,581
11,126
0
0
41,303
0
0
20,781
52,708
50,045
42,240
20,491
750,473
346,814
32,588
68,865
313,806
454,768
405,441
88,397
693,325
723,412
723,412693,32588,397405,441454,768313,80668,86532,588346,814750,47320,49142,24050,04552,70820,7810041,3030011,1268,5810011432343852536400077446355732172471110649264121351812214415611776777770345
       Other Current Assets 
0
57
40
30
11
61
46
49
24
72
52
46
27
66
45
31
14
59
41
20
8
0
0
0
8
0
0
9
5
14
10
6
3
13
9
5
2
10
7
4
1
9
6
7
1
9
6
4
1
1
0
0
0
6,574
10,446
0
0
8,408
0
0
21
0
50
42
20
131,623
91,398
33
69
102,180
15,746
139,010
88
210,246
1,919,622
1,919,622210,24688139,01015,746102,180693391,398131,623204250021008,4080010,4466,5740001146917691471025913361014590080008204159143145662746527224494661113040570
   > Long-term Assets 
0
491
457
453
470
557
552
649
685
692
690
708
711
700
484
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-3
0
0
0
0
0
0
0
218,776
204,582
210,476
238,874
225,692
81,041
73,827
83,171
94,026
246,993
512,360
470,262
625,375
841,463
1,127,163
977,007
488,661
315,361
1,156,750
1,012,199
1,093,547
786,006
1,293,127
1,251,886
1,251,8861,293,127786,0061,093,5471,012,1991,156,750315,361488,661977,0071,127,163841,463625,375470,262512,360246,99394,02683,17173,82781,041225,692238,874210,476204,582218,7760000000-300000000000000000000000000004847007117086906926856495525574704534574910
       Property Plant Equipment 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8,759
8,519
0
0
8,953
0
0
0
0
0
0
0
44,491
165,072
0
0
231,575
247,882
250,014
0
271,880
277,569
277,569271,8800250,014247,882231,57500165,07244,49100000008,953008,5198,75900000000000000000000000000000000000000000000000000000
       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
24,645
24,645
0
0
45,278
44,257
44,257
0
44,257
44,257
44,25744,257044,25744,25745,2780024,64524,64500000000000000000000000000000000000000000000000000000000000000000
       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
225,692
81,041
73,827
83,171
94,026
246,993
512,360
470,262
623,622
841,463
997,909
753,912
475,698
257,810
681,113
603,605
581,614
763,851
822,412
791,348
791,348822,412763,851581,614603,605681,113257,810475,698753,912997,909841,463623,622470,262512,360246,99394,02683,17173,82781,041225,6920000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
491
457
453
470
557
552
649
685
692
690
703
711
700
484
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,777
2,460
0
0
32,578
34,740
37,060
0
0
37,318
37,3180037,06034,74032,578002,4602,777000000000000000000000000000000000000000000000000004847007117036906926856495525574704534574910
       Other Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-303,569
-346,509
0
0
-348,010
0
0
0
0
0
1,753
0
-1
12,710
12,963
57,551
52,705
53,027
0
0
0
-1
-100053,02752,70557,55112,96312,710-101,75300000-348,01000-346,509-303,56900000000000000000000000000000000000000000000000000000
> Total Liabilities 
24
194
108
89
1,384
623
782
688
1,835
2,073
1,887
2,326
1,595
1,552
455
254
66
21
38
18
52
88
197
24
37
69
22
29
27
35
30
20
26
46
35
32
38
17
33
28
27
26
31
47
37
10
24
27
105
328
630
0
0
45,451
21,420
0
0
36,792
0
0
20,781
107,831
88,088
113,734
102,484
2,759,889
1,562,461
64,913
94,967
1,326,606
1,435,543
1,517,823
94,201
3,207,946
2,996,596
2,996,5963,207,94694,2011,517,8231,435,5431,326,60694,96764,9131,562,4612,759,889102,484113,73488,088107,83120,7810036,7920021,42045,45100630328105272410374731262728331738323546262030352729226937241978852183821662544551,5521,5952,3261,8872,0731,8356887826231,3848910819424
   > Total Current Liabilities 
24
194
108
89
1,384
623
782
688
1,835
2,073
1,887
2,326
1,595
1,552
455
254
66
21
38
18
52
88
197
24
37
69
22
29
27
35
30
20
26
46
35
32
38
17
33
28
27
26
31
47
37
10
24
27
105
328
630
0
0
22,725
17,398
0
0
32,096
0
0
20,781
22,596
81,180
107,663
66,619
2,266,385
1,118,869
24,406
56,806
892,088
1,000,194
1,079,829
57,217
2,736,531
2,513,912
2,513,9122,736,53157,2171,079,8291,000,194892,08856,80624,4061,118,8692,266,38566,619107,66381,18022,59620,7810032,0960017,39822,72500630328105272410374731262728331738323546262030352729226937241978852183821662544551,5521,5952,3261,8872,0731,8356887826231,3848910819424
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
10,032
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
22,725
1,224
0
0
17,163
0
0
0
0
0
0
0
996,142
534,370
0
0
307,223
359,895
325,567
0
1,254,961
1,165,522
1,165,5221,254,9610325,567359,895307,22300534,370996,142000000017,163001,22422,72500000000000000000000000000000000000000000010,0320000000000
       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
16,393
0
0
0
0
0
0
0
270,327
530,891
0
0
302,843
356,638
323,804
0
1,250,997
1,161,562
1,161,5621,250,9970323,804356,638302,84300530,891270,327000000016,393000000000000000000000000000000000000000000000000000000000
       Accounts payable 
24
194
108
89
1,384
623
782
688
1,835
2,073
1,887
2,326
0
0
0
0
0
0
0
0
0
0
0
0
37
0
0
0
27
35
30
20
26
46
35
32
38
17
33
28
27
26
31
47
37
10
24
27
105
328
630
0
0
0
6,115
0
0
667
0
0
0
0
0
0
0
46,637
23,416
0
0
25,106
17,123
25,845
0
111,607
40,789
40,789111,607025,84517,12325,1060023,41646,6370000000667006,1150006303281052724103747312627283317383235462620303527000370000000000002,3261,8872,0731,8356887826231,3848910819424
       Other Current Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
1,595
1,552
455
254
66
21
38
18
52
88
197
24
37
69
22
29
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-22,725
10,058
0
0
14,267
0
0
20,781
22,596
81,180
107,663
66,619
1,221,418
558,689
24,406
56,806
559,509
623,101
728,342
57,217
496,100
1,307,196
1,307,196496,10057,217728,342623,101559,50956,80624,406558,6891,221,41866,619107,66381,18022,59620,7810014,2670010,058-22,725000000000000000000000000029226937241978852183821662544551,5521,595000000000000
   > Long-term Liabilities 
24
194
108
89
1,384
0
0
688
1,835
0
1,887
2,326
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
27
0
30
20
26
46
35
32
38
17
33
28
27
26
31
47
37
10
24
27
105
328
630
0
0
22,725
4,023
0
0
4,696
0
0
20,781
85,235
6,908
6,071
35,865
493,504
443,592
40,507
38,161
434,518
435,349
437,994
36,984
471,415
482,684
482,684471,41536,984437,994435,349434,51838,16140,507443,592493,50435,8656,0716,90885,23520,781004,696004,02322,7250063032810527241037473126272833173832354626203002700000000000000002,3261,88701,835688001,3848910819424
       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
20,781
32,527
6,908
6,071
35,865
5,272
38,039
40,507
38,161
0
38,108
0
0
0
0
000038,108038,16140,50738,0395,27235,8656,0716,90832,52720,781000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
732
11,708
11,049
10,620
7,987
6,217
24,130
21,967
18,487
15,465
12,193
9,679
7,402
5,208
3,540
1,226
810
1,389
1,233
1,606
1,491
1,325
1,372
1,194
1,165
1,117
1,057
1,016
971
917
859
827
785
722
726
707
663
610
561
526
500
478
436
412
382
352
320
296
218
-56
221,488
218,776
204,582
210,476
238,874
225,692
81,041
73,827
83,171
94,026
246,993
464,546
438,710
567,929
786,293
2,510,369
1,833,401
459,262
299,308
1,596,508
1,541,612
396,021
781,035
2,191,599
968,006
968,0062,191,599781,035396,0211,541,6121,596,508299,308459,2621,833,4012,510,369786,293567,929438,710464,546246,99394,02683,17173,82781,041225,692238,874210,476204,582218,776221,488-562182963203523824124364785005265616106637077267227858278599179711,0161,0571,1171,1651,1941,3721,3251,4911,6061,2331,3898101,2263,5405,2087,4029,67912,19315,46518,48721,96724,1306,2177,98710,62011,04911,708732
   Common Stock
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,258
0
0
2
2,308
2,260
2,183
2,220
2,159
2,077
2,151
2,050
1,979
1,813
1,841
1,721
1,659
1,770
1,765
1,751
1,710
1,727
1,769
1,840
1,830
1,781
1,744
232,482
236,954
237,826
240,047
240,352
240,638
239,525
240,524
241,301
301,306
314,788
334,207
346,647
417,395
2,510,369
1,833,401
395,828
419,871
1,596,508
421,917
413,873
422,195
2,191,599
538,187
538,1872,191,599422,195413,873421,9171,596,508419,871395,8281,833,4012,510,369417,395346,647334,207314,788301,306241,301240,524239,525240,638240,352240,047237,826236,954232,4821,7441,7811,8301,8401,7691,7271,7101,7511,7651,7701,6591,7211,8411,8131,9792,0502,1512,0772,1592,2202,1832,2602,3082002,258000000000000000000000000
   Retained Earnings 
-43
-874
-1,544
-2,001
-4,701
0
0
0
-14,136
-17,294
-20,712
-23,338
-25,665
-27,858
-29,620
-1,725
-2,525
-2,641
-2,802
-2,875
-2,992
-3,167
-3,120
-3,321
-3,512
-3,582
-3,620
-3,698
-3,730
-3,765
-3,793
-3,839
-3,858
-3,891
-3,912
-3,897
-3,918
-3,915
-3,974
-3,971
-3,978
-4,030
-4,072
-4,092
-4,114
-4,147
-4,187
-4,223
-4,298
-4,571
-4,896
-19,665
-40,970
-38,085
-12,949
-27,837
-173,490
-179,649
-171,648
-162,181
-70,103
131,998
82,753
192,327
331,979
309,551
156,188
-195
-190,696
-99,079
-38,681
-107,463
264,064
374,051
324,629
324,629374,051264,064-107,463-38,681-99,079-190,696-195156,188309,551331,979192,32782,753131,998-70,103-162,181-171,648-179,649-173,490-27,837-12,949-38,085-40,970-19,665-4,896-4,571-4,298-4,223-4,187-4,147-4,114-4,092-4,072-4,030-3,978-3,971-3,974-3,915-3,918-3,897-3,912-3,891-3,858-3,839-3,793-3,765-3,730-3,698-3,620-3,582-3,512-3,321-3,120-3,167-2,992-2,875-2,802-2,641-2,525-1,725-29,620-27,858-25,665-23,338-20,712-17,294-14,136000-4,701-2,001-1,544-874-43
   Accumulated Other Comprehensive Income 
21
0
0
0
0
0
881
881
881
881
881
881
0
0
0
0
0
0
0
0
-173
0
0
0
-76
-146
-71
-203
-157
-76
56
-7
99
240
111
289
414
709
660
875
986
782
792
820
895
865
782
646
663
766
852
5,959
8,599
10,735
11,775
13,177
13,893
13,952
14,295
14,906
15,790
17,760
21,750
28,955
36,919
43,932
54,411
63,629
70,133
77,886
78,756
89,611
94,776
100,875
105,189
105,189100,87594,77689,61178,75677,88670,13363,62954,41143,93236,91928,95521,75017,76015,79014,90614,29513,95213,89313,17711,77510,7358,5995,95985276666364678286589582079278298687566070941428911124099-756-76-157-203-71-146-76000-173000000008818818818818818810000021
   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
223,788
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000223,78800000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
754
12,582
12,593
12,621
12,687
6,217
23,248
21,086
31,742
31,878
32,023
32,136
33,067
33,065
33,160
2,950
3,335
4,030
4,035
4,481
4,656
4,492
4,492
4,515
2,495
4,846
4,748
4,914
2,550
2,497
2,412
2,453
2,386
2,296
2,377
2,266
2,187
2,003
2,034
1,901
1,833
1,956
1,950
1,934
1,890
1,908
1,955
2,033
2,023
1,968
223,788
791
791
791
0
0
0
0
0
0
15,790
17,760
21,750
28,955
36,919
-353,483
-210,599
-396
-229
-320
-383
791
0
-474,926
1
1-474,9260791-383-320-229-396-210,599-353,48336,91928,95521,75017,76015,790000000791791791223,7881,9682,0232,0331,9551,9081,8901,9341,9501,9561,8331,9012,0342,0032,1872,2662,3772,2962,3862,4532,4122,4972,5504,9144,7484,8462,4954,5154,4924,4924,6564,4814,0354,0303,3352,95033,16033,06533,06732,13632,02331,87831,74221,08623,2486,21712,68712,62112,59312,582754



6.3. Balance Sheets

Currency in USD. All numbers in thousands.