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

Ironbark Capital Ltd
Buy, Hold or Sell?

Let's analyze Ironbark Capital Ltd together

I guess you are interested in Ironbark Capital 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 Ironbark Capital 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 Ironbark Capital Ltd

I send you an email if I find something interesting about Ironbark Capital Ltd.

1. Quick Overview

1.1. Quick analysis of Ironbark Capital Ltd (30 sec.)










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

How much money do you get?

How much money do you get?
A$0.03
When do you have the money?
1 year
How often do you get paid?
97.4%

What is your share worth?

Current worth
A$0.55
Expected worth in 1 year
A$0.54
How sure are you?
66.7%

+ What do you gain per year?

Total Gains per Share
A$0.03
Return On Investment
6.6%

For what price can you sell your share?

Current Price per Share
A$0.45
Expected price per share
A$0.4378 - A$0.4621
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Ironbark Capital Ltd (5 min.)




Live pricePrice per Share (EOD)
A$0.45
Intrinsic Value Per Share
A$-0.20 - A$0.35
Total Value Per Share
A$0.35 - A$0.90

2.2. Growth of Ironbark Capital Ltd (5 min.)




Is Ironbark Capital Ltd growing?

Current yearPrevious yearGrowGrow %
How rich?$40.6m$42.2m-$444.6k-1.1%

How much money is Ironbark Capital Ltd making?

Current yearPrevious yearGrowGrow %
Making money$48.9m$19.4m$29.5m60.4%
Net Profit Margin8,501.3%2,959.8%--

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

2.3. Financial Health of Ironbark Capital Ltd (5 min.)




2.4. Comparing to competitors in the Asset Management industry (5 min.)




  Industry Rankings (Asset Management)  


Richest
#554 / 719

Most Revenue
#539 / 719

Most Profit
#158 / 719
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Ironbark Capital Ltd?

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

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

Speculation

The Price per Share of Ironbark Capital Ltd is A$0.45. 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 Ironbark Capital Ltd.
  • 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 Ironbark Capital Ltd, 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 A$0.55. Based on the TTM, the Book Value Change Per Share is A$0.00 per quarter. Based on the YOY, the Book Value Change Per Share is A$0.01 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 A$0.01 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Ironbark Capital Ltd.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 A$% of Price per ShareA$% of Price per ShareA$% of Price per ShareA$% of Price per ShareA$% of Price per Share
Usd Eps0.66146.9%0.4599.6%0.012.8%0.0716.7%0.048.7%
Usd Book Value Change Per Share-0.01-2.6%0.00-0.4%0.000.9%0.000.3%0.00-0.1%
Usd Dividend Per Share0.011.6%0.011.5%0.000.9%0.001.0%0.001.0%
Usd Total Gains Per Share0.00-1.0%0.011.1%0.011.8%0.011.2%0.000.9%
Usd Price Per Share0.29-0.31-0.31-0.32-0.33-
Price to Earnings Ratio0.11-3.74-11.20-4.77-28.84-
Price-to-Total Gains Ratio-67.49-27.44--103.91-8.25-17.86-
Price to Book Ratio0.78-0.81-0.82-0.87-0.90-
Price-to-Total Gains Ratio-67.49-27.44--103.91-8.25-17.86-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.30447
Number of shares3284
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.010.00
Usd Book Value Change Per Share0.000.00
Usd Total Gains Per Share0.010.01
Gains per Quarter (3284 shares)16.4518.27
Gains per Year (3284 shares)65.7873.09
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
188-2256571663
2175-4412211432136
3263-6618817248209
4351-8825422963282
5438-10932028679355
6526-13138634395428
7614-153452401111501
8701-175518458127574
9789-197584515143647
10877-219650572158720

How sure are you?

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

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share3.00.00.0100.0%9.02.00.081.8%15.04.00.078.9%35.04.00.089.7%84.024.00.077.8%
Book Value Change Per Share1.02.00.033.3%4.06.01.036.4%8.010.01.042.1%15.023.01.038.5%40.041.027.037.0%
Dividend per Share3.00.00.0100.0%11.00.00.0100.0%18.00.01.094.7%38.00.01.097.4%107.00.01.099.1%
Total Gains per Share2.01.00.066.7%7.04.00.063.6%13.06.00.068.4%26.013.00.066.7%81.027.00.075.0%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Ironbark Capital 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---0.017-0.002-86%0.006-373%0.002-1064%-0.001-96%
Book Value Per Share--0.5510.565-3%0.568-3%0.542+2%0.540+2%
Current Ratio---125.830-100%142.125-100%288.471-100%344.168-100%
Debt To Asset Ratio--0.0200.015+31%0.010+91%0.010+105%0.008+165%
Debt To Equity Ratio--0.0200.016+31%0.011+91%0.010+103%0.008+165%
Dividend Per Share--0.0110.010+10%0.006+84%0.006+68%0.006+67%
Eps--0.9770.662+47%0.019+5144%0.111+781%0.058+1586%
Free Cash Flow Per Share---0.0030.014-121%0.005-159%0.009-131%0.011-127%
Free Cash Flow To Equity Per Share---0.0240.000-98%-0.001-94%0.000-8731%0.000-98%
Gross Profit Margin--1.0000.997+0%0.991+1%0.995+0%0.997+0%
Intrinsic Value_10Y_max--0.350--------
Intrinsic Value_10Y_min---0.204--------
Intrinsic Value_1Y_max--0.048--------
Intrinsic Value_1Y_min--0.033--------
Intrinsic Value_3Y_max--0.135--------
Intrinsic Value_3Y_min--0.053--------
Intrinsic Value_5Y_max--0.210--------
Intrinsic Value_5Y_min--0.024--------
Market Cap47900250.000+2%46903110.00049954732.247-6%51049702.819-8%55495955.072-15%62810073.807-25%
Net Profit Margin--218.32385.013+157%29.598+638%20.081+987%9.949+2094%
Operating Margin---0.549-0.142-74%0.476-215%0.468-217%0.432-227%
Operating Ratio--0.4490.221+103%0.138+226%0.120+272%0.257+74%
Pb Ratio0.817+4%0.7810.808-3%0.817-4%0.872-10%0.901-13%
Pe Ratio0.115+4%0.1103.743-97%11.203-99%4.772-98%28.838-100%
Price Per Share0.450+4%0.4300.457-6%0.464-7%0.471-9%0.485-11%
Price To Free Cash Flow Ratio-38.833-5%-37.107-8.366-77%-52.620+42%5.525-772%0.166-22479%
Price To Total Gains Ratio-70.633-5%-67.49327.437-346%-103.910+54%8.252-918%17.862-478%
Quick Ratio---186.130-100%252.442-100%547.108-100%640.776-100%
Return On Assets--1.7381.160+50%0.457+280%0.283+515%0.143+1112%
Return On Equity--1.7731.184+50%0.467+280%0.289+515%0.146+1112%
Total Gains Per Share---0.0060.007-186%0.012-152%0.008-177%0.006-210%
Usd Book Value--40653511.00041836884.400-3%42281579.750-4%43062456.274-6%47049618.985-14%
Usd Book Value Change Per Share---0.012-0.002-86%0.004-373%0.001-1064%0.000-96%
Usd Book Value Per Share--0.3730.382-3%0.384-3%0.366+2%0.365+2%
Usd Dividend Per Share--0.0070.007+10%0.004+84%0.004+68%0.004+67%
Usd Eps--0.6610.448+47%0.013+5144%0.075+781%0.039+1586%
Usd Free Cash Flow---213805.6001016365.967-121%365194.850-159%752681.818-128%1009044.773-121%
Usd Free Cash Flow Per Share---0.0020.009-121%0.003-159%0.006-131%0.007-127%
Usd Free Cash Flow To Equity Per Share---0.0170.000-98%-0.001-94%0.000-8731%0.000-98%
Usd Market Cap32409309.150+2%31734644.22633799371.838-6%34540228.927-8%37548563.202-15%42497295.938-25%
Usd Price Per Share0.304+4%0.2910.309-6%0.314-7%0.319-9%0.328-11%
Usd Profit--72085979.57748995892.472+47%19410062.637+271%11968668.124+502%6113196.612+1079%
Usd Revenue--330180.8001140860.367-71%1274206.950-74%620495.545-47%646482.591-49%
Usd Total Gains Per Share---0.0040.005-186%0.008-152%0.006-177%0.004-210%
 EOD+4 -4MRQTTM+13 -23YOY+13 -235Y+15 -2110Y+15 -21

3.3 Fundamental Score

Let's check the fundamental score of Ironbark Capital Ltd based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-150.115
Price to Book Ratio (EOD)Between0-10.817
Net Profit Margin (MRQ)Greater than0218.323
Operating Margin (MRQ)Greater than0-0.549
Quick Ratio (MRQ)Greater than10.000
Current Ratio (MRQ)Greater than10.000
Debt to Asset Ratio (MRQ)Less than10.020
Debt to Equity Ratio (MRQ)Less than10.020
Return on Equity (MRQ)Greater than0.151.773
Return on Assets (MRQ)Greater than0.051.738
Total7/10 (70.0%)

3.4 Technical Score

Let's check the technical score of Ironbark Capital Ltd based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5048.346
Ma 20Greater thanMa 500.456
Ma 50Greater thanMa 1000.444
Ma 100Greater thanMa 2000.437
OpenGreater thanClose0.450
Total3/5 (60.0%)

4. In-depth Analysis

4.1 About Ironbark Capital Ltd

Ironbark Capital Limited is an closed-ended balanced mutual fund launched and advised by Kaplan Funds Management Pty Ltd. The fund invests in the public equity and fixed income markets of Australia. It seeks to invest in stocks of companies operating across diversified sectors. The fund invests in various companies listed on the Australian stock exchanges. The fund benchmarks the performance of its portfolios against the 1 year swap + 6% p.a. It was formerly known as BT Australian Equity Management Limited. Ironbark Capital Limited was formed in March 1987 and is domiciled in Australia.

Fundamental data was last updated by Penke on 2024-09-01 08:16:03.

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 profit.
Using its assets, the company is very efficient in making profit.
Using its investors money, the company is very efficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very inefficient.
The company is very efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is very able to pay all its short-term debts.
The company is very able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is cheap.
Based on the earnings, the company is cheap.
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 Ironbark Capital Ltd earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Ironbark Capital Ltd to the Asset Management industry mean.
  • A Net Profit Margin of 21,832.3% means that $218.32 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Ironbark Capital Ltd:

  • The MRQ is 21,832.3%. The company is making a huge profit. +2
  • The TTM is 8,501.3%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ21,832.3%TTM8,501.3%+13,331.0%
TTM8,501.3%YOY2,959.8%+5,541.5%
TTM8,501.3%5Y2,008.1%+6,493.2%
5Y2,008.1%10Y994.9%+1,013.2%
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ21,832.3%50.4%+21,781.9%
TTM8,501.3%53.6%+8,447.7%
YOY2,959.8%65.7%+2,894.1%
5Y2,008.1%54.9%+1,953.2%
10Y994.9%53.1%+941.8%
4.3.1.2. Return on Assets

Shows how efficient Ironbark Capital Ltd is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Ironbark Capital Ltd to the Asset Management industry mean.
  • 173.8% Return on Assets means that Ironbark Capital Ltd generated $1.74 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Ironbark Capital Ltd:

  • The MRQ is 173.8%. Using its assets, the company is very efficient in making profit. +2
  • The TTM is 116.0%. Using its assets, the company is very efficient in making profit. +2
Trends
Current periodCompared to+/- 
MRQ173.8%TTM116.0%+57.8%
TTM116.0%YOY45.7%+70.3%
TTM116.0%5Y28.3%+87.7%
5Y28.3%10Y14.3%+13.9%
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ173.8%1.4%+172.4%
TTM116.0%1.5%+114.5%
YOY45.7%0.6%+45.1%
5Y28.3%1.6%+26.7%
10Y14.3%2.0%+12.3%
4.3.1.3. Return on Equity

Shows how efficient Ironbark Capital Ltd is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Ironbark Capital Ltd to the Asset Management industry mean.
  • 177.3% Return on Equity means Ironbark Capital Ltd generated $1.77 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Ironbark Capital Ltd:

  • The MRQ is 177.3%. Using its investors money, the company is very efficient in making profit. +2
  • The TTM is 118.4%. Using its investors money, the company is very efficient in making profit. +2
Trends
Current periodCompared to+/- 
MRQ177.3%TTM118.4%+58.9%
TTM118.4%YOY46.7%+71.7%
TTM118.4%5Y28.9%+89.6%
5Y28.9%10Y14.6%+14.2%
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ177.3%2.9%+174.4%
TTM118.4%2.8%+115.6%
YOY46.7%1.5%+45.2%
5Y28.9%2.7%+26.2%
10Y14.6%3.2%+11.4%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Ironbark Capital Ltd.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Ironbark Capital Ltd is operating .

  • Measures how much profit Ironbark Capital Ltd 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 Ironbark Capital Ltd to the Asset Management industry mean.
  • An Operating Margin of -54.9% means the company generated $-0.55  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Ironbark Capital Ltd:

  • The MRQ is -54.9%. The company is operating very inefficient. -2
  • The TTM is -14.2%. The company is operating very inefficient. -2
Trends
Current periodCompared to+/- 
MRQ-54.9%TTM-14.2%-40.7%
TTM-14.2%YOY47.6%-61.9%
TTM-14.2%5Y46.8%-61.1%
5Y46.8%10Y43.2%+3.7%
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ-54.9%76.7%-131.6%
TTM-14.2%58.8%-73.0%
YOY47.6%54.3%-6.7%
5Y46.8%46.4%+0.4%
10Y43.2%47.2%-4.0%
4.3.2.2. Operating Ratio

Measures how efficient Ironbark Capital Ltd is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Asset Management industry mean).
  • An Operation Ratio of 0.45 means that the operating costs are $0.45 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Ironbark Capital Ltd:

  • The MRQ is 0.449. The company is very efficient in keeping operating costs low. +2
  • The TTM is 0.221. The company is very efficient in keeping operating costs low. +2
Trends
Current periodCompared to+/- 
MRQ0.449TTM0.221+0.227
TTM0.221YOY0.138+0.084
TTM0.2215Y0.120+0.101
5Y0.12010Y0.257-0.137
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4490.389+0.060
TTM0.2210.420-0.199
YOY0.1380.552-0.414
5Y0.1200.463-0.343
10Y0.2570.523-0.266
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Ironbark Capital Ltd.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Ironbark Capital Ltd is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Asset Management industry mean).
  • A Current Ratio of 0.00 means the company has $0.00 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Ironbark Capital Ltd:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM125.830-125.830
TTM125.830YOY142.125-16.294
TTM125.8305Y288.471-162.641
5Y288.47110Y344.168-55.697
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ-2.870-2.870
TTM125.8303.340+122.490
YOY142.1253.677+138.448
5Y288.4715.710+282.761
10Y344.1687.687+336.481
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Ironbark Capital Ltd to the Asset Management industry mean.
  • A Quick Ratio of 0.00 means the company can pay off $0.00 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Ironbark Capital Ltd:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM186.130-186.130
TTM186.130YOY252.442-66.312
TTM186.1305Y547.108-360.978
5Y547.10810Y640.776-93.668
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ-2.850-2.850
TTM186.1303.497+182.633
YOY252.4424.173+248.269
5Y547.1086.782+540.326
10Y640.7768.923+631.853
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Ironbark Capital Ltd.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Ironbark Capital Ltd assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Ironbark Capital Ltd to Asset Management industry mean.
  • A Debt to Asset Ratio of 0.02 means that Ironbark Capital Ltd assets are financed with 2.0% credit (debt) and the remaining percentage (100% - 2.0%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Ironbark Capital Ltd:

  • The MRQ is 0.020. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.015. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.020TTM0.015+0.005
TTM0.015YOY0.010+0.005
TTM0.0155Y0.010+0.005
5Y0.01010Y0.008+0.002
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0200.194-0.174
TTM0.0150.184-0.169
YOY0.0100.185-0.175
5Y0.0100.198-0.188
10Y0.0080.184-0.176
4.5.4.2. Debt to Equity Ratio

Measures if Ironbark Capital Ltd is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Ironbark Capital Ltd to the Asset Management industry mean.
  • A Debt to Equity ratio of 2.0% means that company has $0.02 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Ironbark Capital Ltd:

  • The MRQ is 0.020. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.016. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.020TTM0.016+0.005
TTM0.016YOY0.011+0.005
TTM0.0165Y0.010+0.006
5Y0.01010Y0.008+0.002
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0200.233-0.213
TTM0.0160.230-0.214
YOY0.0110.236-0.225
5Y0.0100.266-0.256
10Y0.0080.255-0.247
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 Ironbark Capital Ltd generates.

  • Above 15 is considered overpriced but always compare Ironbark Capital Ltd to the Asset Management industry mean.
  • A PE ratio of 0.11 means the investor is paying $0.11 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Ironbark Capital Ltd:

  • The EOD is 0.115. Based on the earnings, the company is cheap. +2
  • The MRQ is 0.110. Based on the earnings, the company is cheap. +2
  • The TTM is 3.743. Based on the earnings, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.115MRQ0.110+0.005
MRQ0.110TTM3.743-3.632
TTM3.743YOY11.203-7.460
TTM3.7435Y4.772-1.030
5Y4.77210Y28.838-24.066
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
EOD0.1155.414-5.299
MRQ0.1105.125-5.015
TTM3.7435.976-2.233
YOY11.2032.714+8.489
5Y4.7725.723-0.951
10Y28.8387.050+21.788
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 Ironbark Capital Ltd:

  • The EOD is -38.833. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -37.107. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -8.366. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-38.833MRQ-37.107-1.726
MRQ-37.107TTM-8.366-28.741
TTM-8.366YOY-52.620+44.254
TTM-8.3665Y5.525-13.891
5Y5.52510Y0.166+5.359
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
EOD-38.8335.643-44.476
MRQ-37.1075.499-42.606
TTM-8.3664.813-13.179
YOY-52.6203.121-55.741
5Y5.5253.655+1.870
10Y0.1663.022-2.856
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 Ironbark Capital Ltd is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Asset Management industry mean).
  • A PB ratio of 0.78 means the investor is paying $0.78 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Ironbark Capital Ltd:

  • The EOD is 0.817. Based on the equity, the company is cheap. +2
  • The MRQ is 0.781. Based on the equity, the company is cheap. +2
  • The TTM is 0.808. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.817MRQ0.781+0.036
MRQ0.781TTM0.808-0.027
TTM0.808YOY0.817-0.009
TTM0.8085Y0.872-0.064
5Y0.87210Y0.901-0.030
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
EOD0.8170.957-0.140
MRQ0.7810.914-0.133
TTM0.8080.914-0.106
YOY0.8170.947-0.130
5Y0.8721.009-0.137
10Y0.9011.169-0.268
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 Ironbark Capital Ltd.

3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Latest Balance Sheet

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

Summary
Total Assets61,313
Total Liabilities1,228
Total Stockholder Equity60,085
 As reported
Total Liabilities 1,228
Total Stockholder Equity+ 60,085
Total Assets = 61,313

Assets

Total Assets61,313
Total Current Assets0
Long-term Assets1,253
Total Current Assets
Cash And Cash Equivalents 907
Net Receivables 203
Other Current Assets -1,110
Total Current Assets  (as reported)0
Total Current Assets  (calculated)0
+/-0
Long-term Assets
Long-term Assets Other -1,247
Long-term Assets  (as reported)1,253
Long-term Assets  (calculated)-1,247
+/- 2,500

Liabilities & Shareholders' Equity

Total Current Liabilities0
Long-term Liabilities1,228
Total Stockholder Equity60,085
Total Current Liabilities
Total Current Liabilities  (as reported)0
Total Current Liabilities  (calculated)0
+/-0
Long-term Liabilities
Long-term Liabilities  (as reported)1,228
Long-term Liabilities  (calculated)0
+/- 1,228
Total Stockholder Equity
Common Stock58,864
Retained Earnings -8,839
Accumulated Other Comprehensive Income 10,060
Total Stockholder Equity (as reported)60,085
Total Stockholder Equity (calculated)60,085
+/-0
Other
Cash and Short Term Investments 907
Common Stock Shares Outstanding 109,077
Liabilities and Stockholders Equity 61,313
Net Debt -907



5.2. Balance Sheets Structured

All numbers in thousands.

 Trend2024-06-302023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-311995-09-301995-06-301995-03-311994-12-311994-09-301994-06-301994-03-311993-12-311993-09-301993-06-301993-03-311992-12-311992-09-301992-06-301992-03-311991-12-311991-09-301991-06-301991-03-311990-12-311990-09-301990-06-301990-03-311989-12-311989-09-301989-06-301989-03-311988-12-31
> Total 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
185,710
0
0
0
225,391
0
0
0
254,780
0
0
0
264,149
0
239,628
0
67,680
0
63,034
0
58,949
0
0
0
48,482
0
51,310
0
70,215
0
74,838
0
76,931
0
81,811
0
86,369
89,645
89,645
106,696
106,696
104,459
104,459
92,014
92,014
75,263
75,263
77,589
77,589
80,122
80,122
77,615
77,615
80,628
80,628
80,717
80,717
80,808
80,808
79,758
79,758
88,519
88,519
86,417
86,417
89,828
89,828
91,620
91,620
95,811
95,811
94,345
94,345
68,284
68,284
68,284
68,284
70,786
70,786
74,074
74,074
74,956
74,956
73,746
73,746
66,760
66,760
68,244
68,244
68,612
68,612
0
61,591
0
65,693
0
68,889
0
62,407
59,781
59,781
63,630
63,630
62,671
62,671
63,527
63,527
61,313
61,31363,52763,52762,67162,67163,63063,63059,78159,78162,407068,889065,693061,591068,61268,61268,24468,24466,76066,76073,74673,74674,95674,95674,07474,07470,78670,78668,28468,28468,28468,28494,34594,34595,81195,81191,62091,62089,82889,82886,41786,41788,51988,51979,75879,75880,80880,80880,71780,71780,62880,62877,61577,61580,12280,12277,58977,58975,26375,26392,01492,014104,459104,459106,696106,69689,64589,64586,369081,811076,931074,838070,215051,310048,48200058,949063,034067,6800239,6280264,149000254,780000225,391000185,7100000000000000000000000000000000000
   > Total Current 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
15,254
0
0
0
0
0
0
0
827
0
0
0
9,017
0
0
0
4,297
0
0
0
3,344
0
0
0
3,359
0
0
0
10,389
0
0
0
5,068
0
0
0
5,756
0
0
0
13,434
0
0
0
12,785
0
0
0
18,317
0
0
0
16,695
0
0
0
11,071
0
0
0
2,844
88,006
88,006
85,811
738
89,806
89,806
91,593
4,769
95,165
95,165
93,264
20,956
66,345
66,345
65,716
6,163
69,386
69,386
72,352
7,021
73,680
73,680
71,955
13,569
64,780
64,780
67,042
15,329
67,078
67,078
59,090
17,357
63,843
63,843
66,675
8,254
60,349
60,349
57,717
57,717
62,016
62,016
61,108
61,108
62,286
62,286
0
062,28662,28661,10861,10862,01662,01657,71757,71760,34960,3498,25466,67563,84363,84317,35759,09067,07867,07815,32967,04264,78064,78013,56971,95573,68073,6807,02172,35269,38669,3866,16365,71666,34566,34520,95693,26495,16595,1654,76991,59389,80689,80673885,81188,00688,0062,84400011,07100016,69500018,31700012,78500013,4340005,7560005,06800010,3890003,3590003,3440004,2970009,017000827000000015,2540000000000000000000000000000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
15,254
0
0
0
0
0
0
0
827
0
0
0
5,600
0
28,424
0
3,796
0
1,469
0
2,107
0
0
0
2,913
0
2,000
0
9,756
0
2,652
0
3,968
0
5,626
0
3,766
233
233
12,425
12,425
8,245
8,245
6,456
6,456
9,650
9,650
13,289
13,289
9,050
9,050
16,236
16,236
10,928
10,928
6,249
6,249
6,086
6,086
2,147
2,147
812
812
123
123
1,885
1,885
977
977
579
579
18,098
18,098
4,664
4,664
4,875
4,875
2,901
2,901
6,565
6,565
2,146
2,146
314
314
3,517
3,517
309
309
3,267
3,267
645
645
456
456
1,243
1,243
4,794
4,794
1,299
1,299
2,291
2,291
647
647
2,328
2,328
907
9072,3282,3286476472,2912,2911,2991,2994,7944,7941,2431,2434564566456453,2673,2673093093,5173,5173143142,1462,1466,5656,5652,9012,9014,8754,8754,6644,66418,09818,0985795799779771,8851,8851231238128122,1472,1476,0866,0866,2496,24910,92810,92816,23616,2369,0509,05013,28913,2899,6509,6506,4566,4568,2458,24512,42512,4252332333,76605,62603,96802,65209,75602,00002,9130002,10701,46903,796028,42405,600000827000000015,2540000000000000000000000000000000000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,305
0
0
0
4,570
0
0
0
0
0
0
0
4,326
0
0
0
0
86,912
86,912
84,737
0
87,262
87,262
86,820
0
94,401
94,401
71,936
0
61,373
61,373
60,319
769
66,084
66,084
65,226
0
71,203
71,203
70,411
12,028
60,979
60,979
66,225
14,515
63,438
63,438
58,146
16,416
62,981
62,981
65,004
6,587
55,296
55,296
56,148
11,465
59,478
59,478
60,170
17,419
59,783
59,783
0
059,78359,78317,41960,17059,47859,47811,46556,14855,29655,2966,58765,00462,98162,98116,41658,14663,43863,43814,51566,22560,97960,97912,02870,41171,20371,203065,22666,08466,08476960,31961,37361,373071,93694,40194,401086,82087,26287,262084,73786,91286,91200004,32600000004,5700005,305000000000000000000000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,417
0
0
0
501
0
0
0
1,237
0
0
0
446
0
0
0
633
0
0
0
1,100
0
0
0
1,990
0
0
0
1,009
0
0
0
1,024
0
0
0
458
0
0
0
459
0
0
0
496
0
0
0
697
0
0
0
615
0
0
0
3,792
0
0
0
2,858
0
0
0
519
0
0
0
456
300
300
1,227
1,227
252
252
505
505
337
337
296
296
385
385
424
424
215
215
264
264
202
202
278
285
132
132
203
2031321322852782022022642642152154244243853852962963373375055052522521,2271,2273003004560005190002,8580003,7920006150006970004960004590004580001,0240001,0090001,9900001,1000006330004460001,2370005010003,4170000000000000000000000000000000000000000000000
       Other Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
31
31
3
3
32
32
3
3
36
36
3
3
21
21
4
4
44
44
6
56,161
59,523
59,523
60,183
60,183
59,826
-2,460
-1,110
-1,110-2,46059,82660,18360,18359,52359,52356,161644444421213336363332323331310000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   > Long-term 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
255,100
0
0
0
61,542
0
0
0
54,066
0
0
0
44,838
0
0
0
59,788
0
0
0
71,853
0
0
0
80,559
0
0
0
93,224
0
0
0
82,369
0
0
0
58,550
0
0
0
57,543
0
0
0
72,978
0
0
0
75,070
0
0
0
84,737
0
0
0
86,820
0
0
0
71,936
0
0
0
60,319
0
0
0
65,226
0
0
0
70,411
0
0
0
66,225
0
0
0
58,146
0
0
0
65,004
0
0
56,148
56,148
1,614
1,614
1,563
60,170
1,241
1,241
1,253
1,2531,2411,24160,1701,5631,6141,61456,14856,1480065,00400058,14600066,22500070,41100065,22600060,31900071,93600086,82000084,73700075,07000072,97800057,54300058,55000082,36900093,22400080,55900071,85300059,78800044,83800054,06600061,542000255,1000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
66,225
0
0
0
58,146
0
0
0
65,004
0
0
0
56,148
0
0
0
60,170
0
0
0
00060,17000056,14800065,00400058,14600066,22500000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
185,710
0
0
0
225,391
0
0
0
254,780
0
0
0
32
0
201
0
1,841
0
2,449
0
1,539
0
0
0
285
0
267
0
38
0
38
0
10
0
35
0
54
53
53
5
38
55
55
2,112
-3,140
6,641
6,641
5,245
722
2,865
2,865
3,345
3,377
1,380
1,380
963
-3,332
1,606
1,606
1,820
1,844
579
579
610
942
57
57
31
31
681
681
1,085
1,453
1,972
1,972
2,571
1,802
1,429
1,429
1,725
1,827
1,307
1,307
1,791
-10,234
1,980
1,980
1,202
-13,310
1,534
1,534
2,501
-13,912
1,850
1,850
2,214
-4,369
2,058
2,058
-9,395
-54,084
1,614
1,614
1,563
-58,607
0
0
61,313
61,31300-58,6071,5631,6141,614-54,084-9,3952,0582,058-4,3692,2141,8501,850-13,9122,5011,5341,534-13,3101,2021,9801,980-10,2341,7911,3071,3071,8271,7251,4291,4291,8022,5711,9721,9721,4531,085681681313157579426105795791,8441,8201,6061,606-3,3329631,3801,3803,3773,3452,8652,8657225,2456,6416,641-3,1402,1125555385535354035010038038026702850001,53902,44901,8410201032000254,780000225,391000185,7100000000000000000000000000000000000
> Total 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
27,693
0
0
0
21,609
0
0
0
32,303
0
0
0
33,460
0
20,749
0
5,213
0
5,081
0
9,333
0
0
0
828
0
184
0
2,667
0
2,401
0
3,206
0
4,266
0
3,808
4,103
4,103
6,007
6,007
4,684
4,684
3,339
3,339
165
165
555
555
166
166
111
111
486
486
375
375
295
295
173
173
1,750
1,750
118
129
257
257
3,520
4,274
393
393
102
112
86
86
221
238
1,324
1,324
114
121
157
157
64
71
216
216
1,048
1,405
76
76
71
76
191
191
441
1,945
727
727
811
1,024
499
499
382
1,257
330
1,307
1,228
1,2281,3073301,2573824994991,0248117277271,945441191191767176761,4051,04821621671641571571211141,3241,32423822186861121023933934,2743,5202572571291181,7501,7501731732952953753754864861111111661665555551651653,3393,3394,6844,6846,0076,0074,1034,1033,80804,26603,20602,40102,667018408280009,33305,08105,213020,749033,46000032,30300021,60900027,6930000000000000000000000000000000000
   > Total Current 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
316
0
0
0
2,806
0
0
0
342
0
0
0
344
0
0
0
438
0
0
0
162
0
0
0
350
0
0
0
115
0
0
0
91
0
0
0
123
0
0
0
203
0
0
0
147
0
0
0
124
0
0
0
83
0
0
0
119
0
0
0
102
1,750
1,750
118
50
257
257
3,520
54
393
393
102
55
86
86
221
24
1,324
1,324
114
114
157
157
64
26
216
216
1,048
1,005
76
76
71
22
191
191
441
403
727
727
811
811
499
499
382
382
330
330
0
0330330382382499499811811727727403441191191227176761,0051,04821621626641571571141141,3241,32424221868655102393393543,520257257501181,7501,75010200011900083000124000147000203000123000910001150003500001620004380003440003420002,8060003160000000000000000000000000000000000
       Short-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
1,628
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,305
0
0
0
4,570
0
0
0
0
0
0
0
4,326
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
769
0
0
0
0
0
0
0
12,028
0
0
0
14,515
0
0
0
16,416
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000016,41600014,51500012,028000000076900000000000000000004,32600000004,5700005,3050000000000000000000000000000000000000001,62800000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
316
0
0
0
1,178
0
0
0
342
0
0
0
344
0
681
0
438
0
151
0
162
0
0
0
350
0
0
0
115
0
0
0
91
0
372
0
123
108
108
203
203
259
259
147
147
124
124
434
124
158
158
83
83
431
431
374
119
293
293
102
102
113
113
68
50
257
257
282
54
108
108
47
55
86
86
83
24
66
66
88
114
157
157
38
26
144
144
43
1,005
76
76
49
22
191
191
38
403
314
314
39
271
499
499
40
25
66
66
0
0666625404994992713931431440338191191224976761,0054314414426381571571148866662483868655471081085428225725750681131131021022932931193744314318383158158124434124124147147259259203203108108123037209100011500035000016201510438068103440003420001,1780003160000000000000000000000000000000000
       Other Current 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
-316
0
0
0
-2,806
0
0
0
-342
0
0
0
-344
0
0
0
-438
0
0
0
-162
0
0
0
-350
0
0
0
-115
0
0
0
-91
0
0
0
-123
0
0
0
-203
0
0
0
-147
0
0
0
-124
0
0
0
-83
0
0
0
-119
0
0
0
-102
1,637
1,637
50
-50
0
0
3,238
-54
285
285
55
-55
0
0
138
-24
1,258
1,258
26
-114
0
0
26
-26
72
72
1,005
-1,005
0
0
22
-22
0
0
403
-403
413
413
772
540
0
0
342
357
264
264
0
026426435734200540772413413-40340300-222200-1,0051,0057272-262600-114261,2581,258-2413800-5555285285-543,23800-50501,6371,637-102000-119000-83000-124000-147000-203000-123000-91000-115000-350000-162000-438000-344000-342000-2,806000-3160000000000000000000000000000000000
   > Long-term 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
15,390
0
0
0
8,067
0
0
0
23,009
0
0
0
0
0
0
0
2,514
0
0
0
73
0
0
0
129
0
0
0
200
0
0
0
2,053
0
0
0
3,222
0
0
0
4,521
0
0
0
57
0
0
0
62
0
0
0
6
0
0
0
1
0
0
0
14
0
0
0
11
0
0
0
754
0
0
0
10
0
0
0
17
0
0
0
7
0
0
0
7
0
0
0
357
0
0
0
5
0
0
0
1,504
0
0
271
213
0
0
0
875
0
1,307
1,228
1,2281,3070875000213271001,504000500035700070007000170001000075400011000140001000600062000570004,5210003,2220002,053000200000129000730002,514000000023,0090008,06700015,3900000000000000000000000000000000000
       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
20,068
0
4,224
0
4,930
0
6,983
0
0
0
0
0
184
0
200
0
2,401
0
3,007
0
3,894
0
3,685
3,995
3,995
5,804
5,804
4,425
4,425
3,192
3,192
41
41
121
121
8
8
28
28
55
55
1
1
2
2
71
117
1,649
1,649
61
61
509
509
3,992
3,992
292
292
65
65
27
27
155
155
1,263
1,263
33
33
12
12
7
7
6
6
357
357
669
669
5
5
369
369
1,504
1,504
1,135
1,135
213
213
1,346
1,346
875
875
0
0
0
0008758751,3461,3462132131,1351,1351,5041,504369369556696693573576677121233331,2631,263155155272765652922923,9923,99250950961611,6491,649117712211555528288812112141413,1923,1924,4254,4255,8045,8043,9953,9953,68503,89403,00702,40102000184000006,98304,93004,224020,068000000000000000000000000000000000000000000000000
> Total Stockholder Equity
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
158,017
0
0
0
203,782
0
0
0
222,477
0
0
0
230,689
0
218,879
0
62,467
0
57,953
0
49,616
0
0
0
47,654
0
51,126
0
67,548
0
72,437
0
73,725
0
77,545
0
82,561
85,542
85,542
100,689
100,689
99,775
99,775
88,675
88,675
75,098
75,098
77,034
77,034
79,956
79,956
77,504
77,504
80,142
80,142
80,342
80,342
80,513
80,513
79,585
79,585
86,757
86,757
86,288
86,288
89,062
89,062
87,346
87,346
95,411
95,411
94,233
94,233
68,171
68,171
68,046
68,046
69,457
69,457
73,953
73,953
74,787
74,787
73,675
73,675
66,538
66,538
66,839
66,839
67,867
67,867
61,515
61,515
65,133
65,133
66,944
66,944
60,545
60,545
58,757
58,757
61,785
61,785
61,414
61,414
62,220
62,220
60,085
60,08562,22062,22061,41461,41461,78561,78558,75758,75760,54560,54566,94466,94465,13365,13361,51561,51567,86767,86766,83966,83966,53866,53873,67573,67574,78774,78773,95373,95369,45769,45768,04668,04668,17168,17194,23394,23395,41195,41187,34687,34689,06289,06286,28886,28886,75786,75779,58579,58580,51380,51380,34280,34280,14280,14277,50477,50479,95679,95677,03477,03475,09875,09888,67588,67599,77599,775100,689100,68985,54285,54282,561077,545073,725072,437067,548051,126047,65400049,616057,953062,4670218,8790230,689000222,477000203,782000158,0170000000000000000000000000000000000
   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
0
0
0
0
0
0
0
0
0
0
109,287
0
0
0
147,354
0
0
0
168,857
0
0
0
170,288
0
170,288
0
48,483
0
48,709
0
49,005
0
0
0
50,258
0
50,258
0
64,852
0
0
0
64,852
0
66,892
0
70,809
72,068
72,068
84,848
84,848
86,345
86,345
87,145
87,145
83,384
83,384
80,442
80,442
80,398
80,398
80,239
80,239
80,156
80,156
80,156
80,156
80,156
80,156
80,156
80,156
86,903
86,903
86,901
86,901
86,901
86,901
86,901
86,901
94,595
94,595
94,595
94,595
69,537
69,537
69,537
69,537
69,537
69,537
74,663
74,663
74,644
74,644
74,644
74,644
67,374
67,374
67,374
67,374
67,374
67,374
67,374
67,374
67,374
67,374
67,374
67,374
60,475
60,475
60,475
60,475
60,467
60,467
60,250
60,250
60,086
60,086
58,864
58,86460,08660,08660,25060,25060,46760,46760,47560,47560,47560,47567,37467,37467,37467,37467,37467,37467,37467,37467,37467,37467,37467,37474,64474,64474,64474,64474,66374,66369,53769,53769,53769,53769,53769,53794,59594,59594,59594,59586,90186,90186,90186,90186,90186,90186,90386,90380,15680,15680,15680,15680,15680,15680,15680,15680,23980,23980,39880,39880,44280,44283,38483,38487,14587,14586,34586,34584,84884,84872,06872,06870,809066,892064,85200064,852050,258050,25800049,005048,709048,4830170,2880170,288000168,857000147,354000109,2870000000000000000000000000000000000
   Retained Earnings Total Equity0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
30,095
0
0
0
32,327
0
0
0
40,124
0
0
0
35,252
0
0
0
5,669
0
0
0
-1,191
0
0
0
-803
0
0
0
3,083
0
0
0
4,407
0
0
0
7,414
0
0
0
9,318
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,561
0
0
0
957
0
0
0
5
0
0
0
786
0
0
0
527
0
0
0
961
0
0
0
376
0
0
0
5,805
0
0
6,869
6,869
0
0
0
9,751
0
10,721
10,060
10,06010,72109,7510006,8696,869005,80500037600096100052700078600050009570004,5610000000000000000000000000009,3180007,4140004,4070003,083000-803000-1,1910005,66900035,25200040,12400032,32700030,0950000000000000000000000000000000000
   Capital Surplus 0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
30,095
0
0
0
32,327
0
0
0
40,124
0
0
0
35,252
0
0
0
5,669
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-86,757
-86,757
-86,288
0
-89,062
-89,062
-87,346
0
-95,411
-95,411
-94,233
0
-68,171
-68,171
-68,046
0
-69,457
-69,457
-73,953
0
-74,787
-74,787
-73,675
0
-66,538
-66,538
-66,839
0
-67,867
-67,867
-61,515
0
-65,133
-65,133
-66,944
0
-60,545
-60,545
-58,757
-58,757
-61,785
-61,785
-61,414
-61,414
0
0
0
000-61,414-61,414-61,785-61,785-58,757-58,757-60,545-60,5450-66,944-65,133-65,1330-61,515-67,867-67,8670-66,839-66,538-66,5380-73,675-74,787-74,7870-73,953-69,457-69,4570-68,046-68,171-68,1710-94,233-95,411-95,4110-87,346-89,062-89,0620-86,288-86,757-86,757000000000000000000000000000000000000000000005,66900035,25200040,12400032,32700030,0950000000000000000000000000000000000



5.3. Balance Sheets

All numbers in thousands.