0 XP   0   0   0

IGEN Networks Corp
Buy, Hold or Sell?

Let's analyse IGEN Networks Corp together

PenkeI guess you are interested in IGEN Networks Corp. 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 IGEN Networks Corp. 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.

You can find me behind Let's Analyse Together in the top-right of each section.

Get notifications about IGEN Networks Corp

I send you an email if I find something interesting about IGEN Networks Corp.

Quick analysis of IGEN Networks Corp (30 sec.)










1. Valuation of IGEN Networks Corp (5 min.)




Live pricePrice per share (EOD)

$0.00

2. Growth of IGEN Networks Corp (5 min.)




Is IGEN Networks Corp growing?

Current yearPrevious yearGrowGrow %
How rich?-$839.2k-$690k-$51.2k-6.9%

How much money is IGEN Networks Corp making?

Current yearPrevious yearGrowGrow %
Making money-$194.8k-$825k$630.1k?
Net Profit Margin-366.9%-1,626.1%--

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

3. Financial Health of IGEN Networks Corp (5 min.)




4. Comparing to competitors in the Software-Application industry (5 min.)




  Industry Rankings (Software-Application)  


Richest
#769 / 842

Most Revenue
#780 / 842

Most Profit
#344 / 842

Most Efficient
#768 / 842


Fundamentals of IGEN Networks Corp

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge loss.
Using its assets, the company is very inefficient in making profit.
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 unable 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 unable to pay all its debts by selling its assets.

1.1. Profitability of IGEN Networks Corp.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit IGEN Networks Corp earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare IGEN Networks Corp to the Software-Application industry mean.
  • A Net Profit Margin of -766.3% means that $-7.66 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of IGEN Networks Corp:

  • The MRQ is -766.3%. The company is making a huge loss. -2
  • The TTM is -366.9%. The company is making a huge loss. -2
Trends
Current periodCompared to+/- 
MRQ-766.3%TTM-366.9%-399.4%
TTM-366.9%YOY-1,626.1%+1,259.1%
TTM-366.9%5Y-499.5%+132.6%
5Y-499.5%10Y-340.6%-158.9%
Compared to industry (Software-Application)
PeriodCompanyIndustry (mean)+/- 
MRQ-766.3%-8.0%-758.3%
TTM-366.9%-8.5%-358.4%
YOY-1,626.1%-6.2%-1,619.9%
5Y-499.5%-11.6%-487.9%
10Y-340.6%-11.2%-329.4%
1.1.2. Return on Assets

Shows how efficient IGEN Networks Corp is using its assets to generate profit.

  • Above 5% is considered healthy but always compare IGEN Networks Corp to the Software-Application industry mean.
  • -59.9% Return on Assets means that IGEN Networks Corp generated $-0.60 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of IGEN Networks Corp:

  • The MRQ is -59.9%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -32.9%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-59.9%TTM-32.9%-27.1%
TTM-32.9%YOY-111.4%+78.6%
TTM-32.9%5Y-48.4%+15.6%
5Y-48.4%10Y-43.2%-5.2%
Compared to industry (Software-Application)
PeriodCompanyIndustry (mean)+/- 
MRQ-59.9%-1.9%-58.0%
TTM-32.9%-2.2%-30.7%
YOY-111.4%-1.4%-110.0%
5Y-48.4%-2.5%-45.9%
10Y-43.2%-2.6%-40.6%
1.1.3. Return on Equity

Shows how efficient IGEN Networks Corp is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare IGEN Networks Corp to the Software-Application industry mean.
  • 0.0% Return on Equity means IGEN Networks Corp generated $0.00 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of IGEN Networks Corp:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.0%
TTM-YOY-0.0%
TTM-5Y-0.0%
5Y-10Y-10.5%+10.5%
Compared to industry (Software-Application)
PeriodCompanyIndustry (mean)+/- 
MRQ--2.3%+2.3%
TTM--3.6%+3.6%
YOY--1.6%+1.6%
5Y--3.5%+3.5%
10Y-10.5%-4.4%-6.1%

1.2. Operating Efficiency of IGEN Networks Corp.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient IGEN Networks Corp is operating .

  • Measures how much profit IGEN Networks Corp 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 IGEN Networks Corp to the Software-Application industry mean.
  • An Operating Margin of -426.3% means the company generated $-4.26  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of IGEN Networks Corp:

  • The MRQ is -426.3%. The company is operating very inefficient. -2
  • The TTM is -236.0%. The company is operating very inefficient. -2
Trends
Current periodCompared to+/- 
MRQ-426.3%TTM-236.0%-190.3%
TTM-236.0%YOY-1,526.8%+1,290.9%
TTM-236.0%5Y-483.7%+247.8%
5Y-483.7%10Y-329.9%-153.8%
Compared to industry (Software-Application)
PeriodCompanyIndustry (mean)+/- 
MRQ-426.3%-7.3%-419.0%
TTM-236.0%-4.7%-231.3%
YOY-1,526.8%-4.1%-1,522.7%
5Y-483.7%-6.2%-477.5%
10Y-329.9%-6.7%-323.2%
1.2.2. Operating Ratio

Measures how efficient IGEN Networks Corp is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Software-Application industry mean).
  • An Operation Ratio of 5.26 means that the operating costs are $5.26 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of IGEN Networks Corp:

  • The MRQ is 5.263. The company is inefficient in keeping operating costs low. -1
  • The TTM is 4.709. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ5.263TTM4.709+0.554
TTM4.709YOY16.268-11.559
TTM4.7095Y6.442-1.733
5Y6.44210Y4.584+1.858
Compared to industry (Software-Application)
PeriodCompanyIndustry (mean)+/- 
MRQ5.2631.303+3.960
TTM4.7091.321+3.388
YOY16.2681.282+14.986
5Y6.4421.301+5.141
10Y4.5841.239+3.345

1.3. Liquidity of IGEN Networks Corp.

1.3. Liquidity
1.3.1. Current Ratio

Measures if IGEN Networks Corp is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Software-Application industry mean).
  • A Current Ratio of 0.04 means the company has $0.04 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of IGEN Networks Corp:

  • The MRQ is 0.044. The company is unable to pay all its short-term debts. -2
  • The TTM is 0.118. The company is unable to pay all its short-term debts. -2
Trends
Current periodCompared to+/- 
MRQ0.044TTM0.118-0.074
TTM0.118YOY0.157-0.039
TTM0.1185Y0.106+0.012
5Y0.10610Y0.304-0.198
Compared to industry (Software-Application)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0441.728-1.684
TTM0.1181.790-1.672
YOY0.1571.952-1.795
5Y0.1061.894-1.788
10Y0.3041.900-1.596
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare IGEN Networks Corp to the Software-Application industry mean.
  • A Quick Ratio of -0.03 means the company can pay off $-0.03 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of IGEN Networks Corp:

  • The MRQ is -0.028. The company is unable to pay all its short-term debts with the most liquid assets. -2
  • The TTM is 0.052. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ-0.028TTM0.052-0.080
TTM0.052YOY0.085-0.032
TTM0.0525Y0.061-0.009
5Y0.06110Y0.252-0.191
Compared to industry (Software-Application)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.0281.067-1.095
TTM0.0521.145-1.093
YOY0.0851.429-1.344
5Y0.0611.358-1.297
10Y0.2521.367-1.115

1.4. Solvency of IGEN Networks Corp.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of IGEN Networks Corp assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare IGEN Networks Corp to Software-Application industry mean.
  • A Debt to Asset Ratio of 2.36 means that IGEN Networks Corp assets are financed with 236.2% credit (debt) and the remaining percentage (100% - 236.2%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of IGEN Networks Corp:

  • The MRQ is 2.362. The company is unable to pay all its debts by selling its assets. -2
  • The TTM is 2.103. The company is unable to pay all its debts by selling its assets. -2
Trends
Current periodCompared to+/- 
MRQ2.362TTM2.103+0.258
TTM2.103YOY1.975+0.129
TTM2.1035Y2.381-0.277
5Y2.38110Y1.845+0.536
Compared to industry (Software-Application)
PeriodCompanyIndustry (mean)+/- 
MRQ2.3620.453+1.909
TTM2.1030.444+1.659
YOY1.9750.447+1.528
5Y2.3810.482+1.899
10Y1.8450.488+1.357
1.4.2. Debt to Equity Ratio

Measures if IGEN Networks Corp is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare IGEN Networks Corp to the Software-Application industry mean.
  • A Debt to Equity ratio of 0.0% means that company has $0.00 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of IGEN Networks Corp:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.000
TTM-YOY-0.000
TTM-5Y-0.000
5Y-10Y0.213-0.213
Compared to industry (Software-Application)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.732-0.732
TTM-0.732-0.732
YOY-0.688-0.688
5Y-0.793-0.793
10Y0.2130.801-0.588

2. Market Valuation of IGEN Networks Corp

2. Earnings Per Share
2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every $1 in earnings IGEN Networks Corp generates.

  • Above 15 is considered overpriced but always compare IGEN Networks Corp to the Software-Application industry mean.
  • A PE ratio of -6.52 means the investor is paying $-6.52 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of IGEN Networks Corp:

  • The EOD is -4.892. Company is losing money. -2
  • The MRQ is -6.523. Company is losing money. -2
  • The TTM is -84.183. Company is losing money. -2
Trends
Current periodCompared to+/- 
EOD-4.892MRQ-6.523+1.631
MRQ-6.523TTM-84.183+77.660
TTM-84.183YOY-26.671-57.511
TTM-84.1835Y-167.847+83.664
5Y-167.84710Y-736.832+568.985
Compared to industry (Software-Application)
PeriodCompanyIndustry (mean)+/- 
EOD-4.892-1.879-3.013
MRQ-6.523-2.621-3.902
TTM-84.183-3.215-80.968
YOY-26.671-6.701-19.970
5Y-167.847-2.080-165.767
10Y-736.832-1.657-735.175
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of IGEN Networks Corp.

  • Lower is better.
  • A PEG ratio of 1 means the market price of the stock and the expected future earnings are on par.

Let's take a look of the Price Earnings to Growth Ratio trends of IGEN Networks Corp:

  • The MRQ is -6.495. Very Bad. -2
  • The TTM is -43.339. Very Bad. -2
Trends
Current periodCompared to+/- 
MRQ-6.495TTM-43.339+36.844
TTM-43.339YOY-20.933-22.406
TTM-43.3395Y-243.432+200.093
5Y-243.43210Y-741.067+497.636
Compared to industry (Software-Application)
PeriodCompanyIndustry (mean)+/- 
MRQ-6.4953.504-9.999
TTM-43.3394.586-47.925
YOY-20.93310.416-31.349
5Y-243.43228.331-271.763
10Y-741.06741.372-782.439

2. Book Value per Share
2.3. Price to Book Ratio

Measures if the stock price of IGEN Networks Corp is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Software-Application industry mean).
  • A PB ratio of -2.87 means the investor is paying $-2.87 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of IGEN Networks Corp:

  • The EOD is -2.153. Bad. Book ratio is negative. -2
  • The MRQ is -2.871. Bad. Book ratio is negative. -2
  • The TTM is -5.729. Bad. Book ratio is negative. -2
Trends
Current periodCompared to+/- 
EOD-2.153MRQ-2.871+0.718
MRQ-2.871TTM-5.729+2.858
TTM-5.729YOY-18.348+12.619
TTM-5.7295Y-37.912+32.183
5Y-37.91210Y-118.306+80.394
Compared to industry (Software-Application)
PeriodCompanyIndustry (mean)+/- 
EOD-2.1532.748-4.901
MRQ-2.8712.964-5.835
TTM-5.7292.965-8.694
YOY-18.3484.692-23.040
5Y-37.9124.073-41.985
10Y-118.3064.338-122.644
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of IGEN Networks Corp 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---0.0000%0.000-100%0.000-100%0.0000%
Book Value Growth--1.0000.937+7%1.046-4%0.999+0%0.846+18%
Book Value Per Share--0.0000.000-12%0.000-18%0.000+5%0.000-39%
Book Value Per Share Growth--1.0000.937+7%1.046-4%0.999+0%0.846+18%
Current Ratio--0.0440.118-63%0.157-72%0.106-59%0.304-86%
Debt To Asset Ratio--2.3622.103+12%1.975+20%2.381-1%1.845+28%
Debt To Equity Ratio----0%-0%-0%0.213-100%
Dividend Per Share--0.0000.000-10%-+100%0.000+350%0.000+733%
Eps--0.0000.000-16%0.000+143%0.000+38%0.000+10%
Eps Growth--1.004-4.804+578%0.057+1660%-0.677+167%-0.066+107%
Free Cash Flow Per Share--0.0000.000-7%0.000+7%0.000-9%0.000-30%
Free Cash Flow Per Share Growth--1.0001.035-3%0.822+22%0.951+5%-10.770+1177%
Free Cash Flow To Equity Per Share--0.0000.000-64%0.000-1045%0.000-85%0.000-88%
Free Cash Flow To Equity Per Share Growth--1.0000.630+59%0.771+30%-0.074+107%0.148+575%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.057-5%
Intrinsic Value_10Y_max--0.000--------
Intrinsic Value_10Y_min---0.007--------
Intrinsic Value_1Y_max--0.000--------
Intrinsic Value_1Y_min---0.001--------
Intrinsic Value_3Y_max---0.001--------
Intrinsic Value_3Y_min---0.002--------
Intrinsic Value_5Y_max---0.001--------
Intrinsic Value_5Y_min---0.003--------
Net Profit Margin---7.663-3.669-52%-16.261+112%-4.995-35%-3.406-56%
Operating Margin---4.263-2.360-45%-15.268+258%-4.837+13%-3.299-23%
Operating Ratio--5.2634.709+12%16.268-68%6.442-18%4.584+15%
Pb Ratio-2.153+25%-2.871-5.729+100%-18.348+539%-37.912+1221%-118.306+4021%
Pe Ratio-4.892+25%-6.523-84.183+1191%-26.671+309%-167.847+2473%-736.832+11196%
Peg Ratio---6.495-43.339+567%-20.933+222%-243.432+3648%-741.067+11310%
Price Per Share0.001-33%0.0010.002-38%0.006-81%0.019-94%0.073-98%
Price To Total Gains Ratio63.599-33%84.799-99.795+218%140.660-40%-2038.218+2504%-2677.796+3258%
Profit Growth--1.0041.204-17%-0.891+189%0.110+811%0.394+155%
Quick Ratio---0.0280.052-154%0.085-133%0.061-146%0.252-111%
Return On Assets---0.599-0.329-45%-1.114+86%-0.484-19%-0.432-28%
Return On Equity----0%-0%-0%-0.1050%
Revenue Growth--1.0001.196-16%0.883+13%0.984+2%1.097-9%
Total Gains Per Share--0.0000.000+127%0.000-29%0.000-16%0.000+199%
Total Gains Per Share Growth--2.200-1.937+188%0.926+137%0.545+304%0.880+150%
Usd Book Value---839225.000-741343.000-12%-690047.250-18%-877955.300+5%-510495.514-39%
Usd Book Value Change Per Share---0.0000%0.000-100%0.000-100%0.0000%
Usd Book Value Per Share--0.0000.000-12%0.000-18%0.000+5%0.000-39%
Usd Dividend Per Share--0.0000.000-10%-+100%0.000+350%0.000+733%
Usd Eps--0.0000.000-16%0.000+143%0.000+38%0.000+10%
Usd Free Cash Flow---247394.000-230521.000-7%-264010.000+7%-225746.950-9%-172860.297-30%
Usd Free Cash Flow Per Share--0.0000.000-7%0.000+7%0.000-9%0.000-30%
Usd Free Cash Flow To Equity Per Share--0.0000.000-64%0.000-1045%0.000-85%0.000-88%
Usd Price Per Share0.001-33%0.0010.002-38%0.006-81%0.019-94%0.073-98%
Usd Profit---369383.000-194841.750-47%-825022.000+123%-328252.150-11%-312504.486-15%
Usd Revenue--48205.00079990.250-40%58944.000-18%123035.000-61%179949.622-73%
Usd Total Gains Per Share--0.0000.000+127%0.000-29%0.000-16%0.000+199%
 EOD+1 -4MRQTTM+9 -28YOY+19 -205Y+20 -1910Y+16 -23

3.2. Fundamental Score

Let's check the fundamental score of IGEN Networks Corp based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-4.892
Price to Book Ratio (EOD)Between0-1-2.153
Net Profit Margin (MRQ)Greater than0-7.663
Operating Margin (MRQ)Greater than0-4.263
Quick Ratio (MRQ)Greater than1-0.028
Current Ratio (MRQ)Greater than10.044
Debt to Asset Ratio (MRQ)Less than12.362
Debt to Equity Ratio (MRQ)Less than10.000
Return on Equity (MRQ)Greater than0.150.000
Return on Assets (MRQ)Greater than0.05-0.599
Total1/10 (10.0%)

3.3. Technical Score

Let's check the technical score of IGEN Networks Corp based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose0.001
Total0/1 (0.0%)



Latest Balance Sheet

Balance Sheet of 2023-03-31. Currency in USD. All numbers in thousands.

Summary
Total Assets616
Total Liabilities1,456
Total Stockholder Equity-839
 As reported
Total Liabilities 1,456
Total Stockholder Equity+ -839
Total Assets = 616

Assets

Total Assets616
Total Current Assets52
Long-term Assets52
Total Current Assets
Cash And Cash Equivalents -55
Net Receivables 22
Inventory 30
Total Current Assets  (as reported)52
Total Current Assets  (calculated)-3
+/- 55
Long-term Assets
Property Plant Equipment 53
Goodwill 506
Long-term Assets Other 6
Long-term Assets  (as reported)564
Long-term Assets  (calculated)564
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities1,186
Long-term Liabilities269
Total Stockholder Equity-839
Total Current Liabilities
Short-term Debt 662
Accounts payable 174
Other Current Liabilities 269
Total Current Liabilities  (as reported)1,186
Total Current Liabilities  (calculated)1,105
+/- 81
Long-term Liabilities
Long-term Liabilities  (as reported)269
Long-term Liabilities  (calculated)0
+/- 269
Total Stockholder Equity
Common Stock1,890
Retained Earnings -20,170
Other Stockholders Equity 17,298
Total Stockholder Equity (as reported)-839
Total Stockholder Equity (calculated)-981
+/- 142
Other
Cash and Short Term Investments -55
Current Deferred Revenue81
Liabilities and Stockholders Equity 616
Net Debt 905
Short Long Term Debt Total 850



Balance Sheet

Currency in USD. All numbers in thousands.

 Trend2023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-09-302015-06-302015-03-312014-09-302014-06-302014-03-312013-09-302013-06-302013-03-312012-09-302012-06-302012-03-312011-09-302011-06-302011-03-312010-09-302010-06-302010-03-312009-09-302009-06-302009-03-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-30
> Total Assets 
53
21
14
9
2
1
0
0
0
0
1,356
1,803
1,768
1,773
2,110
525
540
543
410
595
555
584
1,383
1,336
1,184
1,130
1,219
699
679
841
766
766
774
894
641
641
999
905
652
652
553
604
532
532
529
542
588
558
619
676
762
836
828
712
616
616
6166167128288367626766195585885425295325326045536526529059996416418947747667668416796991,2191,1301,1841,3361,3835845555954105435405252,1101,7731,7681,8031,3560000129142153
   > Total Current Assets 
53
21
14
9
2
1
0
0
0
0
6
36
1
6
343
224
239
242
153
179
148
189
457
423
412
362
449
176
161
326
253
253
263
385
132
132
493
399
146
146
48
99
26
26
24
36
82
52
113
164
174
254
252
142
52
52
52521422522541741641135282362426269948146146399493132132385263253253326161176449362412423457189148179153242239224343613660000129142153
       Cash And Cash Equivalents 
53
16
11
9
2
1
0
0
0
0
6
36
1
6
343
197
217
210
36
49
3
12
68
65
56
23
54
34
34
52
40
40
40
74
29
29
195
14
57
57
13
37
0
0
0
24
27
0
65
58
64
35
53
84
0
-55
-55084533564586502724000371357571419529297440404052343454235665681234936210217197343613660000129111653
       Net Receivables 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3
6
32
112
125
141
173
358
323
337
306
336
51
35
212
162
162
156
226
54
54
186
288
25
25
27
37
18
18
17
1
35
22
31
58
39
30
62
10
38
22
22381062303958312235117181837272525288186545422615616216221235513363063373233581731411251123263000000000000000
       Other Current Assets 
0
5
3
0
0
0
0
0
0
0
0
0
0
0
0
24
16
0
5
5
5
5
7
8
5
0
0
61
32
32
15
34
46
60
25
47
78
61
0
28
4
4
0
4
4
0
0
0
0
0
0
0
0
0
0
0
0000000000044044280617847256046341532326100587555501624000000000000350
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
0
1,350
1,767
1,767
1,767
1,767
301
301
301
257
415
406
395
926
913
772
768
770
523
518
515
0
513
511
510
0
508
506
506
0
506
506
506
506
506
506
506
506
506
506
511
587
582
576
570
564
564
5645645705765825875115065065065065065065065065065060506506508051051151305155185237707687729139263954064152573013013011,7671,7671,7671,7671,3500000000000
       Property Plant Equipment 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
1
1
7
6
5
4
47
46
33
25
23
18
13
23
7
7
5
4
3
3
0
1
0
0
0
0
0
0
0
0
0
0
0
0
76
71
65
59
0
53
530596571760000000000001033457723131823253346474567111000000000000000
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
506
506
506
506
506
506
506
506
506
506
506
506
506
506
506
506
506
506
506
506
506
506
506
506
506
506
506
506
506
506
506
506
506
506
5065065065065065065065065065065065065065065065065065065065065065065065065065065065065065065065065065060000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
1,767
1,767
1,767
1,767
300
300
300
250
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000000000000000000002503003003001,7671,7671,7671,76700000000000
       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
6
6
6
6
6
0
0
00666660000000000000000000000000000000000000000000000000
> Total Liabilities 
4
0
0
0
1
11
33
330
332
355
82
524
675
757
668
82
27
27
86
251
283
345
557
534
540
562
732
746
917
1,197
1,164
1,164
1,360
1,600
2,031
2,031
2,024
1,786
1,535
1,535
1,724
2,437
1,359
1,359
1,426
1,434
1,459
1,400
1,417
1,346
1,371
1,518
1,418
1,410
1,456
1,456
1,4561,4561,4101,4181,5181,3711,3461,4171,4001,4591,4341,4261,3591,3592,4371,7241,5351,5351,7862,0242,0312,0311,6001,3601,1641,1641,1979177467325625405345573452832518627278266875767552482355332330331110004
   > Total Current Liabilities 
4
0
0
0
1
11
33
330
332
355
82
524
675
757
668
82
27
27
86
251
133
164
456
439
460
479
647
712
888
1,088
1,090
1,090
1,194
1,394
1,847
1,847
1,819
1,509
1,360
1,360
1,596
2,314
1,304
1,304
1,366
1,396
1,154
1,095
1,185
1,083
1,084
1,157
1,025
1,023
1,186
1,186
1,1861,1861,0231,0251,1571,0841,0831,1851,0951,1541,3961,3661,3041,3042,3141,5961,3601,3601,5091,8191,8471,8471,3941,1941,0901,0901,0888887126474794604394561641332518627278266875767552482355332330331110004
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
205
0
0
0
0
0
0
150
0
35
43
50
53
55
0
116
160
152
80
80
91
60
128
128
216
75
0
0
1
3
0
21
79
230
21
70
133
82
224
323
394
460
0
662
66204603943232248213370212307921031007521612812860918080152160116055535043350150000000205000000000000
       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
80
164
96
84
128
183
0
0
0
0
1
3
21
79
89
230
21
70
133
82
203
323
394
460
634
0
0634460394323203821337021230897921310000183128849616480000000000000000000000000000000
       Accounts payable 
4
0
0
0
1
11
33
330
332
323
7
51
460
235
251
56
22
25
60
95
127
144
323
268
285
284
509
461
553
678
653
653
667
614
623
623
614
625
613
613
976
923
745
745
824
854
686
789
776
763
540
654
433
373
174
174
1741743734336545407637767896868548247457459239766136136256146236236146676536536785534615092842852683231441279560252256251235460517323332330331110004
       Other Current Liabilities 
0
0
0
0
0
0
0
0
0
32
76
473
10
522
417
25
5
2
27
5
6
19
44
63
68
76
72
78
118
125
273
112
213
504
945
458
251
270
636
201
275
1,042
390
241
1,117
1,059
260
942
983
929
254
768
551
482
111
269
2691114825517682549299839422601,0591,1172413901,0422752016362702514589455042131122731251187872766863441965272525417522104737632000000000
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
150
181
100
95
80
84
85
34
29
109
0
74
166
206
0
184
205
277
0
175
128
122
55
55
60
39
305
306
232
263
287
361
394
386
269
269
269269386394361287263232306305396055551221281750277205184020616674010929348584809510018115000000000000000000000
       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
74
107
160
182
184
204
205
277
175
151
128
122
55
60
47
39
42
46
48
78
80
75
88
86
0
0
0086887580784846423947605512212815117527720520418418216010774000000000000000000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
74
107
160
182
184
204
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000020418418216010774000000000000000000000000000000
> Total Stockholder Equity
53
21
14
9
0
-10
-33
-330
-332
-355
1,274
1,279
1,092
1,016
1,443
443
513
516
323
344
272
239
826
802
643
568
487
-48
-239
-356
-398
-398
-587
-705
-1,390
-1,390
-1,025
-881
-883
-883
-1,171
-1,832
-827
-827
-897
-892
-871
-843
-798
-671
-610
-682
-590
-697
-839
-839
-839-839-697-590-682-610-671-798-843-871-892-897-827-827-1,832-1,171-883-883-881-1,025-1,390-1,390-705-587-398-398-356-239-484875686438028262392723443235165134431,4431,0161,0921,2791,274-355-332-330-33-1009142153
   Common Stock
17
17
17
0
17
85
85
1
1
1
10
11
11
11
13
14
15
15
15
22
22
19
24
25
26
27
28
28
30
30
32
32
35
37
39
39
53
60
67
67
68
68
74
74
278
1,144
1,192
1,231
1,281
1,393
1,477
1,537
1,571
1,687
0
1,890
1,89001,6871,5711,5371,4771,3931,2811,2311,1921,144278747468686767605339393735323230302828272625241922221515151413111111101118585170171717
   Retained Earnings -20,170-20,170-19,742-19,378-19,359-19,077-16,498-16,066-15,679-15,185-14,970-12,583-11,631-11,631-12,426-11,740-11,376-11,376-11,033-10,855-10,223-10,223-9,312-9,049-8,512-8,512-8,227-8,077-7,676-7,001-6,399-6,062-5,705-5,493-5,314-5,182-5,091-4,720-4,528-4,414-4,275-3,555-3,476-3,400-3,183-1,972-416-393-391-94-71-61-52-47-40-8
   Capital Surplus 00000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
44
44
44
61
44
-24
-24
60
60
60
3,235
4,451
4,481
4,481
4,984
4,704
4,912
5,029
5,029
5,420
5,437
5,537
6,299
6,486
6,698
6,948
7,487
7,612
7,834
7,874
-27
8,115
8,492
8,637
-61
8,854
9,777
10,092
0
10,426
10,500
10,521
0
10,697
11,393
12,896
13,069
13,569
13,884
14,305
16,901
17,023
17,056
17,194
0
17,298
17,298017,19417,05617,02316,90114,30513,88413,56913,06912,89611,39310,697010,52110,50010,426010,0929,7778,854-618,6378,4928,115-277,8747,8347,6127,4876,9486,6986,4866,2995,5375,4375,4205,0295,0294,9124,7044,9844,4814,4814,4513,235606060-24-244461444444



Balance Sheet

Currency in USD. All numbers in thousands.




Cash Flow

Currency in USD. All numbers in thousands.