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

IZEA Inc
Buy, Hold or Sell?

Let's analyze Izea together

I guess you are interested in IZEA Inc. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of IZEA Inc. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

Get notifications about IZEA Inc

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

1. Quick Overview

1.1. Quick analysis of Izea (30 sec.)










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

How much money do you get?

How much money do you get?
$0.00
When do you have the money?
1 year
How often do you get paid?
7.7%

What is your share worth?

Current worth
$3.14
Expected worth in 1 year
$2.26
How sure are you?
30.8%

+ What do you gain per year?

Total Gains per Share
$-0.88
Return On Investment
-34.3%

For what price can you sell your share?

Current Price per Share
$2.56
Expected price per share
$2.41 - $2.98
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Izea (5 min.)




Live pricePrice per Share (EOD)
$2.56
Intrinsic Value Per Share
$-1.81 - $2.35
Total Value Per Share
$1.33 - $5.49

2.2. Growth of Izea (5 min.)




Is Izea growing?

Current yearPrevious yearGrowGrow %
How rich?$53.2m$67.2m-$8.3m-14.2%

How much money is Izea making?

Current yearPrevious yearGrowGrow %
Making money-$4.7m-$1.4m-$3.3m-70.1%
Net Profit Margin-56.8%-16.3%--

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

2.3. Financial Health of Izea (5 min.)




2.4. Comparing to competitors in the Internet Content & Information industry (5 min.)




  Industry Rankings (Internet Content & Information)  


Richest
#89 / 134

Most Revenue
#109 / 134

Most Profit
#103 / 134

Most Efficient
#116 / 134
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

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

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

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

Speculation

The Price per Share of Izea is $2.56. 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 Izea.
  • 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 Izea, 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 $3.14. Based on the TTM, the Book Value Change Per Share is $-0.22 per quarter. Based on the YOY, the Book Value Change Per Share is $0.67 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is $0.00 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Izea.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps-0.52-20.2%-0.28-10.9%-0.13-5.0%-0.12-4.8%-0.04-1.6%
Usd Book Value Change Per Share-0.44-17.2%-0.22-8.6%0.6726.0%0.124.5%0.083.0%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Total Gains Per Share-0.44-17.2%-0.22-8.6%0.6726.0%0.124.5%0.083.0%
Usd Price Per Share2.75-2.47-1.45-1.60-2.16-
Price to Earnings Ratio-1.33--2.96--4.10--12.72--9.87-
Price-to-Total Gains Ratio-6.23--16.41--12.97--12.57--32.10-
Price to Book Ratio0.88-0.72-0.37-0.63-4.46-
Price-to-Total Gains Ratio-6.23--16.41--12.97--12.57--32.10-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share2.56
Number of shares390
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share-0.220.12
Usd Total Gains Per Share-0.220.12
Gains per Quarter (390 shares)-85.6645.40
Gains per Year (390 shares)-342.62181.61
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
10-343-3531181172
20-685-6962361354
30-1028-10393542536
40-1370-13824723718
50-1713-17255904900
60-2056-2068510841082
70-2398-2411612651264
80-2741-2754714461446
90-3084-3097816261628
100-3426-3440918071810

How sure are you?

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

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share0.03.00.00.0%1.010.00.09.1%1.018.00.05.3%3.036.00.07.7%5.052.00.08.8%
Book Value Change Per Share0.03.00.00.0%2.09.00.018.2%7.012.00.036.8%12.026.01.030.8%19.036.02.033.3%
Dividend per Share0.00.03.00.0%2.00.09.018.2%3.00.016.015.8%3.00.036.07.7%3.00.054.05.3%
Total Gains per Share0.03.00.00.0%2.09.00.018.2%7.012.00.036.8%12.026.01.030.8%19.036.02.033.3%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of IZEA Inc compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share---0.441-0.220-50%0.665-166%0.116-481%0.076-680%
Book Value Per Share--3.1413.469-9%3.962-21%2.779+13%1.597+97%
Current Ratio--4.3224.806-10%3.974+9%4.111+5%2.753+57%
Debt To Asset Ratio--0.2180.187+17%0.169+29%0.224-3%0.407-46%
Debt To Equity Ratio--0.2790.231+21%0.204+37%0.324-14%3.088-91%
Dividend Per Share----0%0.000-100%0.001-100%0.000-100%
Enterprise Value--86188779.00083806955.667+3%55775131.283+55%68757052.301+25%54769013.859+57%
Eps---0.517-0.280-46%-0.127-75%-0.123-76%-0.042-92%
Ev To Ebitda Ratio---2.516-6.437+156%-10.724+326%-38.715+1439%-27.107+977%
Ev To Sales Ratio--2.4402.558-5%1.555+57%2.255+8%1.986+23%
Free Cash Flow Per Share---0.058-0.171+193%-0.052-11%-0.063+8%-0.066+13%
Free Cash Flow To Equity Per Share---0.080-0.181+126%-0.069-14%0.163-149%0.082-197%
Gross Profit Margin--1.3281.908-30%3.585-63%1.936-31%2.088-36%
Intrinsic Value_10Y_max--2.351--------
Intrinsic Value_10Y_min---1.807--------
Intrinsic Value_1Y_max---0.191--------
Intrinsic Value_1Y_min---0.272--------
Intrinsic Value_3Y_max---0.249--------
Intrinsic Value_3Y_min---0.744--------
Intrinsic Value_5Y_max--0.085--------
Intrinsic Value_5Y_min---1.130--------
Market Cap43434752.000-7%46658425.00041907749.000+11%24575840.783+90%34964254.248+33%40471144.782+15%
Net Profit Margin---0.993-0.568-43%-0.163-84%-0.314-68%-0.307-69%
Operating Margin---0.997-0.573-42%-0.223-78%-0.285-71%-0.295-70%
Operating Ratio--2.0591.654+25%1.259+63%1.323+56%1.311+57%
Pb Ratio0.815-7%0.8760.720+22%0.372+136%0.631+39%4.460-80%
Pe Ratio-1.238+7%-1.330-2.957+122%-4.100+208%-12.723+856%-9.866+642%
Price Per Share2.560-7%2.7502.470+11%1.448+90%1.602+72%2.162+27%
Price To Free Cash Flow Ratio-10.963+7%-11.777-5.652-52%-2.677-77%-7.670-35%-6.372-46%
Price To Total Gains Ratio-5.803+7%-6.234-16.414+163%-12.967+108%-12.566+102%-32.102+415%
Quick Ratio--4.7755.658-16%4.954-4%4.598+4%2.959+61%
Return On Assets---0.129-0.067-48%-0.018-86%-0.048-63%-0.071-44%
Return On Equity---0.165-0.084-49%-0.021-87%-0.082-50%-0.885+438%
Total Gains Per Share---0.441-0.220-50%0.666-166%0.116-479%0.076-678%
Usd Book Value--53288890.00058854856.667-9%67228603.750-21%55406144.737-4%31115089.641+71%
Usd Book Value Change Per Share---0.441-0.220-50%0.665-166%0.116-481%0.076-680%
Usd Book Value Per Share--3.1413.469-9%3.962-21%2.779+13%1.597+97%
Usd Dividend Per Share----0%0.000-100%0.001-100%0.000-100%
Usd Enterprise Value--86188779.00083806955.667+3%55775131.283+55%68757052.301+25%54769013.859+57%
Usd Eps---0.517-0.280-46%-0.127-75%-0.123-76%-0.042-92%
Usd Free Cash Flow---990445.000-2904715.333+193%-886132.750-11%-1359004.211+37%-1255467.513+27%
Usd Free Cash Flow Per Share---0.058-0.171+193%-0.052-11%-0.063+8%-0.066+13%
Usd Free Cash Flow To Equity Per Share---0.080-0.181+126%-0.069-14%0.163-149%0.082-197%
Usd Market Cap43434752.000-7%46658425.00041907749.000+11%24575840.783+90%34964254.248+33%40471144.782+15%
Usd Price Per Share2.560-7%2.7502.470+11%1.448+90%1.602+72%2.162+27%
Usd Profit---8768319.000-4742999.000-46%-1419935.500-84%-2032019.526-77%-1828665.000-79%
Usd Revenue--8831794.0008292831.000+6%9030984.250-2%7753575.579+14%6618738.103+33%
Usd Total Gains Per Share---0.441-0.220-50%0.666-166%0.116-479%0.076-678%
 EOD+3 -5MRQTTM+14 -24YOY+10 -305Y+19 -2110Y+22 -18

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-1.238
Price to Book Ratio (EOD)Between0-10.815
Net Profit Margin (MRQ)Greater than0-0.993
Operating Margin (MRQ)Greater than0-0.997
Quick Ratio (MRQ)Greater than14.775
Current Ratio (MRQ)Greater than14.322
Debt to Asset Ratio (MRQ)Less than10.218
Debt to Equity Ratio (MRQ)Less than10.279
Return on Equity (MRQ)Greater than0.15-0.165
Return on Assets (MRQ)Greater than0.05-0.129
Total5/10 (50.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5037.474
Ma 20Greater thanMa 502.810
Ma 50Greater thanMa 1002.735
Ma 100Greater thanMa 2002.529
OpenGreater thanClose2.680
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About IZEA Inc

IZEA Worldwide, Inc., together with its subsidiaries, offers software and professional services to connect brands and content creators in North America, the Asia Pacific, and internationally. The company offers IZEA Flex, its flagship platform for managing enterprise influencer marketing; and comprehensive expense management service to track and manage off-platform expenses related to influencer marketing campaigns. It also operates The Creator Marketplace on IZEA.com that provides creators tools to present their work to marketers. In addition, the company provides management of content workflow, creator search and targeting, bidding, analytics, and payment processing services. It primarily sells influencer marketing and custom content campaigns through client development team and platforms. The company was formerly known as IZEA, Inc. and changed its name to IZEA Worldwide, Inc. in August 2018. IZEA Worldwide, Inc. was founded in 2006 and is headquartered in Orlando, Florida.

Fundamental data was last updated by Penke on 2024-12-03 21:55:04.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge loss.
Using its assets, the company is very inefficient in making profit.
Using its investors money, the company is very inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very inefficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is very able to pay all its short-term debts.
The company is very able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is 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 expensive.
Based on how much money comes from the company's main activities, the company is expensive.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Izea to the Internet Content & Information industry mean.
  • A Net Profit Margin of -99.3% means that $-0.99 for each $1 in revenue is generated as profit.

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

  • The MRQ is -99.3%. The company is making a huge loss. -2
  • The TTM is -56.8%. The company is making a huge loss. -2
Trends
Current periodCompared to+/- 
MRQ-99.3%TTM-56.8%-42.5%
TTM-56.8%YOY-16.3%-40.5%
TTM-56.8%5Y-31.4%-25.4%
5Y-31.4%10Y-30.7%-0.6%
Compared to industry (Internet Content & Information)
PeriodCompanyIndustry (mean)+/- 
MRQ-99.3%4.8%-104.1%
TTM-56.8%2.2%-59.0%
YOY-16.3%-0.1%-16.2%
5Y-31.4%-0.4%-31.0%
10Y-30.7%-1.9%-28.8%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Izea to the Internet Content & Information industry mean.
  • -12.9% Return on Assets means that Izea generated $-0.13 profit for each $1 in assets.

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

  • The MRQ is -12.9%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -6.7%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-12.9%TTM-6.7%-6.1%
TTM-6.7%YOY-1.8%-5.0%
TTM-6.7%5Y-4.8%-1.9%
5Y-4.8%10Y-7.1%+2.4%
Compared to industry (Internet Content & Information)
PeriodCompanyIndustry (mean)+/- 
MRQ-12.9%0.9%-13.8%
TTM-6.7%0.5%-7.2%
YOY-1.8%--1.8%
5Y-4.8%0.3%-5.1%
10Y-7.1%-0.1%-7.0%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Izea to the Internet Content & Information industry mean.
  • -16.5% Return on Equity means Izea generated $-0.16 for each $1 the owners (shareholders) invested.

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

  • The MRQ is -16.5%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -8.4%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-16.5%TTM-8.4%-8.0%
TTM-8.4%YOY-2.1%-6.3%
TTM-8.4%5Y-8.2%-0.3%
5Y-8.2%10Y-88.5%+80.3%
Compared to industry (Internet Content & Information)
PeriodCompanyIndustry (mean)+/- 
MRQ-16.5%2.1%-18.6%
TTM-8.4%1.6%-10.0%
YOY-2.1%0.5%-2.6%
5Y-8.2%0.1%-8.3%
10Y-88.5%0.8%-89.3%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of IZEA Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Izea is operating .

  • Measures how much profit Izea 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 Izea to the Internet Content & Information industry mean.
  • An Operating Margin of -99.7% means the company generated $-1.00  for each $1 in revenue (before taxes).

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

  • The MRQ is -99.7%. The company is operating very inefficient. -2
  • The TTM is -57.3%. The company is operating very inefficient. -2
Trends
Current periodCompared to+/- 
MRQ-99.7%TTM-57.3%-42.4%
TTM-57.3%YOY-22.3%-35.0%
TTM-57.3%5Y-28.5%-28.8%
5Y-28.5%10Y-29.5%+1.0%
Compared to industry (Internet Content & Information)
PeriodCompanyIndustry (mean)+/- 
MRQ-99.7%8.0%-107.7%
TTM-57.3%1.0%-58.3%
YOY-22.3%2.2%-24.5%
5Y-28.5%0.8%-29.3%
10Y-29.5%0.1%-29.6%
4.3.2.2. Operating Ratio

Measures how efficient Izea is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Internet Content & Information industry mean).
  • An Operation Ratio of 2.06 means that the operating costs are $2.06 for each $1 in net sales.

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

  • The MRQ is 2.059. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.654. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ2.059TTM1.654+0.406
TTM1.654YOY1.259+0.394
TTM1.6545Y1.323+0.330
5Y1.32310Y1.311+0.013
Compared to industry (Internet Content & Information)
PeriodCompanyIndustry (mean)+/- 
MRQ2.0591.051+1.008
TTM1.6541.094+0.560
YOY1.2591.114+0.145
5Y1.3231.135+0.188
10Y1.3111.098+0.213
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of IZEA Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Internet Content & Information industry mean).
  • A Current Ratio of 4.32 means the company has $4.32 in assets for each $1 in short-term debts.

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

  • The MRQ is 4.322. The company is very able to pay all its short-term debts. +2
  • The TTM is 4.806. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ4.322TTM4.806-0.484
TTM4.806YOY3.974+0.832
TTM4.8065Y4.111+0.695
5Y4.11110Y2.753+1.357
Compared to industry (Internet Content & Information)
PeriodCompanyIndustry (mean)+/- 
MRQ4.3221.971+2.351
TTM4.8061.992+2.814
YOY3.9742.027+1.947
5Y4.1112.264+1.847
10Y2.7532.370+0.383
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Izea to the Internet Content & Information industry mean.
  • A Quick Ratio of 4.77 means the company can pay off $4.77 for each $1 in debt (using most liquid assets).

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

  • The MRQ is 4.775. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 5.658. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ4.775TTM5.658-0.884
TTM5.658YOY4.954+0.705
TTM5.6585Y4.598+1.061
5Y4.59810Y2.959+1.639
Compared to industry (Internet Content & Information)
PeriodCompanyIndustry (mean)+/- 
MRQ4.7751.523+3.252
TTM5.6581.529+4.129
YOY4.9541.670+3.284
5Y4.5982.018+2.580
10Y2.9592.152+0.807
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of IZEA Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Izea to Internet Content & Information industry mean.
  • A Debt to Asset Ratio of 0.22 means that Izea assets are financed with 21.8% credit (debt) and the remaining percentage (100% - 21.8%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.218. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.187. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.218TTM0.187+0.031
TTM0.187YOY0.169+0.018
TTM0.1875Y0.224-0.038
5Y0.22410Y0.407-0.182
Compared to industry (Internet Content & Information)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2180.377-0.159
TTM0.1870.374-0.187
YOY0.1690.357-0.188
5Y0.2240.388-0.164
10Y0.4070.431-0.024
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Izea to the Internet Content & Information industry mean.
  • A Debt to Equity ratio of 27.9% means that company has $0.28 debt for each $1 in shareholders equity.

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

  • The MRQ is 0.279. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.231. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.279TTM0.231+0.048
TTM0.231YOY0.204+0.027
TTM0.2315Y0.324-0.093
5Y0.32410Y3.088-2.764
Compared to industry (Internet Content & Information)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2790.558-0.279
TTM0.2310.571-0.340
YOY0.2040.526-0.322
5Y0.3240.627-0.303
10Y3.0880.654+2.434
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 Izea generates.

  • Above 15 is considered overpriced but always compare Izea to the Internet Content & Information industry mean.
  • A PE ratio of -1.33 means the investor is paying $-1.33 for every $1 in earnings.

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

  • The EOD is -1.238. Based on the earnings, the company is expensive. -2
  • The MRQ is -1.330. Based on the earnings, the company is expensive. -2
  • The TTM is -2.957. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-1.238MRQ-1.330+0.092
MRQ-1.330TTM-2.957+1.627
TTM-2.957YOY-4.100+1.143
TTM-2.9575Y-12.723+9.766
5Y-12.72310Y-9.866-2.857
Compared to industry (Internet Content & Information)
PeriodCompanyIndustry (mean)+/- 
EOD-1.2386.958-8.196
MRQ-1.3307.337-8.667
TTM-2.9574.282-7.239
YOY-4.1006.981-11.081
5Y-12.7238.091-20.814
10Y-9.8665.765-15.631
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 IZEA Inc:

  • The EOD is -10.963. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -11.777. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -5.652. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-10.963MRQ-11.777+0.814
MRQ-11.777TTM-5.652-6.125
TTM-5.652YOY-2.677-2.974
TTM-5.6525Y-7.670+2.018
5Y-7.67010Y-6.372-1.298
Compared to industry (Internet Content & Information)
PeriodCompanyIndustry (mean)+/- 
EOD-10.9637.254-18.217
MRQ-11.7776.569-18.346
TTM-5.6528.116-13.768
YOY-2.6777.388-10.065
5Y-7.6709.078-16.748
10Y-6.3728.995-15.367
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 Izea is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Internet Content & Information industry mean).
  • A PB ratio of 0.88 means the investor is paying $0.88 for each $1 in book value.

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

  • The EOD is 0.815. Based on the equity, the company is cheap. +2
  • The MRQ is 0.876. Based on the equity, the company is cheap. +2
  • The TTM is 0.720. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.815MRQ0.876-0.060
MRQ0.876TTM0.720+0.156
TTM0.720YOY0.372+0.348
TTM0.7205Y0.631+0.089
5Y0.63110Y4.460-3.829
Compared to industry (Internet Content & Information)
PeriodCompanyIndustry (mean)+/- 
EOD0.8152.130-1.315
MRQ0.8761.834-0.958
TTM0.7201.846-1.126
YOY0.3722.174-1.802
5Y0.6313.021-2.390
10Y4.4603.735+0.725
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 IZEA Inc.

4.8.1. Institutions holding IZEA Inc

Institutions are holding 8.409% of the shares of IZEA Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Vanguard Group Inc3.7742064035600
2024-06-30BlackRock Inc1.268702152632005910.2759
2024-09-30Geode Capital Management, LLC0.76360129562-22239-14.6501
2024-09-30Renaissance Technologies Corp0.45210.00037670311001.455
2024-09-30State Street Corp0.303605151200
2024-09-30Northern Trust Corp0.2136036236-600-1.6288
2024-09-30Dimensional Fund Advisors, Inc.0.209603556419823125.9323
2024-09-30Spears Abacus Advisors LLC0.14730.00142500000
2024-09-30Susquehanna International Group, LLP0.1036017572-8454-32.4829
2024-09-30Y-Intercept (Hong Kong) Ltd0.08660.002514688146880
2024-06-30Pine Valley Investments Ltd Liability Co0.08250.002214000-7475-34.8079
2024-09-30Millennium Management LLC0.062010522-2542-19.4581
2024-09-30Morgan Stanley - Brokerage Accounts0.055209366-9372-50.016
2024-09-30SIMPLEX TRADING, LLC0.03380573057300
2024-09-30UBS Group AG0.012802169-10025-82.2126
2024-09-30Tower Research Capital LLC0.00760.00011297-2310-64.0421
2024-09-30Strategic Investment Solutions Inc0.00740.001125000
2024-06-30Advisor Group Holdings, Inc.0.00420713-6080-89.5039
2024-09-30FMR Inc0.00406756750
2024-09-30Hartland & Co0.0035060200
Total 7.59590.00751288780-7022-0.5%

4.9.2. Funds holding IZEA Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-10-31Vanguard Total Stock Mkt Idx Inv2.51310.000142639500
2024-10-31Vanguard Institutional Extnd Mkt Idx Tr1.15790.000519646600
2024-09-30Jacob Discovery Fd Instl0.64632.030210965000
2024-09-30Fidelity Extended Market Index0.41840.000570984-21551-23.2896
2024-11-27iShares Micro-Cap ETF0.22660.01043844700
2024-09-30BlackRock Extended Equity Market K0.13990.000423743-10-0.0421
2024-09-30DFA US Targeted Value I0.12770.000421662271314.3174
2024-09-30NT Ext Equity Mkt Idx Fd - L0.11270.00071911600
2024-09-30Northern Trust Extended Eq Market Idx0.11270.00071911600
2024-09-30Fidelity Total Market Index0.11230.00011905300
2024-09-30Fidelity Series Total Market Index0.0970.000116450-2862-14.8198
2024-09-30NT Ext Equity Mkt Idx Fd - NL0.09690.00071644600
2024-09-30NT Ext Equity Mkt Idx Fd - DC - NL - T20.07810.000713251400.3028
2024-09-30Vanguard Instl Ttl Stck Mkt Idx Tr0.06420.00011089200
2024-10-31Vanguard Instl Ttl Stk Mkt Idx InstlPls0.06420.00011089200
2024-10-31Schwab Total Stock Market Index0.05080.0001862300
2024-11-28Dimensional US Targeted Value ETF0.04950.0002840300
2024-09-30Spartan Extended Market Index Pool E0.04910.000583303724.6745
2024-09-30Fidelity Nasdaq Composite Index0.04610.0001782600
2024-09-30Spartan Total Market Index Pool E0.04010.0001680400
Total 6.20362.04671052549-21298-2.0%

5.3. Insider Transactions

Insiders are holding 26.813% of the shares of IZEA Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-09-20Ryan S SchramSELL27822.5
2024-05-16Gp Investments, Ltd.BUY1783302.77
2024-05-14Gp Investments, Ltd.BUY9281143.2
2024-05-09Gp Investments, Ltd.BUY380213.06
2024-05-03Gp Investments, Ltd.BUY14273
2024-05-01Gp Investments, Ltd.BUY200592.87
2024-04-26Gp Investments, Ltd.BUY615982.78
2024-04-24Gp Investments, Ltd.BUY282582.48
2024-04-16Gp Investments, Ltd.BUY66202.5
2023-12-08Edward H MurphyBUY20002.44
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Latest Balance Sheet

Balance Sheet of 2024-09-30. All numbers in thousands.

Summary
Total Assets68,136
Total Liabilities14,847
Total Stockholder Equity53,289
 As reported
Total Liabilities 14,847
Total Stockholder Equity+ 53,289
Total Assets = 68,136

Assets

Total Assets68,136
Total Current Assets62,719
Long-term Assets5,417
Total Current Assets
Cash And Cash Equivalents 45,958
Short-term Investments 8,419
Net Receivables 6,488
Other Current Assets 1,853
Total Current Assets  (as reported)62,719
Total Current Assets  (calculated)62,719
+/-0
Long-term Assets
Property Plant Equipment 137
Goodwill 1,263
Intangible Assets 1,655
Long-term Assets Other 2,362
Long-term Assets  (as reported)5,417
Long-term Assets  (calculated)5,417
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities14,511
Long-term Liabilities336
Total Stockholder Equity53,289
Total Current Liabilities
Short-term Debt 59
Short Long Term Debt 59
Accounts payable 1,276
Other Current Liabilities 13,000
Total Current Liabilities  (as reported)14,511
Total Current Liabilities  (calculated)14,395
+/- 116
Long-term Liabilities
Long term Debt 19
Long-term Liabilities  (as reported)336
Long-term Liabilities  (calculated)19
+/- 317
Total Stockholder Equity
Common Stock2
Retained Earnings -99,674
Accumulated Other Comprehensive Income -121
Other Stockholders Equity 153,082
Total Stockholder Equity (as reported)53,289
Total Stockholder Equity (calculated)53,289
+/-0
Other
Capital Stock2
Cash and Short Term Investments 54,377
Common Stock Shares Outstanding 16,956
Liabilities and Stockholders Equity 68,136
Net Debt -45,880
Net Invested Capital 53,367
Net Working Capital 48,208
Property Plant and Equipment Gross 329
Short Long Term Debt Total 78



5.2. Balance Sheets Structured

All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-30
> Total Assets 
27
27
16
9
3,873
2,929
1,402
1,022
1,405
2,383
1,402
1,016
1,649
3,396
2,949
13,168
12,180
10,799
10,103
13,073
12,493
22,652
21,539
19,245
18,608
18,674
17,023
15,820
14,325
15,136
13,627
13,627
10,965
24,821
22,918
22,337
27,361
24,730
23,944
17,274
31,132
41,651
44,752
75,848
87,717
88,534
90,795
89,237
86,014
83,994
85,675
82,264
79,023
76,783
76,027
72,739
68,136
68,13672,73976,02776,78379,02382,26485,67583,99486,01489,23790,79588,53487,71775,84844,75241,65131,13217,27423,94424,73027,36122,33722,91824,82110,96513,62713,62715,13614,32515,82017,02318,67418,60819,24521,53922,65212,49313,07310,10310,79912,18013,1682,9493,3961,6491,0161,4022,3831,4051,0221,4022,9293,8739162727
   > Total Current Assets 
27
27
16
9
3,741
2,721
1,120
764
1,163
2,165
1,261
896
1,537
2,991
2,383
12,359
11,363
9,992
8,930
6,804
6,383
17,080
15,737
13,611
13,116
11,474
10,029
9,119
7,959
9,144
7,952
7,952
5,366
11,334
9,607
8,776
14,235
11,985
12,035
10,073
24,373
35,124
38,526
69,966
82,192
83,233
85,390
83,905
54,893
53,459
50,366
52,438
53,152
57,870
61,879
62,295
62,719
62,71962,29561,87957,87053,15252,43850,36653,45954,89383,90585,39083,23382,19269,96638,52635,12424,37310,07312,03511,98514,2358,7769,60711,3345,3667,9527,9529,1447,9599,11910,02911,47413,11613,61115,73717,0806,3836,8048,9309,99211,36312,3592,3832,9911,5378961,2612,1651,1637641,1202,7213,7419162727
       Cash And Cash Equivalents 
27
27
16
9
2,092
1,095
225
124
190
1,304
658
130
70
1,664
530
11,250
9,753
7,880
6,522
3,960
2,526
13,273
11,608
10,064
8,016
6,599
5,949
4,355
3,564
3,448
3,907
3,907
1,878
3,865
1,968
2,315
9,325
6,809
5,885
5,634
20,820
30,618
33,045
65,466
74,990
74,452
75,433
72,559
11,347
20,026
24,601
26,156
31,223
35,196
39,035
44,302
45,958
45,95844,30239,03535,19631,22326,15624,60120,02611,34772,55975,43374,45274,99065,46633,04530,61820,8205,6345,8856,8099,3252,3151,9683,8651,8783,9073,9073,4483,5644,3555,9496,5998,01610,06411,60813,2732,5263,9606,5227,8809,75311,2505301,664701306581,3041901242251,0952,0929162727
       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
33,070
21,879
16,107
17,418
14,084
14,842
17,035
11,286
8,419
8,41911,28617,03514,84214,08417,41816,10721,87933,070000000000000000000000000000000000000000000000000
       Net Receivables 
0
0
0
0
390
883
691
536
615
693
427
601
970
1,164
1,660
930
1,343
1,476
2,156
2,526
3,305
3,048
3,918
2,976
4,668
4,573
3,746
4,455
4,124
5,253
3,647
3,647
2,821
6,811
7,072
6,066
4,185
4,498
5,597
3,978
3,053
3,981
5,207
4,072
6,133
7,093
7,599
7,260
7,579
8,644
5,665
5,922
6,318
6,685
4,799
5,617
6,488
6,4885,6174,7996,6856,3185,9225,6658,6447,5797,2607,5997,0936,1334,0725,2073,9813,0533,9785,5974,4984,1856,0667,0726,8112,8213,6473,6475,2534,1244,4553,7464,5734,6682,9763,9183,0483,3052,5262,1561,4761,3439301,6601,1649706014276936155366918833900000
       Other Current Assets 
0
0
0
0
1,259
743
39
50
29
12
12
9
174
36
78
75
70
151
61
12
21
13
17
40
1
15
12
11
29
28
398
9
40
84
39
27
131
56
153
37
131
140
74
48
63
41
101
19
18
57
66
22
30
1,147
1,010
1,090
1,853
1,8531,0901,0101,1473022665718191014163487414013137153561312739844093982829111215140171321126115170757836174912122950397431,2590000
   > Long-term Assets 
0
0
0
0
132
208
282
259
241
218
141
120
113
405
565
809
817
808
1,173
6,269
6,110
5,572
5,802
5,634
5,492
7,200
6,994
6,701
6,366
5,992
5,675
5,675
5,599
13,487
13,311
13,561
13,126
12,745
11,910
7,202
6,760
6,527
6,226
5,881
5,525
5,302
5,405
5,332
31,121
30,535
35,309
29,827
25,872
18,913
14,148
10,444
5,417
5,41710,44414,14818,91325,87229,82735,30930,53531,1215,3325,4055,3025,5255,8816,2266,5276,7607,20211,91012,74513,12613,56113,31113,4875,5995,6755,6755,9926,3666,7016,9947,2005,4925,6345,8025,5726,1106,2691,1738088178095654051131201412182412592822081320000
       Property Plant Equipment 
0
0
0
0
122
165
152
140
137
124
114
101
99
148
156
190
243
276
589
597
593
596
596
582
571
532
461
409
359
310
286
286
316
309
272
577
449
425
310
317
282
261
231
220
194
158
155
151
92
76
157
258
235
216
178
156
137
1371561782162352581577692151155158194220231261282317310425449577272309316286286310359409461532571582596596593597589276243190156148991011141241371401521651220000
       Goodwill 
0
0
0
0
0
22
108
98
87
77
18
14
9
5
362
569
521
474
484
2,827
2,844
2,468
2,468
2,468
2,468
3,605
3,605
3,605
3,605
3,605
3,605
3,605
3,605
8,317
8,317
8,317
8,317
8,317
8,317
4,017
4,017
4,017
4,017
4,017
4,017
4,017
4,017
4,017
4,017
4,017
4,017
4,017
4,017
4,017
5,285
5,282
1,263
1,2635,2825,2854,0174,0174,0174,0174,0174,0174,0174,0174,0174,0174,0174,0174,0174,0174,0178,3178,3178,3178,3178,3178,3173,6053,6053,6053,6053,6053,6053,6053,6052,4682,4682,4682,4682,8442,8274844745215693625914187787981082200000
       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
25,854
25,106
29,296
23,884
19,754
12,670
4,709
897
0
08974,70912,67019,75423,88429,29625,10625,854000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
22
108
98
87
77
18
14
9
5
362
569
521
474
484
2,726
2,550
2,388
2,620
2,467
2,303
2,902
2,766
2,545
2,245
1,920
1,636
1,636
1,530
4,707
4,579
4,528
4,220
3,860
3,131
2,717
2,420
2,249
1,978
1,645
1,314
1,127
1,233
1,163
1,158
1,336
1,839
1,668
1,866
2,009
3,976
3,866
1,655
1,6553,8663,9762,0091,8661,6681,8391,3361,1581,1631,2331,1271,3141,6451,9782,2492,4202,7173,1313,8604,2204,5284,5794,7071,5301,6361,6361,9202,2452,5452,7662,9022,3032,4672,6202,3882,5502,7264844745215693625914187787981082200000
       Other Assets 
0
0
0
0
10
43
129
118
104
94
27
19
14
257
410
620
574
531
584
5,672
5,517
4,976
5,206
5,052
4,921
6,668
6,533
6,292
6,007
5,682
5,389
148
148
154
143
140
140
142
152
151
40
0
1,473
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000001,4730401511521421401401431541481485,3895,6826,0076,2926,5336,6684,9215,0525,2064,9765,5175,6725845315746204102571419279410411812943100000
> Total Liabilities 
1
1
4
2
2,202
3,654
3,253
3,756
3,490
3,239
2,715
2,965
4,354
4,685
4,400
16,443
13,279
7,804
5,844
12,929
14,076
6,407
7,352
6,569
7,243
8,050
8,035
8,405
8,143
9,299
8,334
8,334
8,698
16,951
15,700
15,726
13,427
8,782
10,226
9,561
10,152
11,630
12,966
12,550
12,444
14,518
15,970
16,750
13,786
13,103
15,409
14,439
12,668
12,315
13,526
11,966
14,847
14,84711,96613,52612,31512,66814,43915,40913,10313,78616,75015,97014,51812,44412,55012,96611,63010,1529,56110,2268,78213,42715,72615,70016,9518,6988,3348,3349,2998,1438,4058,0358,0507,2436,5697,3526,40714,07612,9295,8447,80413,27916,4434,4004,6854,3542,9652,7153,2393,4903,7563,2533,6542,2022411
   > Total Current Liabilities 
1
1
4
2
2,198
2,611
2,473
3,084
3,466
3,181
2,596
2,950
4,352
2,515
2,519
2,259
2,336
2,291
2,527
4,043
5,430
5,311
6,355
6,482
7,163
7,296
7,284
7,599
7,204
8,792
7,707
7,707
8,347
16,908
15,700
15,726
13,427
8,782
10,181
9,496
8,990
10,787
12,463
12,376
12,377
14,453
15,928
16,750
13,786
13,103
15,347
14,331
12,575
12,237
13,039
11,645
14,511
14,51111,64513,03912,23712,57514,33115,34713,10313,78616,75015,92814,45312,37712,37612,46310,7878,9909,49610,1818,78213,42715,72615,70016,9088,3477,7077,7078,7927,2047,5997,2847,2967,1636,4826,3555,3115,4304,0432,5272,2912,3362,2592,5192,5154,3522,9502,5963,1813,4663,0842,4732,6112,1982411
       Short-term Debt 
0
0
0
0
187
113
25
515
588
613
93
287
1,428
40
44
60
57
60
54
47
32
16
7
0
0
0
1,253
364
266
810
501
501
845
1,733
1,526
1,661
527
167
84
1,192
866
1,186
1,477
1,829
31
31
33
66
65
29
43
70
70
59
59
59
59
595959597070432965663331311,8291,4771,1868661,192841675271,6611,5261,7338455015018102663641,25300071632475460576044401,42828793613588515251131870000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
54
0
0
0
852
0
0
0
1,253
364
266
1,430
1,242
1,262
0
0
0
1,336
280
0
0
1,163
838
1,157
1,477
1,798
31
31
33
66
65
29
43
70
70
59
59
59
59
595959597070432965663331311,7981,4771,1578381,163002801,3360001,2621,2421,4302663641,25300085200054000000000000000000
       Accounts payable 
0
0
0
0
672
886
1,080
1,146
1,374
1,051
1,163
1,391
1,301
742
817
808
719
643
311
837
1,063
941
995
1,056
1,239
1,259
1,438
1,578
1,475
1,680
3,349
1,757
1,528
2,832
2,618
2,249
1,739
1,691
2,253
1,131
1,023
1,333
1,880
1,676
1,625
1,373
2,087
1,858
1,802
1,792
1,968
2,468
2,117
1,462
1,156
1,306
1,276
1,2761,3061,1561,4622,1172,4681,9681,7921,8021,8582,0871,3731,6251,6761,8801,3331,0231,1312,2531,6911,7392,2492,6182,8321,5281,7573,3491,6801,4751,5781,4381,2591,2391,0569959411,0638373116437198088177421,3011,3911,1631,0511,3741,1461,0808866720000
       Other Current Liabilities 
0
1
4
2
110
140
235
336
362
279
200
249
437
472
365
342
458
452
395
1,540
1,655
1,995
1,768
2,048
2,169
2,290
2,530
2,255
1,863
2,551
3,857
2,379
1,539
6,712
6,598
6,351
5,328
1,484
1,378
1,576
1,259
1,239
1,925
1,649
2,066
2,389
2,469
2,053
2,387
2,045
2,088
1,938
2,131
1,955
2,774
3,012
13,000
13,0003,0122,7741,9552,1311,9382,0882,0452,3872,0532,4692,3892,0661,6491,9251,2391,2591,5761,3781,4845,3286,3516,5986,7121,5392,3793,8572,5511,8632,2552,5302,2902,1692,0481,7681,9951,6551,5403954524583423654724372492002793623362351401102410
   > Long-term Liabilities 
0
0
0
0
4
1,043
780
672
24
58
119
15
3
2,170
1,881
14,183
10,943
5,513
3,317
8,886
8,646
1,096
997
88
80
754
751
805
938
507
627
627
351
43
9,102
9,375
8,100
7,299
46
66
1,162
844
503
173
67
66
42
14,697
11,399
11,092
62
108
93
78
486
321
336
33632148678931086211,09211,39914,6974266671735038441,16266467,2998,1009,3759,1024335162762750793880575175480889971,0968,6468,8863,3175,51310,94314,1831,8812,17031511958246727801,04340000
       Long term Debt Total 
0
0
0
0
0
32
0
0
0
0
0
0
0
0
34
47
0
0
7
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
46
66
1,097
778
459
139
32
31
0
0
0
0
0
0
0
0
0
0
0
0000000000031321394597781,097664600000000000000000007004734000000003200000
       Other Liabilities 
0
0
0
0
1,041
1,011
752
647
5
43
3
10
2
2,140
1,847
14,137
10,911
5,497
3,310
8,886
8,647
1,096
997
87
80
755
751
806
939
507
626
438
351
43
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000004335143862650793980675175580879971,0968,6478,8863,3105,49710,91114,1371,8472,14021034356477521,0111,0410000
       Deferred Long Term Liability 
0
0
0
0
4
1,011
0
0
0
0
0
0
0
0
1,847
14,136
0
0
3,310
0
5,570
0
103
88
80
71
63
51
40
29
17
4
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000000004172940516371808810305,57003,3100014,1361,847000000001,01140000
> Total Stockholder Equity
0
25
12
7
1,671
-725
-1,851
-2,733
-2,085
-856
-1,313
-1,949
-2,705
-1,289
-1,451
-3,275
-1,099
2,995
4,259
144
-1,584
16,245
14,187
12,676
11,365
10,623
8,988
7,415
6,182
5,837
5,294
5,294
2,267
7,870
7,218
6,611
13,934
15,948
13,718
7,713
20,980
30,021
31,786
63,298
75,274
74,016
74,825
72,487
72,228
70,891
70,266
67,825
66,355
64,468
62,502
60,774
53,289
53,28960,77462,50264,46866,35567,82570,26670,89172,22872,48774,82574,01675,27463,29831,78630,02120,9807,71313,71815,94813,9346,6117,2187,8702,2675,2945,2945,8376,1827,4158,98810,62311,36512,67614,18716,245-1,5841444,2592,995-1,099-3,275-1,451-1,289-2,705-1,949-1,313-856-2,085-2,733-1,851-7251,671712250
   Common Stock
0
0
0
0
4
4
4
4
0
0
1
1
1
2
2
6
6
6
6
6
6
10
1
1
1
1
1
1
1
1
1
1
1
1
1
1
3
3
3
3
4
5
5
6
6
6
6
6
6
6
6
6
2
2
2
2
2
2222266666666655433331111111111111110666666221110044440000
   Retained Earnings Total Equity0000-81,943-80,90900000-74,220-72,739-72,627-70,635-69,594-68,339-66,548-60,385-58,091-56,918-54,9250-52,402-51,069-49,421-47,277-46,534-45,976-44,529-41,810-39,980-38,468-36,842-34,2500-29,1980-22,94100-26,695-26,12500000000-16,991-15,3990000
   Accumulated Other Comprehensive Income -121-112-188-513-645-655-781-865-267000000-540-511-904-868-956-1,026-1,036-99900-790-79000-616-616-562-571-507-446-389-336-287-240-220-246-205-20500-174-17400-175-175000000
   Capital Surplus 
0
0
0
0
16,029
16,261
0
0
0
0
0
0
0
0
24,672
23,414
0
0
27,195
0
27,608
0
48,436
49,517
49,833
50,603
50,797
51,943
52,157
52,371
52,570
53,117
53,336
60,270
60,312
61,535
70,848
74,035
74,099
74,258
89,316
99,610
102,416
135,920
148,006
148,229
0
0
0
0
0
149,383
149,646
0
0
0
0
0000149,646149,38300000148,229148,006135,920102,41699,61089,31674,25874,09974,03570,84861,53560,31260,27053,33653,11752,57052,37152,15751,94350,79750,60349,83349,51748,436027,608027,1950023,41424,6720000000016,26116,0290000
   Treasury Stock0000-7050000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
41
41
41
17,081
16,261
16,275
16,311
18,802
20,983
21,663
21,737
21,875
24,265
24,877
23,414
23,807
27,190
27,435
27,638
27,944
48,466
48,882
50,024
50,404
51,165
51,413
51,943
52,157
52,371
0
53,360
53,336
60,270
61,310
62,571
71,875
74,991
74,968
75,162
89,826
100,150
102,416
135,920
148,006
148,229
148,452
148,590
148,769
148,935
149,144
149,383
148,941
148,906
151,399
151,790
153,082
153,082151,790151,399148,906148,941149,383149,144148,935148,769148,590148,452148,229148,006135,920102,416100,15089,82675,16274,96874,99171,87562,57161,31060,27053,33653,360052,37152,15751,94351,41351,16550,40450,02448,88248,46627,94427,63827,43527,19023,80723,41424,87724,26521,87521,73721,66320,98318,80216,31116,27516,26117,0814141410



5.3. Balance Sheets

All numbers in thousands.




5.4. Cash Flows

Currency in USD. All numbers in thousands.