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?
What is your share worth?
+ What do you gain per year?
2. Detailed Analysis
2.1. Valuation of Izea (5 min.)
2.2. Growth of Izea (5 min.)
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)
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.
How much money are you going to get?
MRQ | TTM | YOY | 5Y | 10Y | ||||||
---|---|---|---|---|---|---|---|---|---|---|
$ | % 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% | 0.67 | 26.0% | 0.12 | 4.5% | 0.08 | 3.0% |
Usd Dividend Per Share | 0.00 | 0.0% | 0.00 | 0.0% | 0.00 | 0.0% | 0.00 | 0.0% | 0.00 | 0.0% |
Usd Total Gains Per Share | -0.44 | -17.2% | -0.22 | -8.6% | 0.67 | 26.0% | 0.12 | 4.5% | 0.08 | 3.0% |
Usd Price Per Share | 2.75 | - | 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 Ratio | 0.88 | - | 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 | |
---|---|
Usd Price Per Share | 2.56 |
Number of shares | 390 |
Gains per Quarter | Trailing 12 Months | 5 Year |
---|---|---|
Usd Dividend Per Share | 0.00 | 0.00 |
Usd Book Value Change Per Share | -0.22 | 0.12 |
Usd Total Gains Per Share | -0.22 | 0.12 |
Gains per Quarter (390 shares) | -85.66 | 45.40 |
Gains per Year (390 shares) | -342.62 | 181.61 |
Years | Return on Investment (TTM) | Return on Investment (5Y) | ||||
---|---|---|---|---|---|---|
Dividend | Book Value gain | Total gains | Dividend | Book Value gain | Total gains | |
Broker costs | - | - | -10 | - | - | -10 |
1 | 0 | -343 | -353 | 1 | 181 | 172 |
2 | 0 | -685 | -696 | 2 | 361 | 354 |
3 | 0 | -1028 | -1039 | 3 | 542 | 536 |
4 | 0 | -1370 | -1382 | 4 | 723 | 718 |
5 | 0 | -1713 | -1725 | 5 | 904 | 900 |
6 | 0 | -2056 | -2068 | 5 | 1084 | 1082 |
7 | 0 | -2398 | -2411 | 6 | 1265 | 1264 |
8 | 0 | -2741 | -2754 | 7 | 1446 | 1446 |
9 | 0 | -3084 | -3097 | 8 | 1626 | 1628 |
10 | 0 | -3426 | -3440 | 9 | 1807 | 1810 |
How sure are you?
Based on the past periods, how sure are you to get value out of your investment.
Linear %
Trailing 12 Months | 3Y | 5 Year | 10 Year | ALLTIME | ||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
% | % | % | % | % | ||||||||||||||||
Earnings Per Share | 0.0 | 3.0 | 0.0 | 0.0% | 1.0 | 10.0 | 0.0 | 9.1% | 1.0 | 18.0 | 0.0 | 5.3% | 3.0 | 36.0 | 0.0 | 7.7% | 5.0 | 52.0 | 0.0 | 8.8% |
Book Value Change Per Share | 0.0 | 3.0 | 0.0 | 0.0% | 2.0 | 9.0 | 0.0 | 18.2% | 7.0 | 12.0 | 0.0 | 36.8% | 12.0 | 26.0 | 1.0 | 30.8% | 19.0 | 36.0 | 2.0 | 33.3% |
Dividend per Share | 0.0 | 0.0 | 3.0 | 0.0% | 2.0 | 0.0 | 9.0 | 18.2% | 3.0 | 0.0 | 16.0 | 15.8% | 3.0 | 0.0 | 36.0 | 7.7% | 3.0 | 0.0 | 54.0 | 5.3% |
Total Gains per Share | 0.0 | 3.0 | 0.0 | 0.0% | 2.0 | 9.0 | 0.0 | 18.2% | 7.0 | 12.0 | 0.0 | 36.8% | 12.0 | 26.0 | 1.0 | 30.8% | 19.0 | 36.0 | 2.0 | 33.3% |
3.2. Key Performance Indicators
The key performance indicators of IZEA Inc compared to the Most Recent Quarter (MRQ).
End of day | +/- | Most Recent Quarter | Trailing 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 | - | - | 3.141 | 3.469 | -9% | 3.962 | -21% | 2.779 | +13% | 1.597 | +97% |
Current Ratio | - | - | 4.322 | 4.806 | -10% | 3.974 | +9% | 4.111 | +5% | 2.753 | +57% |
Debt To Asset Ratio | - | - | 0.218 | 0.187 | +17% | 0.169 | +29% | 0.224 | -3% | 0.407 | -46% |
Debt To Equity Ratio | - | - | 0.279 | 0.231 | +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 | - | - | 86188779.000 | 83806955.667 | +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 | - | - | 2.440 | 2.558 | -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 | - | - | 1.328 | 1.908 | -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 Cap | 43434752.000 | -7% | 46658425.000 | 41907749.000 | +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 | - | - | 2.059 | 1.654 | +25% | 1.259 | +63% | 1.323 | +56% | 1.311 | +57% |
Pb Ratio | 0.815 | -7% | 0.876 | 0.720 | +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 Share | 2.560 | -7% | 2.750 | 2.470 | +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 | - | - | 4.775 | 5.658 | -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 | - | - | 53288890.000 | 58854856.667 | -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 | - | - | 3.141 | 3.469 | -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 | - | - | 86188779.000 | 83806955.667 | +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 Cap | 43434752.000 | -7% | 46658425.000 | 41907749.000 | +11% | 24575840.783 | +90% | 34964254.248 | +33% | 40471144.782 | +15% |
Usd Price Per Share | 2.560 | -7% | 2.750 | 2.470 | +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 | - | - | 8831794.000 | 8292831.000 | +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 -5 | MRQ | TTM | +14 -24 | YOY | +10 -30 | 5Y | +19 -21 | 10Y | +22 -18 |
3.3 Fundamental Score
Penke's Stock Scanner
Indicator | Condition | Value | ||
---|---|---|---|---|
Price to Earnings Ratio (EOD) | Between | 0-15 | -1.238 | |
Price to Book Ratio (EOD) | Between | 0-1 | 0.815 | |
Net Profit Margin (MRQ) | Greater than | 0 | -0.993 | |
Operating Margin (MRQ) | Greater than | 0 | -0.997 | |
Quick Ratio (MRQ) | Greater than | 1 | 4.775 | |
Current Ratio (MRQ) | Greater than | 1 | 4.322 | |
Debt to Asset Ratio (MRQ) | Less than | 1 | 0.218 | |
Debt to Equity Ratio (MRQ) | Less than | 1 | 0.279 | |
Return on Equity (MRQ) | Greater than | 0.15 | -0.165 | |
Return on Assets (MRQ) | Greater than | 0.05 | -0.129 | |
Total | 5/10 (50.0%) |
3.4 Technical Score
Penke's Symbol Scanner
Indicator | Condition | Value | ||
---|---|---|---|---|
Rsi | Greater than | 50 | 37.474 | |
Ma 20 | Greater than | Ma 50 | 2.810 | |
Ma 50 | Greater than | Ma 100 | 2.735 | |
Ma 100 | Greater than | Ma 200 | 2.529 | |
Open | Greater than | Close | 2.680 | |
Total | 4/5 (80.0%) |
4. In-depth Analysis
4.1 About IZEA Inc
- https://www.izea.com
- Internet Content & Information
- 152
- 1317 Edgewater Drive, Orlando, FL, United States, 32804
Google Maps Bing Maps
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
Compared to previous year | Compared 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. |
Compared to previous year | Compared to industry | |
---|---|---|
The company is operating very inefficient. | ||
The company is inefficient in keeping operating costs low. |
Compared to previous year | Compared 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. |
Compared to previous year | Compared 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
Compared to previous year | Compared 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. |
4.3 Financial Health
4.3.1. Profitability
4.3.1 Profitability
4.3.1.1. Net Profit Margin
- 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:
Trends
- The YOY is -16.3%. Compared to the TTM, the mid term is trending down. -2
- The 5Y is -31.4%. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is -30.7%. Compared to the 5Y term, the 10Y term is trending down. -2
Current period | Compared 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)
Let compare the company's Net Profit Margin with the average (mean) in the Internet Content & Information industry:
- The MRQ average (mean) in the Internet Content & Information industry is 4.8%. trending down. -2
- The TTM average (mean) in the Internet Content & Information industry is 2.2%. trending down. -2
4.3.1.2. Return on Assets
- 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:
Trends
- The YOY is -1.8%. Compared to the TTM, the mid term is trending down. -2
- The 5Y is -4.8%. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is -7.1%. Compared to the 5Y term, the 10Y term is trending up. +2
Current period | Compared 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)
Let compare the company's Return on Assets with the average (mean) in the Internet Content & Information industry:
- The MRQ average (mean) in the Internet Content & Information industry is 0.9%. trending down. -2
- The TTM average (mean) in the Internet Content & Information industry is 0.5%. trending down. -2
4.3.1.3. Return on Equity
- 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:
Trends
- The YOY is -2.1%. Compared to the TTM, the mid term is trending down. -2
- The 5Y is -8.2%. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is -88.5%. Compared to the 5Y term, the 10Y term is trending up. +2
Current period | Compared 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)
Let compare the company's Return on Equity with the average (mean) in the Internet Content & Information industry:
- The MRQ average (mean) in the Internet Content & Information industry is 2.1%. trending down. -2
- The TTM average (mean) in the Internet Content & Information industry is 1.6%. trending down. -2
4.3.2. Operating Efficiency of IZEA Inc.
4.3.2. Operating Efficiency
4.3.2.1. Operating Margin
- 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:
Trends
- The YOY is -22.3%. Compared to the TTM, the mid term is trending down. -2
- The 5Y is -28.5%. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is -29.5%. Compared to the 5Y term, the 10Y term is trending up. +2
Current period | Compared 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)
Let compare the company's Operating Margin with the average (mean) in the Internet Content & Information industry:
- The MRQ average (mean) in the Internet Content & Information industry is 8.0%. trending down. -2
- The TTM average (mean) in the Internet Content & Information industry is 1.0%. trending down. -2
4.3.2.2. Operating Ratio
- 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:
Trends
- The YOY is 1.259. Compared to the TTM, the mid term is trending up. -2
- The 5Y is 1.323. Compared to the TTM, the 5Y term is trending up. -2
- The 10Y is 1.311. Compared to the 5Y term, the 10Y term is trending up. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 2.059 | TTM | 1.654 | +0.406 | |
TTM | 1.654 | YOY | 1.259 | +0.394 | |
TTM | 1.654 | 5Y | 1.323 | +0.330 | |
5Y | 1.323 | 10Y | 1.311 | +0.013 |
Compared to industry (Internet Content & Information)
Let compare the company's Operating Ratio with the average (mean) in the Internet Content & Information industry:
- The MRQ average (mean) in the Internet Content & Information industry is 1.051. trending up. -2
- The TTM average (mean) in the Internet Content & Information industry is 1.094. trending up. -2
4.4.3. Liquidity of IZEA Inc.
4.4.3. Liquidity
4.4.3.1. Current Ratio
- 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:
Trends
- The YOY is 3.974. Compared to the TTM, the mid term is trending up. +2
- The 5Y is 4.111. Compared to the TTM, the 5Y term is trending up. +2
- The 10Y is 2.753. Compared to the 5Y term, the 10Y term is trending up. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 4.322 | TTM | 4.806 | -0.484 | |
TTM | 4.806 | YOY | 3.974 | +0.832 | |
TTM | 4.806 | 5Y | 4.111 | +0.695 | |
5Y | 4.111 | 10Y | 2.753 | +1.357 |
Compared to industry (Internet Content & Information)
Let compare the company's Current Ratio with the average (mean) in the Internet Content & Information industry:
- The MRQ average (mean) in the Internet Content & Information industry is 1.971. trending up. +2
- The TTM average (mean) in the Internet Content & Information industry is 1.992. trending up. +2
4.4.3.2. Quick Ratio
- 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:
Trends
- The YOY is 4.954. Compared to the TTM, the mid term is trending up. +2
- The 5Y is 4.598. Compared to the TTM, the 5Y term is trending up. +2
- The 10Y is 2.959. Compared to the 5Y term, the 10Y term is trending up. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 4.775 | TTM | 5.658 | -0.884 | |
TTM | 5.658 | YOY | 4.954 | +0.705 | |
TTM | 5.658 | 5Y | 4.598 | +1.061 | |
5Y | 4.598 | 10Y | 2.959 | +1.639 |
Compared to industry (Internet Content & Information)
Let compare the company's Quick Ratio with the average (mean) in the Internet Content & Information industry:
- The MRQ average (mean) in the Internet Content & Information industry is 1.523. trending up. +2
- The TTM average (mean) in the Internet Content & Information industry is 1.529. trending up. +2
4.5.4. Solvency of IZEA Inc.
4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio
- 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:
Trends
- The YOY is 0.169. Compared to the TTM, the mid term is trending up. -2
- The 5Y is 0.224. Compared to the TTM, the 5Y term is trending down. +2
- The 10Y is 0.407. Compared to the 5Y term, the 10Y term is trending down. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 0.218 | TTM | 0.187 | +0.031 | |
TTM | 0.187 | YOY | 0.169 | +0.018 | |
TTM | 0.187 | 5Y | 0.224 | -0.038 | |
5Y | 0.224 | 10Y | 0.407 | -0.182 |
Compared to industry (Internet Content & Information)
Let compare the company's Debt to Asset Ratio with the average (mean) in the Internet Content & Information industry:
- The MRQ average (mean) in the Internet Content & Information industry is 0.377. trending down. +2
- The TTM average (mean) in the Internet Content & Information industry is 0.374. trending down. +2
4.5.4.2. Debt to Equity Ratio
- 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:
Trends
- The YOY is 0.204. Compared to the TTM, the mid term is trending up. -2
- The 5Y is 0.324. Compared to the TTM, the 5Y term is trending down. +2
- The 10Y is 3.088. Compared to the 5Y term, the 10Y term is trending down. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 0.279 | TTM | 0.231 | +0.048 | |
TTM | 0.231 | YOY | 0.204 | +0.027 | |
TTM | 0.231 | 5Y | 0.324 | -0.093 | |
5Y | 0.324 | 10Y | 3.088 | -2.764 |
Compared to industry (Internet Content & Information)
Let compare the company's Debt to Equity Ratio with the average (mean) in the Internet Content & Information industry:
- The MRQ average (mean) in the Internet Content & Information industry is 0.558. trending down. +2
- The TTM average (mean) in the Internet Content & Information industry is 0.571. trending down. +2
4.6. Market Valuation
4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio
- 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:
Trends
- The YOY is -4.100. Compared to the TTM, the mid term is trending up. -2
- The 5Y is -12.723. Compared to the TTM, the 5Y term is trending up. -2
- The 10Y is -9.866. Compared to the 5Y term, the 10Y term is trending down. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
EOD | -1.238 | MRQ | -1.330 | +0.092 | |
MRQ | -1.330 | TTM | -2.957 | +1.627 | |
TTM | -2.957 | YOY | -4.100 | +1.143 | |
TTM | -2.957 | 5Y | -12.723 | +9.766 | |
5Y | -12.723 | 10Y | -9.866 | -2.857 |
Compared to industry (Internet Content & Information)
Let compare the company's Price to Earnings Ratio with the average (mean) in the Internet Content & Information industry:
- The MRQ average (mean) in the Internet Content & Information industry is 7.337. trending down. -2
- The TTM average (mean) in the Internet Content & Information industry is 4.282. trending down. -2
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
- The YOY is -2.677. Compared to the TTM, the mid term is trending down. +2
- The 5Y is -7.670. Compared to the TTM, the 5Y term is trending up. -2
- The 10Y is -6.372. Compared to the 5Y term, the 10Y term is trending down. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
EOD | -10.963 | MRQ | -11.777 | +0.814 | |
MRQ | -11.777 | TTM | -5.652 | -6.125 | |
TTM | -5.652 | YOY | -2.677 | -2.974 | |
TTM | -5.652 | 5Y | -7.670 | +2.018 | |
5Y | -7.670 | 10Y | -6.372 | -1.298 |
Compared to industry (Internet Content & Information)
Let compare the company's priceToFreeCashFlowRatio with the average (mean) in the Internet Content & Information industry:
- The MRQ average (mean) in the Internet Content & Information industry is 6.569. trending down. -2
- The TTM average (mean) in the Internet Content & Information industry is 8.116. trending down. -2
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio
- 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:
Trends
- The YOY is 0.372. Compared to the TTM, the mid term is trending up. -2
- The 5Y is 0.631. Compared to the TTM, the 5Y term is trending up. -2
- The 10Y is 4.460. Compared to the 5Y term, the 10Y term is trending down. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
EOD | 0.815 | MRQ | 0.876 | -0.060 | |
MRQ | 0.876 | TTM | 0.720 | +0.156 | |
TTM | 0.720 | YOY | 0.372 | +0.348 | |
TTM | 0.720 | 5Y | 0.631 | +0.089 | |
5Y | 0.631 | 10Y | 4.460 | -3.829 |
Compared to industry (Internet Content & Information)
Let compare the company's Price to Book Ratio with the average (mean) in the Internet Content & Information industry:
- The MRQ average (mean) in the Internet Content & Information industry is 1.834. trending down. +2
- The TTM average (mean) in the Internet Content & Information industry is 1.846. trending down. +2
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.
Date | Name | Total Shares | Total Assets | Current Shares | Change | % |
---|---|---|---|---|---|---|
2024-09-30 | Vanguard Group Inc | 3.7742 | 0 | 640356 | 0 | 0 |
2024-06-30 | BlackRock Inc | 1.2687 | 0 | 215263 | 20059 | 10.2759 |
2024-09-30 | Geode Capital Management, LLC | 0.7636 | 0 | 129562 | -22239 | -14.6501 |
2024-09-30 | Renaissance Technologies Corp | 0.4521 | 0.0003 | 76703 | 1100 | 1.455 |
2024-09-30 | State Street Corp | 0.3036 | 0 | 51512 | 0 | 0 |
2024-09-30 | Northern Trust Corp | 0.2136 | 0 | 36236 | -600 | -1.6288 |
2024-09-30 | Dimensional Fund Advisors, Inc. | 0.2096 | 0 | 35564 | 19823 | 125.9323 |
2024-09-30 | Spears Abacus Advisors LLC | 0.1473 | 0.0014 | 25000 | 0 | 0 |
2024-09-30 | Susquehanna International Group, LLP | 0.1036 | 0 | 17572 | -8454 | -32.4829 |
2024-09-30 | Y-Intercept (Hong Kong) Ltd | 0.0866 | 0.0025 | 14688 | 14688 | 0 |
2024-06-30 | Pine Valley Investments Ltd Liability Co | 0.0825 | 0.0022 | 14000 | -7475 | -34.8079 |
2024-09-30 | Millennium Management LLC | 0.062 | 0 | 10522 | -2542 | -19.4581 |
2024-09-30 | Morgan Stanley - Brokerage Accounts | 0.0552 | 0 | 9366 | -9372 | -50.016 |
2024-09-30 | SIMPLEX TRADING, LLC | 0.0338 | 0 | 5730 | 5730 | 0 |
2024-09-30 | UBS Group AG | 0.0128 | 0 | 2169 | -10025 | -82.2126 |
2024-09-30 | Tower Research Capital LLC | 0.0076 | 0.0001 | 1297 | -2310 | -64.0421 |
2024-09-30 | Strategic Investment Solutions Inc | 0.0074 | 0.001 | 1250 | 0 | 0 |
2024-06-30 | Advisor Group Holdings, Inc. | 0.0042 | 0 | 713 | -6080 | -89.5039 |
2024-09-30 | FMR Inc | 0.004 | 0 | 675 | 675 | 0 |
2024-09-30 | Hartland & Co | 0.0035 | 0 | 602 | 0 | 0 |
Total | 7.5959 | 0.0075 | 1288780 | -7022 | -0.5% |
4.9.2. Funds holding IZEA Inc
Date | Name | Total Shares | Total Assets | Current Shares | Change | % |
---|---|---|---|---|---|---|
2024-10-31 | Vanguard Total Stock Mkt Idx Inv | 2.5131 | 0.0001 | 426395 | 0 | 0 |
2024-10-31 | Vanguard Institutional Extnd Mkt Idx Tr | 1.1579 | 0.0005 | 196466 | 0 | 0 |
2024-09-30 | Jacob Discovery Fd Instl | 0.6463 | 2.0302 | 109650 | 0 | 0 |
2024-09-30 | Fidelity Extended Market Index | 0.4184 | 0.0005 | 70984 | -21551 | -23.2896 |
2024-11-27 | iShares Micro-Cap ETF | 0.2266 | 0.0104 | 38447 | 0 | 0 |
2024-09-30 | BlackRock Extended Equity Market K | 0.1399 | 0.0004 | 23743 | -10 | -0.0421 |
2024-09-30 | DFA US Targeted Value I | 0.1277 | 0.0004 | 21662 | 2713 | 14.3174 |
2024-09-30 | NT Ext Equity Mkt Idx Fd - L | 0.1127 | 0.0007 | 19116 | 0 | 0 |
2024-09-30 | Northern Trust Extended Eq Market Idx | 0.1127 | 0.0007 | 19116 | 0 | 0 |
2024-09-30 | Fidelity Total Market Index | 0.1123 | 0.0001 | 19053 | 0 | 0 |
2024-09-30 | Fidelity Series Total Market Index | 0.097 | 0.0001 | 16450 | -2862 | -14.8198 |
2024-09-30 | NT Ext Equity Mkt Idx Fd - NL | 0.0969 | 0.0007 | 16446 | 0 | 0 |
2024-09-30 | NT Ext Equity Mkt Idx Fd - DC - NL - T2 | 0.0781 | 0.0007 | 13251 | 40 | 0.3028 |
2024-09-30 | Vanguard Instl Ttl Stck Mkt Idx Tr | 0.0642 | 0.0001 | 10892 | 0 | 0 |
2024-10-31 | Vanguard Instl Ttl Stk Mkt Idx InstlPls | 0.0642 | 0.0001 | 10892 | 0 | 0 |
2024-10-31 | Schwab Total Stock Market Index | 0.0508 | 0.0001 | 8623 | 0 | 0 |
2024-11-28 | Dimensional US Targeted Value ETF | 0.0495 | 0.0002 | 8403 | 0 | 0 |
2024-09-30 | Spartan Extended Market Index Pool E | 0.0491 | 0.0005 | 8330 | 372 | 4.6745 |
2024-09-30 | Fidelity Nasdaq Composite Index | 0.0461 | 0.0001 | 7826 | 0 | 0 |
2024-09-30 | Spartan Total Market Index Pool E | 0.0401 | 0.0001 | 6804 | 0 | 0 |
Total | 6.2036 | 2.0467 | 1052549 | -21298 | -2.0% |
5.3. Insider Transactions
Insiders are holding 26.813% of the shares of IZEA Inc.
5. Financial Statements
5.1. Latest Balance Sheet
Balance Sheet of 2024-09-30. All numbers in thousands.
Summary
As reported | |
---|---|
Total Liabilities | 14,847 |
Total Stockholder Equity | + 53,289 |
Total Assets | = 68,136 |
Assets
Total Current Assets
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 Liabilities
Long-term Liabilities
Long term Debt | 19 |
Long-term Liabilities (as reported) | 336 |
---|---|
Long-term Liabilities (calculated) | 19 |
+/- | 317 |
5.2. Balance Sheets Structured
All numbers in thousands.
Trend | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
> Total Assets |
| 68,136 | 72,739 | 76,027 | 76,783 | 79,023 | 82,264 | 85,675 | 83,994 | 86,014 | 89,237 | 90,795 | 88,534 | 87,717 | 75,848 | 44,752 | 41,651 | 31,132 | 17,274 | 23,944 | 24,730 | 27,361 | 22,337 | 22,918 | 24,821 | 10,965 | 13,627 | 13,627 | 15,136 | 14,325 | 15,820 | 17,023 | 18,674 | 18,608 | 19,245 | 21,539 | 22,652 | 12,493 | 13,073 | 10,103 | 10,799 | 12,180 | 13,168 | 2,949 | 3,396 | 1,649 | 1,016 | 1,402 | 2,383 | 1,405 | 1,022 | 1,402 | 2,929 | 3,873 | 9 | 16 | 27 | 27 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
> Total Current Assets |
| 62,719 | 62,295 | 61,879 | 57,870 | 53,152 | 52,438 | 50,366 | 53,459 | 54,893 | 83,905 | 85,390 | 83,233 | 82,192 | 69,966 | 38,526 | 35,124 | 24,373 | 10,073 | 12,035 | 11,985 | 14,235 | 8,776 | 9,607 | 11,334 | 5,366 | 7,952 | 7,952 | 9,144 | 7,959 | 9,119 | 10,029 | 11,474 | 13,116 | 13,611 | 15,737 | 17,080 | 6,383 | 6,804 | 8,930 | 9,992 | 11,363 | 12,359 | 2,383 | 2,991 | 1,537 | 896 | 1,261 | 2,165 | 1,163 | 764 | 1,120 | 2,721 | 3,741 | 9 | 16 | 27 | 27 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash And Cash Equivalents |
| 45,958 | 44,302 | 39,035 | 35,196 | 31,223 | 26,156 | 24,601 | 20,026 | 11,347 | 72,559 | 75,433 | 74,452 | 74,990 | 65,466 | 33,045 | 30,618 | 20,820 | 5,634 | 5,885 | 6,809 | 9,325 | 2,315 | 1,968 | 3,865 | 1,878 | 3,907 | 3,907 | 3,448 | 3,564 | 4,355 | 5,949 | 6,599 | 8,016 | 10,064 | 11,608 | 13,273 | 2,526 | 3,960 | 6,522 | 7,880 | 9,753 | 11,250 | 530 | 1,664 | 70 | 130 | 658 | 1,304 | 190 | 124 | 225 | 1,095 | 2,092 | 9 | 16 | 27 | 27 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Short-term Investments |
| 8,419 | 11,286 | 17,035 | 14,842 | 14,084 | 17,418 | 16,107 | 21,879 | 33,070 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Receivables |
| 6,488 | 5,617 | 4,799 | 6,685 | 6,318 | 5,922 | 5,665 | 8,644 | 7,579 | 7,260 | 7,599 | 7,093 | 6,133 | 4,072 | 5,207 | 3,981 | 3,053 | 3,978 | 5,597 | 4,498 | 4,185 | 6,066 | 7,072 | 6,811 | 2,821 | 3,647 | 3,647 | 5,253 | 4,124 | 4,455 | 3,746 | 4,573 | 4,668 | 2,976 | 3,918 | 3,048 | 3,305 | 2,526 | 2,156 | 1,476 | 1,343 | 930 | 1,660 | 1,164 | 970 | 601 | 427 | 693 | 615 | 536 | 691 | 883 | 390 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other Current Assets |
| 1,853 | 1,090 | 1,010 | 1,147 | 30 | 22 | 66 | 57 | 18 | 19 | 101 | 41 | 63 | 48 | 74 | 140 | 131 | 37 | 153 | 56 | 131 | 27 | 39 | 84 | 40 | 9 | 398 | 28 | 29 | 11 | 12 | 15 | 1 | 40 | 17 | 13 | 21 | 12 | 61 | 151 | 70 | 75 | 78 | 36 | 174 | 9 | 12 | 12 | 29 | 50 | 39 | 743 | 1,259 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
> Long-term Assets |
| 5,417 | 10,444 | 14,148 | 18,913 | 25,872 | 29,827 | 35,309 | 30,535 | 31,121 | 5,332 | 5,405 | 5,302 | 5,525 | 5,881 | 6,226 | 6,527 | 6,760 | 7,202 | 11,910 | 12,745 | 13,126 | 13,561 | 13,311 | 13,487 | 5,599 | 5,675 | 5,675 | 5,992 | 6,366 | 6,701 | 6,994 | 7,200 | 5,492 | 5,634 | 5,802 | 5,572 | 6,110 | 6,269 | 1,173 | 808 | 817 | 809 | 565 | 405 | 113 | 120 | 141 | 218 | 241 | 259 | 282 | 208 | 132 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property Plant Equipment |
| 137 | 156 | 178 | 216 | 235 | 258 | 157 | 76 | 92 | 151 | 155 | 158 | 194 | 220 | 231 | 261 | 282 | 317 | 310 | 425 | 449 | 577 | 272 | 309 | 316 | 286 | 286 | 310 | 359 | 409 | 461 | 532 | 571 | 582 | 596 | 596 | 593 | 597 | 589 | 276 | 243 | 190 | 156 | 148 | 99 | 101 | 114 | 124 | 137 | 140 | 152 | 165 | 122 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Goodwill |
| 1,263 | 5,282 | 5,285 | 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 | 8,317 | 8,317 | 8,317 | 8,317 | 8,317 | 8,317 | 3,605 | 3,605 | 3,605 | 3,605 | 3,605 | 3,605 | 3,605 | 3,605 | 2,468 | 2,468 | 2,468 | 2,468 | 2,844 | 2,827 | 484 | 474 | 521 | 569 | 362 | 5 | 9 | 14 | 18 | 77 | 87 | 98 | 108 | 22 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Investments |
| 0 | 897 | 4,709 | 12,670 | 19,754 | 23,884 | 29,296 | 25,106 | 25,854 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Intangible Assets |
| 1,655 | 3,866 | 3,976 | 2,009 | 1,866 | 1,668 | 1,839 | 1,336 | 1,158 | 1,163 | 1,233 | 1,127 | 1,314 | 1,645 | 1,978 | 2,249 | 2,420 | 2,717 | 3,131 | 3,860 | 4,220 | 4,528 | 4,579 | 4,707 | 1,530 | 1,636 | 1,636 | 1,920 | 2,245 | 2,545 | 2,766 | 2,902 | 2,303 | 2,467 | 2,620 | 2,388 | 2,550 | 2,726 | 484 | 474 | 521 | 569 | 362 | 5 | 9 | 14 | 18 | 77 | 87 | 98 | 108 | 22 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other Assets |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,473 | 0 | 40 | 151 | 152 | 142 | 140 | 140 | 143 | 154 | 148 | 148 | 5,389 | 5,682 | 6,007 | 6,292 | 6,533 | 6,668 | 4,921 | 5,052 | 5,206 | 4,976 | 5,517 | 5,672 | 584 | 531 | 574 | 620 | 410 | 257 | 14 | 19 | 27 | 94 | 104 | 118 | 129 | 43 | 10 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
> Total Liabilities |
| 14,847 | 11,966 | 13,526 | 12,315 | 12,668 | 14,439 | 15,409 | 13,103 | 13,786 | 16,750 | 15,970 | 14,518 | 12,444 | 12,550 | 12,966 | 11,630 | 10,152 | 9,561 | 10,226 | 8,782 | 13,427 | 15,726 | 15,700 | 16,951 | 8,698 | 8,334 | 8,334 | 9,299 | 8,143 | 8,405 | 8,035 | 8,050 | 7,243 | 6,569 | 7,352 | 6,407 | 14,076 | 12,929 | 5,844 | 7,804 | 13,279 | 16,443 | 4,400 | 4,685 | 4,354 | 2,965 | 2,715 | 3,239 | 3,490 | 3,756 | 3,253 | 3,654 | 2,202 | 2 | 4 | 1 | 1 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
> Total Current Liabilities |
| 14,511 | 11,645 | 13,039 | 12,237 | 12,575 | 14,331 | 15,347 | 13,103 | 13,786 | 16,750 | 15,928 | 14,453 | 12,377 | 12,376 | 12,463 | 10,787 | 8,990 | 9,496 | 10,181 | 8,782 | 13,427 | 15,726 | 15,700 | 16,908 | 8,347 | 7,707 | 7,707 | 8,792 | 7,204 | 7,599 | 7,284 | 7,296 | 7,163 | 6,482 | 6,355 | 5,311 | 5,430 | 4,043 | 2,527 | 2,291 | 2,336 | 2,259 | 2,519 | 2,515 | 4,352 | 2,950 | 2,596 | 3,181 | 3,466 | 3,084 | 2,473 | 2,611 | 2,198 | 2 | 4 | 1 | 1 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Short-term Debt |
| 59 | 59 | 59 | 59 | 70 | 70 | 43 | 29 | 65 | 66 | 33 | 31 | 31 | 1,829 | 1,477 | 1,186 | 866 | 1,192 | 84 | 167 | 527 | 1,661 | 1,526 | 1,733 | 845 | 501 | 501 | 810 | 266 | 364 | 1,253 | 0 | 0 | 0 | 7 | 16 | 32 | 47 | 54 | 60 | 57 | 60 | 44 | 40 | 1,428 | 287 | 93 | 613 | 588 | 515 | 25 | 113 | 187 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Short Long Term Debt |
| 59 | 59 | 59 | 59 | 70 | 70 | 43 | 29 | 65 | 66 | 33 | 31 | 31 | 1,798 | 1,477 | 1,157 | 838 | 1,163 | 0 | 0 | 280 | 1,336 | 0 | 0 | 0 | 1,262 | 1,242 | 1,430 | 266 | 364 | 1,253 | 0 | 0 | 0 | 852 | 0 | 0 | 0 | 54 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Accounts payable |
| 1,276 | 1,306 | 1,156 | 1,462 | 2,117 | 2,468 | 1,968 | 1,792 | 1,802 | 1,858 | 2,087 | 1,373 | 1,625 | 1,676 | 1,880 | 1,333 | 1,023 | 1,131 | 2,253 | 1,691 | 1,739 | 2,249 | 2,618 | 2,832 | 1,528 | 1,757 | 3,349 | 1,680 | 1,475 | 1,578 | 1,438 | 1,259 | 1,239 | 1,056 | 995 | 941 | 1,063 | 837 | 311 | 643 | 719 | 808 | 817 | 742 | 1,301 | 1,391 | 1,163 | 1,051 | 1,374 | 1,146 | 1,080 | 886 | 672 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other Current Liabilities |
| 13,000 | 3,012 | 2,774 | 1,955 | 2,131 | 1,938 | 2,088 | 2,045 | 2,387 | 2,053 | 2,469 | 2,389 | 2,066 | 1,649 | 1,925 | 1,239 | 1,259 | 1,576 | 1,378 | 1,484 | 5,328 | 6,351 | 6,598 | 6,712 | 1,539 | 2,379 | 3,857 | 2,551 | 1,863 | 2,255 | 2,530 | 2,290 | 2,169 | 2,048 | 1,768 | 1,995 | 1,655 | 1,540 | 395 | 452 | 458 | 342 | 365 | 472 | 437 | 249 | 200 | 279 | 362 | 336 | 235 | 140 | 110 | 2 | 4 | 1 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
> Long-term Liabilities |
| 336 | 321 | 486 | 78 | 93 | 108 | 62 | 11,092 | 11,399 | 14,697 | 42 | 66 | 67 | 173 | 503 | 844 | 1,162 | 66 | 46 | 7,299 | 8,100 | 9,375 | 9,102 | 43 | 351 | 627 | 627 | 507 | 938 | 805 | 751 | 754 | 80 | 88 | 997 | 1,096 | 8,646 | 8,886 | 3,317 | 5,513 | 10,943 | 14,183 | 1,881 | 2,170 | 3 | 15 | 119 | 58 | 24 | 672 | 780 | 1,043 | 4 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long term Debt Total |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 31 | 32 | 139 | 459 | 778 | 1,097 | 66 | 46 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7 | 0 | 0 | 47 | 34 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 32 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
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 | 43 | 351 | 438 | 626 | 507 | 939 | 806 | 751 | 755 | 80 | 87 | 997 | 1,096 | 8,647 | 8,886 | 3,310 | 5,497 | 10,911 | 14,137 | 1,847 | 2,140 | 2 | 10 | 3 | 43 | 5 | 647 | 752 | 1,011 | 1,041 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
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 | 4 | 17 | 29 | 40 | 51 | 63 | 71 | 80 | 88 | 103 | 0 | 5,570 | 0 | 3,310 | 0 | 0 | 14,136 | 1,847 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,011 | 4 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
> Total Stockholder Equity |
| 53,289 | 60,774 | 62,502 | 64,468 | 66,355 | 67,825 | 70,266 | 70,891 | 72,228 | 72,487 | 74,825 | 74,016 | 75,274 | 63,298 | 31,786 | 30,021 | 20,980 | 7,713 | 13,718 | 15,948 | 13,934 | 6,611 | 7,218 | 7,870 | 2,267 | 5,294 | 5,294 | 5,837 | 6,182 | 7,415 | 8,988 | 10,623 | 11,365 | 12,676 | 14,187 | 16,245 | -1,584 | 144 | 4,259 | 2,995 | -1,099 | -3,275 | -1,451 | -1,289 | -2,705 | -1,949 | -1,313 | -856 | -2,085 | -2,733 | -1,851 | -725 | 1,671 | 7 | 12 | 25 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Common Stock |
| 2 | 2 | 2 | 2 | 2 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 5 | 5 | 4 | 3 | 3 | 3 | 3 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 10 | 6 | 6 | 6 | 6 | 6 | 6 | 2 | 2 | 1 | 1 | 1 | 0 | 0 | 4 | 4 | 4 | 4 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Retained Earnings Total Equity | 0 | 0 | 0 | 0 | -81,943 | -80,909 | 0 | 0 | 0 | 0 | 0 | -74,220 | -72,739 | -72,627 | -70,635 | -69,594 | -68,339 | -66,548 | -60,385 | -58,091 | -56,918 | -54,925 | 0 | -52,402 | -51,069 | -49,421 | -47,277 | -46,534 | -45,976 | -44,529 | -41,810 | -39,980 | -38,468 | -36,842 | -34,250 | 0 | -29,198 | 0 | -22,941 | 0 | 0 | -26,695 | -26,125 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -16,991 | -15,399 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Accumulated Other Comprehensive Income | -121 | -112 | -188 | -513 | -645 | -655 | -781 | -865 | -267 | 0 | 0 | 0 | 0 | 0 | 0 | -540 | -511 | -904 | -868 | -956 | -1,026 | -1,036 | -999 | 0 | 0 | -790 | -790 | 0 | 0 | -616 | -616 | -562 | -571 | -507 | -446 | -389 | -336 | -287 | -240 | -220 | -246 | -205 | -205 | 0 | 0 | -174 | -174 | 0 | 0 | -175 | -175 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Capital Surplus |
| 0 | 0 | 0 | 0 | 149,646 | 149,383 | 0 | 0 | 0 | 0 | 0 | 148,229 | 148,006 | 135,920 | 102,416 | 99,610 | 89,316 | 74,258 | 74,099 | 74,035 | 70,848 | 61,535 | 60,312 | 60,270 | 53,336 | 53,117 | 52,570 | 52,371 | 52,157 | 51,943 | 50,797 | 50,603 | 49,833 | 49,517 | 48,436 | 0 | 27,608 | 0 | 27,195 | 0 | 0 | 23,414 | 24,672 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16,261 | 16,029 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Treasury Stock | 0 | 0 | 0 | 0 | -705 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other Stockholders Equity |
| 153,082 | 151,790 | 151,399 | 148,906 | 148,941 | 149,383 | 149,144 | 148,935 | 148,769 | 148,590 | 148,452 | 148,229 | 148,006 | 135,920 | 102,416 | 100,150 | 89,826 | 75,162 | 74,968 | 74,991 | 71,875 | 62,571 | 61,310 | 60,270 | 53,336 | 53,360 | 0 | 52,371 | 52,157 | 51,943 | 51,413 | 51,165 | 50,404 | 50,024 | 48,882 | 48,466 | 27,944 | 27,638 | 27,435 | 27,190 | 23,807 | 23,414 | 24,877 | 24,265 | 21,875 | 21,737 | 21,663 | 20,983 | 18,802 | 16,311 | 16,275 | 16,261 | 17,081 | 41 | 41 | 41 | 0 |
5.3. Balance Sheets
All numbers in thousands.
5.4. Cash Flows
Currency in USD. All numbers in thousands.