0 XP   0   0   0

Kaleyra Inc










Financial Health of Kaleyra




Comparing to competitors in the Software-Application industry




  Industry Rankings  


Kaleyra Inc
Buy, Hold or Sell?

Should you buy, hold or sell Kaleyra?

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

Let's analyse Kaleyra

Let's start. I'm going to help you getting a better view of Kaleyra 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.

  1. Company's Financial Health
    A deep dive into the books. How are the numbers doing? Is Kaleyra Inc even making a profit? Is the company skyrocketing? Or is it sinking like the Titanic. The trend is your friend.
  2. Market Valuation
    Finally, you now have an insight of how Kaleyra Inc is doing in the market. If the company is worth buying. The latest step is to find out how other investors value Kaleyra Inc. The closing price on 2022-12-02 was $1.29 per share. Is the company over- or underpriced?
  3. Key Performance Indicators
    A total overlook on how the company is doing. Based on the (trends in) the key performance indicators.
Kaleyra Inc Daily Candlestick Chart

Summary

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.
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 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 able to pay all its debts by selling its assets.
The company is unable to pay all its debts with equity.

1.1. Profitability of Kaleyra Inc.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Kaleyra to the Software-Application industry mean.
  • A Net Profit Margin of -19.5% means that $-0.20 for each $1 in revenue is generated as profit.

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

  • The MRQ is -19.5%. The company is making a huge loss. -2
  • The TTM is -14.5%. The company is making a huge loss. -2
Trends
Current periodCompared to+/- 
MRQ-19.5%TTM-14.5%-5.0%
TTM-14.5%YOY-14.6%+0.1%
TTM-14.5%5Y-15,865.2%+15,850.7%
5Y-15,865.2%10Y-15,865.2%0.0%
Compared to industry (Software-Application)
PeriodCompanyIndustry (mean)+/- 
MRQ-19.5%-7.8%-11.7%
TTM-14.5%-9.6%-4.9%
YOY-14.6%-5.2%-9.4%
5Y-15,865.2%-8.9%-15,856.3%
10Y-15,865.2%-8.0%-15,857.2%
1.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Kaleyra to the Software-Application industry mean.
  • -3.7% Return on Assets means that Kaleyra generated $-0.04 profit for each $1 in assets.

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

  • The MRQ is -3.7%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -2.7%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-3.7%TTM-2.7%-1.0%
TTM-2.7%YOY-4.6%+1.8%
TTM-2.7%5Y-34.0%+31.2%
5Y-34.0%10Y-34.0%0.0%
Compared to industry (Software-Application)
PeriodCompanyIndustry (mean)+/- 
MRQ-3.7%-0.9%-2.8%
TTM-2.7%-1.2%-1.5%
YOY-4.6%-0.5%-4.1%
5Y-34.0%-1.2%-32.8%
10Y-34.0%-1.1%-32.9%
1.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Kaleyra to the Software-Application industry mean.
  • -15.1% Return on Equity means Kaleyra generated $-0.15 for each $1 the owners (shareholders) invested.

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

  • The MRQ is -15.1%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -10.8%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-15.1%TTM-10.8%-4.3%
TTM-10.8%YOY-22.6%+11.8%
TTM-10.8%5Y-39.3%+28.5%
5Y-39.3%10Y-39.3%0.0%
Compared to industry (Software-Application)
PeriodCompanyIndustry (mean)+/- 
MRQ-15.1%-1.0%-14.1%
TTM-10.8%-1.5%-9.3%
YOY-22.6%-0.1%-22.5%
5Y-39.3%-1.9%-37.4%
10Y-39.3%-2.0%-37.3%

1.2. Operating Efficiency of Kaleyra Inc.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Kaleyra is operating .

  • Measures how much profit Kaleyra 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 Kaleyra to the Software-Application industry mean.
  • An Operating Margin of -19.4% means the company generated $-0.19  for each $1 in revenue (before taxes).

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

  • The MRQ is -19.4%. The company is operating very inefficient. -2
  • The TTM is -12.3%. The company is operating very inefficient. -2
Trends
Current periodCompared to+/- 
MRQ-19.4%TTM-12.3%-7.1%
TTM-12.3%YOY-17.7%+5.4%
TTM-12.3%5Y-1,248.8%+1,236.5%
5Y-1,248.8%10Y-1,248.8%0.0%
Compared to industry (Software-Application)
PeriodCompanyIndustry (mean)+/- 
MRQ-19.4%-8.4%-11.0%
TTM-12.3%-4.6%-7.7%
YOY-17.7%-2.4%-15.3%
5Y-1,248.8%-6.3%-1,242.5%
10Y-1,248.8%-6.4%-1,242.4%
1.2.2. Operating Ratio

Measures how efficient Kaleyra is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Software-Application industry mean).
  • An Operation Ratio of 1.14 means that the operating costs are $1.14 for each $1 in net sales.

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

  • The MRQ is 1.141. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.100. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.141TTM1.100+0.041
TTM1.100YOY1.170-0.069
TTM1.1005Y4.577-3.477
5Y4.57710Y4.5770.000
Compared to industry (Software-Application)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1411.333-0.192
TTM1.1001.263-0.163
YOY1.1701.180-0.010
5Y4.5771.185+3.392
10Y4.5771.143+3.434

1.3. Liquidity of Kaleyra Inc.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Kaleyra 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 1.67 means the company has $1.67 in assets for each $1 in short-term debts.

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

  • The MRQ is 1.668. The company is able to pay all its short-term debts. +1
  • The TTM is 1.700. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.668TTM1.700-0.032
TTM1.700YOY1.325+0.374
TTM1.7005Y1.277+0.423
5Y1.27710Y1.2770.000
Compared to industry (Software-Application)
PeriodCompanyIndustry (mean)+/- 
MRQ1.6681.815-0.147
TTM1.7001.881-0.181
YOY1.3251.857-0.532
5Y1.2771.852-0.575
10Y1.2771.730-0.453
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Kaleyra to the Software-Application industry mean.
  • A Quick Ratio of 1.61 means the company can pay off $1.61 for each $1 in debt (using most liquid assets).

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

  • The MRQ is 1.612. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 1.741. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ1.612TTM1.741-0.130
TTM1.741YOY1.363+0.378
TTM1.7415Y10,631.845-10,630.104
5Y10,631.84510Y10,631.8450.000
Compared to industry (Software-Application)
PeriodCompanyIndustry (mean)+/- 
MRQ1.6121.051+0.561
TTM1.7411.169+0.572
YOY1.3631.153+0.210
5Y10,631.8451.145+10,630.700
10Y10,631.8451.144+10,630.701

1.4. Solvency of Kaleyra Inc.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Kaleyra to Software-Application industry mean.
  • A Debt to Asset Ratio of 0.75 means that Kaleyra assets are financed with 75.4% credit (debt) and the remaining percentage (100% - 75.4%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.754. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.745. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.754TTM0.745+0.009
TTM0.745YOY0.932-0.188
TTM0.7455Y0.931-0.186
5Y0.93110Y0.9310.000
Compared to industry (Software-Application)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7540.438+0.316
TTM0.7450.433+0.312
YOY0.9320.482+0.450
5Y0.9310.476+0.455
10Y0.9310.475+0.456
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Kaleyra to the Software-Application industry mean.
  • A Debt to Equity ratio of 306.1% means that company has $3.06 debt for each $1 in shareholders equity.

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

  • The MRQ is 3.061. The company is unable to pay all its debts with equity. -1
  • The TTM is 2.920. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ3.061TTM2.920+0.140
TTM2.920YOY2.871+0.049
TTM2.9205Y1.561+1.359
5Y1.56110Y1.5610.000
Compared to industry (Software-Application)
PeriodCompanyIndustry (mean)+/- 
MRQ3.0610.680+2.381
TTM2.9200.701+2.219
YOY2.8710.744+2.127
5Y1.5610.797+0.764
10Y1.5610.787+0.774

2. Market Valuation of Kaleyra Inc

2. Earnings Per Share
2.1. Price to Earnings Ratio

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

  • Above 15 is considered overpriced but always compare Kaleyra to the Software-Application industry mean.
  • A PE ratio of -5.80 means the investor is paying $-5.80 for every $1 in earnings.

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

  • The EOD is -3.668. Company is losing money. -2
  • The MRQ is -5.801. Company is losing money. -2
  • The TTM is -32.511. Company is losing money. -2
Trends
Current periodCompared to+/- 
EOD-3.668MRQ-5.801+2.133
MRQ-5.801TTM-32.511+26.711
TTM-32.511YOY-86.562+54.051
TTM-32.5115Y1,108.154-1,140.665
5Y1,108.15410Y1,108.1540.000
Compared to industry (Software-Application)
PeriodCompanyIndustry (mean)+/- 
EOD-3.668-6.316+2.648
MRQ-5.801-8.279+2.478
TTM-32.511-12.133-20.378
YOY-86.562-8.125-78.437
5Y1,108.154-6.997+1,115.151
10Y1,108.154-6.825+1,114.979
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Kaleyra.

  • 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 Kaleyra Inc:

  • The MRQ is 34.471. Seems overpriced? -1
  • The TTM is 12.128. Seems overpriced? -1
Trends
Current periodCompared to+/- 
MRQ34.471TTM12.128+22.343
TTM12.128YOY-164.334+176.462
TTM12.1285Y-1,303.853+1,315.981
5Y-1,303.85310Y-1,303.8530.000
Compared to industry (Software-Application)
PeriodCompanyIndustry (mean)+/- 
MRQ34.4710.046+34.425
TTM12.1280.031+12.097
YOY-164.3340.133-164.467
5Y-1,303.8530.069-1,303.922
10Y-1,303.8530.080-1,303.933

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

Measures if the stock price of Kaleyra 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 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 Kaleyra Inc:

  • The EOD is 0.554. Very good. +2
  • The MRQ is 0.876. Very good. +2
  • The TTM is 2.833. Good. +1
Trends
Current periodCompared to+/- 
EOD0.554MRQ0.876-0.322
MRQ0.876TTM2.833-1.957
TTM2.833YOY-15.138+17.971
TTM2.8335Y35.228-32.395
5Y35.22810Y35.2280.000
Compared to industry (Software-Application)
PeriodCompanyIndustry (mean)+/- 
EOD0.5542.663-2.109
MRQ0.8763.082-2.206
TTM2.8333.977-1.144
YOY-15.1384.228-19.366
5Y35.2283.620+31.608
10Y35.2283.342+31.886
2. Total Gains per Share

2.4. Latest News of Kaleyra Inc

Does Kaleyra Inc still have the same value as the quarterly reports suggest? Recent changes may be an indication that the value of the company is changing. Read the news from Kaleyra Inc to keep up to date. Note: the news is often already included in the price.

DateTitleRead
2022-11-14
13:50
Kaleyra Receives NYSE Non-Compliance Letter Regarding Common Stock Trading PriceRead

3. Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of Kaleyra Inc.

3.1. Institutions holding Kaleyra Inc

Institutions are holding 40.991% of the shares of Kaleyra Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2022-06-30Must Asset Management Inc.7.82495.42513469887-106411-2.9755
2022-06-30Philosophy Capital Management LLC6.93440.7908307500060297924.3921
2022-06-30Fortress Investment Group LLC4.43130.40141965043-4827-0.245
2022-06-30Wasatch Advisors Inc.3.46830.0198153797930132224.3659
2022-06-30North Run Capital, L P3.1055.7613137690041025042.4404
2022-06-30Blackstone Inc2.01750.006189465400
2022-06-30Marshall Wace Asset Management Ltd0.79160.0015351048205559141.2883
2022-06-30State Street Corporation0.720203193862997681528.0253
2022-06-30Arnhold & S. Bleichroeder Advisers, LLC0.65680.00172912545385622.686
2022-06-30Nuveen Asset Management, LLC0.5790.00022567432567430
2022-06-30Geode Capital Management, LLC0.56340.00012498382498380
2022-06-30Royce & Associates, LP0.52140.0049231200-884971-79.2863
2022-06-30MSD Partners, L.P.0.47430.073421033600
2022-06-30Northern Trust Corp0.44970.00011994121994120
2022-06-30Bridgeway Capital Management, LLC0.41920.00871859001859000
2022-06-30BOOTHBAY FUND MANAGEMENT, LLC0.39880.00951768516116752.8742
2022-06-30Global Frontier Investments LLC0.39460.166317500000
2022-06-30Advisory Services Network, LLC0.3070.00951361205499067.7801
2022-06-30Engineers Gate Manager LP0.29150.0097129285110925604.1667
2022-06-30Millennium Management LLC0.2760.000212240370460135.6487
Total 34.624912.690315354239+2066960+13.5%

3.2. Funds holding Kaleyra Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2022-06-30Wasatch Micro Cap Value1.72060.504576300014600023.6629
2022-09-30Argenta-Fund Next Gen Technology R Cap1.63310.243972418700
2022-09-30iShares Russell 2000 ETF1.24560.00115523613840.0696
2022-09-30iShares Russell 2000 Value ETF0.73560.0029326213-579-0.1772
2022-09-30First Eagle Small Cap Strategy0.69460.06533080107041629.6371
2022-09-30First Eagle Small Cap Opportunity I0.69460.0652308010-4480-1.4336
2022-07-31Fidelity® Small Cap Index0.5040.002722351000
2022-06-30Bridgeway Ultra-Small Company Market0.41920.19951859001859000
2022-08-31TIAA-CREF Equity Index Instl0.29290.000612987100
2022-09-30State St Russell Sm Cap® Indx NL Cl C0.2460.001310906747674.5705
2022-09-30State St Russell Sm/Mid Cp® Indx NL Cl C0.24170.000410720000
2022-08-31CREF Stock R10.20160.00018940757286.8452
2022-09-30NT R2000 Value Index Fund - NL0.18130.002380409-10345-11.3989
2022-09-30NT R2000 Index Fund - NL0.16550.001173410-9444-11.3984
2022-09-30Vanguard Russell 2000 ETF0.15220.001267512-355-0.5231
2022-09-30Schwab Small Cap Index0.14610.00136479100
2022-08-31EQ/2000 Managed Volatility IB0.14350.00286361400
2022-09-30iShares Micro-Cap ETF0.13370.00695927700
2022-09-30NT R2000 Index Fund - DC - NL - 20.12340.001154702-6497-10.6162
2022-09-30NT R2000 Value Index Fund - L0.1220.002654082-6837-11.2231
Total 9.79721.10684344533+374658+8.6%

4. Summary

4.1. Key Performance Indicators

The key performance indicators of Kaleyra 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---0.122-0.140+15%0.772-116%0.129-194%0.129-194%
Book Value Growth---0.052-0.056+7%0.713-107%0.283-118%0.283-118%
Book Value Per Share--2.3302.508-7%0.715+226%0.706+230%0.706+230%
Book Value Per Share Growth---0.052-0.056+7%0.713-107%0.283-118%0.283-118%
Current Ratio--1.6681.700-2%1.325+26%1.277+31%1.277+31%
Debt To Asset Ratio--0.7540.745+1%0.932-19%0.931-19%0.931-19%
Debt To Equity Ratio--3.0612.920+5%2.871+7%1.561+96%1.561+96%
Dividend Per Share----0%-0%-0%-0%
Eps---0.352-0.267-24%-0.137-61%-0.119-66%-0.119-66%
Eps Growth---0.168-0.153-9%0.362-146%-0.009-95%-0.009-95%
Gross Profit Margin--1.4561.618-10%1.639-11%1.938-25%1.938-25%
Net Profit Margin---0.195-0.145-26%-0.146-25%-158.652+81153%-158.652+81153%
Operating Margin---0.194-0.123-37%-0.177-9%-12.488+6334%-12.488+6334%
Operating Ratio--1.1411.100+4%1.170-2%4.577-75%4.577-75%
Pb Ratio0.554-58%0.8762.833-69%-15.138+1829%35.228-98%35.228-98%
Pe Ratio-3.668+37%-5.801-32.511+460%-86.562+1392%1108.154-101%1108.154-101%
Peg Ratio--34.47112.128+184%-164.334+577%-1303.853+3882%-1303.853+3882%
Price Per Share1.290-58%2.0407.268-72%10.945-81%9.069-78%9.069-78%
Price To Total Gains Ratio-10.604+37%-16.770-97.519+482%-34.267+104%-28939368.951+172569201%-28939368.951+172569201%
Profit Growth---16.828-15.254-9%36.195-146%2365.768-101%2365.768-101%
Quick Ratio--1.6121.741-7%1.363+18%10631.845-100%10631.845-100%
Return On Assets---0.037-0.027-26%-0.046+23%-0.340+813%-0.340+813%
Return On Equity---0.151-0.108-28%-0.226+49%-0.393+160%-0.393+160%
Revenue Growth--0.0080.078-90%0.118-93%-991.358+12803935%-991.358+12803935%
Total Gains Per Share---0.122-0.140+15%0.772-116%0.129-194%0.129-194%
Total Gains Per Share Growth--0.286-1.504+627%-2.402+941%-416668.013+145940469%-416668.013+145940469%
Usd Book Value--104902000.000112920750.000-7%32179500.000+226%31813167.944+230%31813167.944+230%
Usd Book Value Change Per Share---0.122-0.140+15%0.772-116%0.129-194%0.129-194%
Usd Book Value Per Share--2.3302.508-7%0.715+226%0.706+230%0.706+230%
Usd Dividend Per Share----0%-0%-0%-0%
Usd Eps---0.352-0.267-24%-0.137-61%-0.119-66%-0.119-66%
Usd Price Per Share1.290-58%2.0407.268-72%10.945-81%9.069-78%9.069-78%
Usd Profit---15837000.000-12040250.000-24%-6176000.000-61%-50973160.611+222%-50973160.611+222%
Usd Revenue--81109000.00083905750.000-3%44060500.000+84%493051846.000-84%493051846.000-84%
Usd Total Gains Per Share---0.122-0.140+15%0.772-116%0.129-194%0.129-194%
 EOD+3 -2MRQTTM+10 -23YOY+13 -205Y+17 -1610Y+17 -16

4.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-3.668
Price to Book Ratio (EOD)Between0-10.554
Net Profit Margin (MRQ)Greater than0-0.195
Operating Margin (MRQ)Greater than0-0.194
Quick Ratio (MRQ)Greater than11.612
Current Ratio (MRQ)Greater than11.668
Debt to Asset Ratio (MRQ)Less than10.754
Debt to Equity Ratio (MRQ)Less than13.061
Return on Equity (MRQ)Greater than0.15-0.151
Return on Assets (MRQ)Greater than0.05-0.037
Total4/10 (40.0%)

4.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5057.223
Ma 20Greater thanMa 501.122
Ma 50Greater thanMa 1001.008
Ma 100Greater thanMa 2001.452
OpenGreater thanClose1.300
Total3/5 (60.0%)



Latest Balance Sheet

Balance Sheet of 2022-06-30. Currency in USD. All numbers in thousands.

Summary
Total Assets425,967
Total Liabilities321,065
Total Stockholder Equity104,902
 As reported
Total Liabilities 321,065
Total Stockholder Equity+ 104,902
Total Assets = 425,967

Assets

Total Assets425,967
Total Current Assets176,643
Long-term Assets176,643
Total Current Assets
Cash And Cash Equivalents 73,622
Short-term Investments 680
Net Receivables 95,768
Other Current Assets 6,573
Total Current Assets  (as reported)176,643
Total Current Assets  (calculated)176,643
+/-0
Long-term Assets
Property Plant Equipment 20,384
Goodwill 111,893
Intangible Assets 115,146
Other Assets 1,893
Long-term Assets  (as reported)249,324
Long-term Assets  (calculated)249,316
+/- 8

Liabilities & Shareholders' Equity

Total Current Liabilities105,930
Long-term Liabilities215,135
Total Stockholder Equity104,902
Total Current Liabilities
Short-term Debt 10,986
Short Long Term Debt 14,168
Accounts payable 71,934
Other Current Liabilities 16,076
Total Current Liabilities  (as reported)105,930
Total Current Liabilities  (calculated)113,164
+/- 7,234
Long-term Liabilities
Long term Debt Total 206,661
Capital Lease Obligations 143
Other Liabilities 8,380
Long-term Liabilities  (as reported)215,135
Long-term Liabilities  (calculated)215,184
+/- 49
Total Stockholder Equity
Retained Earnings -130,809
Accumulated Other Comprehensive Income -4,535
Capital Surplus 270,672
Total Stockholder Equity (as reported)104,902
Total Stockholder Equity (calculated)135,328
+/- 30,426
Other
Capital Stock5
Cash And Equivalents73,622
Cash and Short Term Investments 74,302
Common Stock Shares Outstanding 43,411
Common Stock Total Equity5
Current Deferred Revenue6,934
Liabilities and Stockholders Equity 425,967
Net Debt 146,402
Net Invested Capital 325,731
Net Tangible Assets -122,137
Net Working Capital 70,713
Short Long Term Debt Total 220,024



Balance Sheet

Currency in USD. All numbers in thousands.

 Trend2022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-30
> Total Assets 
97
0
145,693
145,787
145,899
146,132
147,721
78,362
79,366
79,366
117,404
114,116
111,762
118,502
119,080
456,430
457,759
448,481
436,409
425,967
425,967436,409448,481457,759456,430119,080118,502111,762114,116117,40479,36679,36678,362147,721146,132145,899145,787145,693097
   > Total Current Assets 
25
0
1,389
1,076
714
421
183
368
488
488
86,502
83,141
79,659
85,045
87,860
209,865
199,419
192,180
183,920
176,643
176,643183,920192,180199,419209,86587,86085,04579,65983,14186,5024884883681834217141,0761,389025
       Cash And Cash Equivalents 
25
0
1,151
885
597
324
137
329
470
470
16,103
37,221
31,514
32,970
35,507
118,625
70,303
90,001
86,222
73,622
73,62286,22290,00170,303118,62535,50732,97031,51437,22116,1034704703291373245978851,151025
       Short-term Investments 
0
0
144,304
144,710
144,964
145,448,268
147,256,712
77,838,232
78,757,615
78,757,615
5,124
4,805
5,138
4,843
4,287
6,099
36,447
6,236
7,294
680
6807,2946,23636,4476,0994,2874,8435,1384,8055,12478,757,61578,757,61577,838,232147,256,712145,448,268144,964144,710144,30400
       Net Receivables 
0
0
0
0
0
0
31,959
38,699
41,054
39,509
39,509
39,990
41,780
45,785
46,833
80,920
87,157
85,945
82,038
95,768
95,76882,03885,94587,15780,92046,83345,78541,78039,99039,50939,50941,05438,69931,959000000
       Other Current Assets 
0
0
0
0
0
0
0
0
2,931
20,894
20,810
27
1,227
1,447
1,233
4,221
5,512
9,998
8,366
6,573
6,5738,3669,9985,5124,2211,2331,4471,2272720,81020,8942,93100000000
   > Long-term Assets 
72
0
144,304
144,710
145,185
145,711
147,537
77,994
78,878
78,878
30,902
30,975
32,103
33,457
31,220
246,565
258,340
256,301
252,489
249,324
249,324252,489256,301258,340246,56531,22033,45732,10330,97530,90278,87878,87877,994147,537145,711145,185144,710144,304072
       Property Plant Equipment 
0
0
0
0
0
0
2,407
2,624
2,926
3,393
3,888
4,750
5,825
6,726
7,113
15,939
17,203
18,811
19,824
20,384
20,38419,82418,81117,20315,9397,1136,7265,8254,7503,8883,3932,9262,6242,407000000
       Goodwill 
0
0
0
0
0
0
17,298
17,364
17,087
16,953
16,953
16,296
16,558
16,657
16,612
96,788
110,657
110,465
110,088
111,893
111,893110,088110,465110,65796,78816,61216,65716,55816,29616,95316,95317,08717,36417,298000000
       Long Term Investments 
0
0
0
0
0
0
96
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000096000000
       Intangible Assets 
0
0
0
0
0
0
10,839
10,431
9,847
9,353
9,353
8,229
7,937
7,574
7,156
133,525
130,085
125,396
120,575
115,146
115,146120,575125,396130,085133,5257,1567,5747,9378,2299,3539,3539,84710,43110,839000000
       Long-term Assets Other 
72
0
144,304
144,710
221
145,711
147,537
77,994
78,878
121
-842
396
1,783
1,797
299
313
395
399
1,464
1,525
1,5251,4643993953132991,7971,783396-84212178,87877,994147,537145,711221144,710144,304072
> Total Liabilities 
82
0
140,693
140,787
140,899
141,132
142,721
73,362
74,366
74,366
156,178
123,106
117,626
125,931
107,142
326,357
338,780
331,059
326,029
321,065
321,065326,029331,059338,780326,357107,142125,931117,626123,106156,17874,36674,36673,362142,721141,132140,899140,787140,693082
   > Total Current Liabilities 
82
0
311
301
1,059
1,456
3,292
4,228
5,793
5,793
125,946
93,960
73,645
88,768
71,673
103,097
115,995
111,440
109,014
105,930
105,930109,014111,440115,995103,09771,67388,76873,64593,960125,9465,7935,7934,2283,2921,4561,059301311082
       Short-term Debt 
0
0
0
0
0
0
1,438
2,074
3,050
3,050
24,429
17,832
17,992
23,709
16,396
14,896
16,005
15,764
10,657
10,986
10,98610,65715,76416,00514,89616,39623,70917,99217,83224,4293,0503,0502,0741,438000000
       Short Long Term Debt 
0
0
0
0
0
0
1,438
2,074
3,050
58,488
57,961
22,827
17,992
23,571
16,271
14,786
15,919
15,764
15,306
14,168
14,16815,30615,76415,91914,78616,27123,57117,99222,82757,96158,4883,0502,0741,438000000
       Accounts payable 
0
0
0
0
0
0
1,221
1,275
1,392
63,320
56,674
55,152
48,076
51,768
46,135
66,765
74,692
70,942
69,209
71,934
71,93469,20970,94274,69266,76546,13551,76848,07655,15256,67463,3201,3921,2751,221000000
       Other Current Liabilities 
0
0
0
0
0
0
232
203
87
35,780
33,372
9,438
6,058
9,625
6,035
10,661
12,479
15,181
22,370
16,076
16,07622,37015,18112,47910,6616,0359,6256,0589,43833,37235,78087203232000000
   > Long-term Liabilities 
121,861
0
0
0
0
0
0
0
0
25,476
30,232
29,146
43,981
37,163
35,469
223,260
222,785
219,619
217,015
215,135
215,135217,015219,619222,785223,26035,46937,16343,98129,14630,23225,47600000000121,861
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
23,634
24,371
25,205
39,912
34,674
31,425
217,849
216,221
213,057
210,613
206,661
206,661210,613213,057216,221217,84931,42534,67439,91225,20524,37123,634000000000
       Other Liabilities 
0
0
0
0
0
0
6,489
6,567
3,283
6,438
7,364
3,493
3,610
2,172
3,777
5,411
6,370
6,562
6,277
8,380
8,3806,2776,5626,3705,4113,7772,1723,6103,4937,3646,4383,2836,5676,489000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,792
2,402
2,384
2,756
5,205
5,2052,7562,3842,4021,792000000000000000
> Total Stockholder Equity
0
0
0
0
144,840
144,676
144,429
74,134
73,574
-38,774
-41,635
-8,990
-5,864
-7,429
11,938
130,073
118,979
117,422
110,380
104,902
104,902110,380117,422118,979130,07311,938-7,429-5,864-8,990-41,635-38,77473,57474,134144,429144,676144,8400000
   Common Stock
0
0
0
0
139,841
139,676
121
121
121
2
2
3
3
3
3
4
4
4
4
5
54444333322121121121139,676139,8410000
   Retained Earnings Total Equity-130,809-114,972-101,800-94,507-82,648-78,161-67,8030000000000000
   Accumulated Other Comprehensive Income 
0
0
0
0
0
0
0
0
0
148
148
-1,000
-1,733
-2,826
-1,725
-2,304
-2,292
-2,010
-2,639
-4,535
-4,535-2,639-2,010-2,292-2,304-1,725-2,826-1,733-1,000148148000000000
   Capital Surplus 
0
0
0
0
5,665
5,829
6,076
6,190
6,751
2,143
11,190
74,284
89,574
93,628
122,252
245,452
246,205
251,659
258,418
270,672
270,672258,418251,659246,205245,452122,25293,62889,57474,28411,1902,1436,7516,1906,0765,8295,6650000
   Treasury Stock00-30,431-30,431-30,431-30,431-30,431-30,431-24,218-2,5870000000000
   Other Stockholders Equity 
0
0
0
0
0
0
607
375
1,018
74
-424
-1,115
57,410
63,197
91,821
215,021
215,774
221,228
227,987
240,241
240,241227,987221,228215,774215,02191,82163,19757,410-1,115-424741,018375607000000



Balance Sheet

Currency in USD. All numbers in thousands.




Cash Flow

Currency in USD. All numbers in thousands.




Income Statement

Currency in USD. All numbers in thousands.


Latest Income Statement (annual, 2021-12-31)

Gross Profit (+$)
totalRevenue267,739
Cost of Revenue-210,228
Gross Profit57,51157,511
 
Operating Income (+$)
Gross Profit57,511
Operating Expense-90,490
Operating Income-32,979-32,979
 
Operating Expense (+$)
Research Development18,456
Selling General Administrative50,957
Selling And Marketing Expenses21,077
Operating Expense90,49090,490
 
Net Interest Income (+$)
Interest Income8,892
Interest Expense-8,795
Net Interest Income-8,79597
 
Pretax Income (+$)
Operating Income-32,979
Net Interest Income-8,795
Other Non-Operating Income Expenses88
Income Before Tax (EBT)-41,686-24,272
EBIT - interestExpense = -41,686
-41,686
-25,202
Interest Expense8,795
Earnings Before Interest and Taxes (ebit)-32,891-32,891
Earnings Before Interest and Taxes (ebitda)-17,887
 
After tax Income (+$)
Income Before Tax-41,686
Tax Provision--7,689
Net Income From Continuing Ops-33,997-33,997
Net Income-33,997
Net Income Applicable To Common Shares-33,997
 
Non-recurring Events
Discontinued Operations-
Extraordinary Items-
Effect of Accounting Charges-
Other Items-
Non Recurring-
Other Operating Expenses300,718
Total Other Income/Expenses Net-8,7078,707
 

Comments

Join the conversation.

Leave a comment

Stay informed with my latest content.

Subscribe to my newsletter and receive an email as soon as I add content to PenkeTrading.com.


By clicking Register, you agree to the General Terms and Conditions.
Penke's Market Notifications
ZCL.CC
9 hours ago

I found you a Golden Cross on the daily chart of ZCL.CC.

ZCL.CC Daily Candlestick Chart
XPC.CC
9 hours ago

I found you a STOCH Bullish Reversal Divergence on the daily chart of XPC.CC.

XPC.CC Daily Candlestick Chart
XNC.CC
9 hours ago

I found you a STOCH Bullish Reversal Divergence on the daily chart of XNC.CC.

XNC.CC Daily Candlestick Chart
XMY.CC
9 hours ago

I found you a Three White Soldiers Candle Pattern on the daily chart of XMY.CC.

XMY.CC Daily Candlestick Chart
XFT.CC
9 hours ago

I found you a Rising Three Methods Candle Pattern on the daily chart of XFT.CC.

XFT.CC Daily Candlestick Chart
WING.CC
9 hours ago

I found you a STOCH Bearish Reversal Divergence on the daily chart of WING.CC.

WING.CC Daily Candlestick Chart
vUSDC.CC
9 hours ago

I found you a Overbought RSI (Relative Strength Index) on the daily chart of vUSDC.CC.

vUSDC.CC Daily Candlestick Chart
VOLLAR.CC
9 hours ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of VOLLAR.CC.

VOLLAR.CC Daily Candlestick Chart
UUU.CC
9 hours ago

I found you a MACD Bearish Reversal Divergence on the daily chart of UUU.CC.

UUU.CC Daily Candlestick Chart
UGAS.CC
9 hours ago

I found you a Bearish Three Line Strike Candle Pattern on the daily chart of UGAS.CC.

UGAS.CC Daily Candlestick Chart
UBQ.CC
9 hours ago

I found you a Death Cross on the daily chart of UBQ.CC.

UBQ.CC Daily Candlestick Chart
TRXBULL.CC
9 hours ago

I found you a STOCH Bearish Hidden Divergence on the daily chart of TRXBULL.CC.

TRXBULL.CC Daily Candlestick Chart
TH.CC
9 hours ago

I found you a STOCH Bearish Hidden Divergence on the daily chart of TH.CC.

TH.CC Daily Candlestick Chart
THC.CC
9 hours ago

I found you a STOCH Bullish Reversal Divergence on the daily chart of THC.CC.

THC.CC Daily Candlestick Chart
TEL.CC
9 hours ago

I found you a Overbought RSI (Relative Strength Index) on the daily chart of TEL.CC.

TEL.CC Daily Candlestick Chart
SWG.CC
9 hours ago

I found you a Death Cross on the daily chart of SWG.CC.

SWG.CC Daily Candlestick Chart
SNC.CC
9 hours ago

I found you a Death Cross on the daily chart of SNC.CC.

SNC.CC Daily Candlestick Chart
SHROOM.CC
9 hours ago

I found you a Morning Star Candle Pattern on the daily chart of SHROOM.CC.

SHROOM.CC Daily Candlestick Chart
SATT.CC
9 hours ago

I found you a STOCH Bullish Reversal Divergence on the daily chart of SATT.CC.

SATT.CC Daily Candlestick Chart
RYO.CC
9 hours ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of RYO.CC.

RYO.CC Daily Candlestick Chart
REAP.CC
9 hours ago

I found you a Bearish Three Line Strike Candle Pattern on the daily chart of REAP.CC.

REAP.CC Daily Candlestick Chart
RBN.CC
10 hours ago

I found you a Death Cross on the daily chart of RBN.CC.

RBN.CC Daily Candlestick Chart
RAK.CC
10 hours ago

I found you a Overbought RSI (Relative Strength Index) on the daily chart of RAK.CC.

RAK.CC Daily Candlestick Chart
PLAY.CC
10 hours ago

I found you a Death Cross on the daily chart of PLAY.CC.

PLAY.CC Daily Candlestick Chart