Kornit Digital Ltd
Buy, Hold or Sell?
Let's analyze Kornit together
I guess you are interested in Kornit Digital Ltd. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.
I'm going to help you getting a better view of Kornit Digital Ltd. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.
Get notifications about Kornit Digital Ltd
I send you an email if I find something interesting about Kornit Digital Ltd.
1. Quick Overview
1.1. Quick analysis of Kornit (30 sec.)
1.2. What can you expect buying and holding a share of Kornit? (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 Kornit (5 min.)
2.2. Growth of Kornit (5 min.)
2.3. Financial Health of Kornit (5 min.)
2.4. Comparing to competitors in the Specialty Industrial Machinery industry (5 min.)
Industry Rankings (Specialty Industrial Machinery)
3. Summary and Key Metrics
3.1. What can you expect buying and holding a share of Kornit?
Welcome investor! Kornit's management wants to use your money to grow the business. In return you get a share of Kornit.
First you should know what it really means to hold a share of Kornit. And how you can make/lose money.
Speculation
The Price per Share of Kornit is $31.18. 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 Kornit.
- 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 Kornit, 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 $16.67. Based on the TTM, the Book Value Change Per Share is $0.04 per quarter. Based on the YOY, the Book Value Change Per Share is $-0.37 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 | -0.02 | -0.1% | -0.10 | -0.3% | -0.36 | -1.2% | -0.12 | -0.4% | -0.05 | -0.2% |
Usd Book Value Change Per Share | 0.00 | 0.0% | 0.04 | 0.1% | -0.37 | -1.2% | 0.49 | 1.6% | 0.41 | 1.3% |
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 | 0.00 | 0.0% | 0.04 | 0.1% | -0.37 | -1.2% | 0.49 | 1.6% | 0.41 | 1.3% |
Usd Price Per Share | 25.84 | - | 19.44 | - | 22.65 | - | 54.82 | - | 35.06 | - |
Price to Earnings Ratio | -338.62 | - | -147.92 | - | -19.50 | - | 112.20 | - | 112.22 | - |
Price-to-Total Gains Ratio | -158.76 | - | -65.54 | - | 70.82 | - | 150.45 | - | ||
Price to Book Ratio | 1.55 | - | 1.17 | - | 1.34 | - | 4.41 | - | 4.60 | - |
Price-to-Total Gains Ratio | -158.76 | - | -65.54 | - | 70.82 | - | 150.45 | - |
When do you get the money?
Usd Investment | |
---|---|
Usd Price Per Share | 31.18 |
Number of shares | 32 |
Gains per Quarter | Trailing 12 Months | 5 Year |
---|---|---|
Usd Dividend Per Share | 0.00 | 0.00 |
Usd Book Value Change Per Share | 0.04 | 0.49 |
Usd Total Gains Per Share | 0.04 | 0.49 |
Gains per Quarter (32 shares) | 1.38 | 15.57 |
Gains per Year (32 shares) | 5.51 | 62.28 |
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 | 6 | -4 | 0 | 62 | 52 |
2 | 0 | 11 | 2 | 0 | 125 | 114 |
3 | 0 | 17 | 8 | 0 | 187 | 176 |
4 | 0 | 22 | 14 | 0 | 249 | 238 |
5 | 0 | 28 | 20 | 0 | 311 | 300 |
6 | 0 | 33 | 26 | 0 | 374 | 362 |
7 | 0 | 39 | 32 | 0 | 436 | 424 |
8 | 0 | 44 | 38 | 0 | 498 | 486 |
9 | 0 | 50 | 44 | 0 | 560 | 548 |
10 | 0 | 55 | 50 | 0 | 623 | 610 |
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 | 4.0 | 0.0 | 0.0% | 1.0 | 11.0 | 0.0 | 8.3% | 7.0 | 13.0 | 0.0 | 35.0% | 21.0 | 19.0 | 0.0 | 52.5% | 24.0 | 20.0 | 0.0 | 54.5% |
Book Value Change Per Share | 2.0 | 1.0 | 1.0 | 50.0% | 3.0 | 8.0 | 1.0 | 25.0% | 10.0 | 9.0 | 1.0 | 50.0% | 30.0 | 9.0 | 1.0 | 75.0% | 31.0 | 9.0 | 4.0 | 70.5% |
Dividend per Share | 0.0 | 0.0 | 4.0 | 0.0% | 0.0 | 0.0 | 12.0 | 0.0% | 0.0 | 0.0 | 20.0 | 0.0% | 0.0 | 0.0 | 40.0 | 0.0% | 0.0 | 0.0 | 44.0 | 0.0% |
Total Gains per Share | 2.0 | 1.0 | 1.0 | 50.0% | 3.0 | 8.0 | 1.0 | 25.0% | 10.0 | 9.0 | 1.0 | 50.0% | 30.0 | 9.0 | 1.0 | 75.0% | 31.0 | 9.0 | 4.0 | 70.5% |
3.2. Key Performance Indicators
The key performance indicators of Kornit Digital Ltd 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 | - | - | - | 0.043 | -100% | -0.368 | 0% | 0.487 | -100% | 0.409 | -100% |
Book Value Per Share | - | - | 16.669 | 16.583 | +1% | 16.940 | -2% | 14.232 | +17% | 8.597 | +94% |
Current Ratio | - | - | 16.504 | 15.077 | +9% | 9.456 | +75% | 8.914 | +85% | 6.516 | +153% |
Debt To Asset Ratio | - | - | 0.067 | 0.069 | -2% | 0.090 | -25% | 0.117 | -43% | 0.159 | -58% |
Debt To Equity Ratio | - | - | 0.072 | 0.074 | -2% | 0.099 | -27% | 0.135 | -47% | 0.206 | -65% |
Dividend Per Share | - | - | - | - | 0% | - | 0% | - | 0% | - | 0% |
Enterprise Value | - | - | 1673780127.040 | 1317405222.840 | +27% | 1397571356.605 | +20% | 2943188568.170 | -43% | 1946723730.958 | -14% |
Eps | - | - | -0.019 | -0.105 | +449% | -0.364 | +1810% | -0.117 | +512% | -0.050 | +160% |
Ev To Ebitda Ratio | - | - | -107.184 | -17.469 | -84% | -25.005 | -77% | 85.492 | -225% | -764.391 | +613% |
Ev To Sales Ratio | - | - | 8.248 | 6.944 | +19% | 6.175 | +34% | 11.548 | -29% | 9.212 | -10% |
Free Cash Flow Per Share | - | - | 0.268 | 0.164 | +63% | -0.350 | +230% | -0.038 | +114% | -0.014 | +105% |
Free Cash Flow To Equity Per Share | - | - | 0.265 | 0.111 | +139% | -0.566 | +314% | 0.436 | -39% | 0.355 | -26% |
Gross Profit Margin | - | - | 16.904 | 6.000 | +182% | 1.957 | +764% | 0.902 | +1773% | 1.853 | +812% |
Intrinsic Value_10Y_max | - | - | 4.177 | - | - | - | - | - | - | - | - |
Intrinsic Value_10Y_min | - | - | -20.837 | - | - | - | - | - | - | - | - |
Intrinsic Value_1Y_max | - | - | 0.014 | - | - | - | - | - | - | - | - |
Intrinsic Value_1Y_min | - | - | -0.949 | - | - | - | - | - | - | - | - |
Intrinsic Value_3Y_max | - | - | 0.350 | - | - | - | - | - | - | - | - |
Intrinsic Value_3Y_min | - | - | -3.856 | - | - | - | - | - | - | - | - |
Intrinsic Value_5Y_max | - | - | 1.058 | - | - | - | - | - | - | - | - |
Intrinsic Value_5Y_min | - | - | -7.839 | - | - | - | - | - | - | - | - |
Market Cap | 1482668242.000 | +17% | 1229855127.040 | 925164222.840 | +33% | 1115654106.605 | +10% | 2646274018.170 | -54% | 1687230019.410 | -27% |
Net Profit Margin | - | - | -0.018 | -0.116 | +549% | -0.374 | +1992% | -0.135 | +655% | -0.054 | +199% |
Operating Margin | - | - | -0.140 | -0.195 | +39% | -0.353 | +152% | -0.163 | +16% | -0.069 | -51% |
Operating Ratio | - | - | 1.140 | 1.249 | -9% | 1.293 | -12% | 1.162 | -2% | 1.069 | +7% |
Pb Ratio | 1.871 | +17% | 1.550 | 1.172 | +32% | 1.338 | +16% | 4.406 | -65% | 4.602 | -66% |
Pe Ratio | -408.673 | -21% | -338.616 | -147.915 | -56% | -19.500 | -94% | 112.201 | -402% | 112.216 | -402% |
Price Per Share | 31.180 | +17% | 25.835 | 19.439 | +33% | 22.653 | +14% | 54.815 | -53% | 35.064 | -26% |
Price To Free Cash Flow Ratio | 29.036 | +17% | 24.058 | 48.203 | -50% | 17.093 | +41% | 97.801 | -75% | 11.570 | +108% |
Quick Ratio | - | - | 24.422 | 22.288 | +10% | 11.748 | +108% | 11.995 | +104% | 7.969 | +206% |
Return On Assets | - | - | -0.001 | -0.006 | +453% | -0.023 | +2067% | -0.007 | +581% | 0.000 | -54% |
Return On Equity | - | - | -0.001 | -0.006 | +454% | -0.025 | +2121% | -0.008 | +592% | 0.000 | -653% |
Total Gains Per Share | - | - | - | 0.043 | -100% | -0.368 | 0% | 0.487 | -100% | 0.409 | -100% |
Usd Book Value | - | - | 793505000.000 | 789234500.000 | +1% | 834554000.000 | -5% | 690576500.000 | +15% | 415736475.000 | +91% |
Usd Book Value Change Per Share | - | - | - | 0.043 | -100% | -0.368 | 0% | 0.487 | -100% | 0.409 | -100% |
Usd Book Value Per Share | - | - | 16.669 | 16.583 | +1% | 16.940 | -2% | 14.232 | +17% | 8.597 | +94% |
Usd Dividend Per Share | - | - | - | - | 0% | - | 0% | - | 0% | - | 0% |
Usd Enterprise Value | - | - | 1673780127.040 | 1317405222.840 | +27% | 1397571356.605 | +20% | 2943188568.170 | -43% | 1946723730.958 | -14% |
Usd Eps | - | - | -0.019 | -0.105 | +449% | -0.364 | +1810% | -0.117 | +512% | -0.050 | +160% |
Usd Free Cash Flow | - | - | 12780000.000 | 7818233.000 | +63% | -17420692.750 | +236% | -2089341.950 | +116% | -797370.975 | +106% |
Usd Free Cash Flow Per Share | - | - | 0.268 | 0.164 | +63% | -0.350 | +230% | -0.038 | +114% | -0.014 | +105% |
Usd Free Cash Flow To Equity Per Share | - | - | 0.265 | 0.111 | +139% | -0.566 | +314% | 0.436 | -39% | 0.355 | -26% |
Usd Market Cap | 1482668242.000 | +17% | 1229855127.040 | 925164222.840 | +33% | 1115654106.605 | +10% | 2646274018.170 | -54% | 1687230019.410 | -27% |
Usd Price Per Share | 31.180 | +17% | 25.835 | 19.439 | +33% | 22.653 | +14% | 54.815 | -53% | 35.064 | -26% |
Usd Profit | - | - | -908000.000 | -4981000.000 | +449% | -21346500.000 | +2251% | -6675750.000 | +635% | -2888200.000 | +218% |
Usd Revenue | - | - | 50732000.000 | 47647000.000 | +6% | 56721250.000 | -11% | 59484000.000 | -15% | 44672750.000 | +14% |
Usd Total Gains Per Share | - | - | - | 0.043 | -100% | -0.368 | 0% | 0.487 | -100% | 0.409 | -100% |
EOD | +4 -3 | MRQ | TTM | +30 -7 | YOY | +25 -8 | 5Y | +23 -14 | 10Y | +20 -17 |
3.3 Fundamental Score
Penke's Stock Scanner
Indicator | Condition | Value | ||
---|---|---|---|---|
Price to Earnings Ratio (EOD) | Between | 0-15 | -408.673 | |
Price to Book Ratio (EOD) | Between | 0-1 | 1.871 | |
Net Profit Margin (MRQ) | Greater than | 0 | -0.018 | |
Operating Margin (MRQ) | Greater than | 0 | -0.140 | |
Quick Ratio (MRQ) | Greater than | 1 | 24.422 | |
Current Ratio (MRQ) | Greater than | 1 | 16.504 | |
Debt to Asset Ratio (MRQ) | Less than | 1 | 0.067 | |
Debt to Equity Ratio (MRQ) | Less than | 1 | 0.072 | |
Return on Equity (MRQ) | Greater than | 0.15 | -0.001 | |
Return on Assets (MRQ) | Greater than | 0.05 | -0.001 | |
Total | 4/10 (40.0%) |
3.4 Technical Score
Penke's Symbol Scanner
Indicator | Condition | Value | ||
---|---|---|---|---|
Rsi | Greater than | 50 | 61.083 | |
Ma 20 | Greater than | Ma 50 | 31.429 | |
Ma 50 | Greater than | Ma 100 | 27.380 | |
Ma 100 | Greater than | Ma 200 | 23.029 | |
Open | Greater than | Close | 31.550 | |
Total | 5/5 (100.0%) |
4. In-depth Analysis
4.1 About Kornit Digital Ltd
- https://www.kornit.com
- Specialty Industrial Machinery
- 873
- 12 Ha?Amal Street, Rosh Haayin, Israel, 4809246
Google Maps Bing Maps
Kornit Digital Ltd. develops, designs, and markets digital printing solutions for the fashion, apparel, and home decor segments of printed textile industry in the United States, Europe, the Middle East, Africa, the Asia Pacific, and internationally. Its solutions include digital printing systems, ink and other consumables, associated software, and value-added services. The company's products and services include direct-to-garment printing platform for smaller industrial operators to mass producers; NeoPigment ink and other consumables; QuickP designer software; and system upgrade kits, maintenance and support, consulting, and professional services. It serves decorators, online businesses, brand owners, and contract printers. Kornit Digital Ltd. was incorporated in 2002 and is headquartered in Rosh Haayin, Israel.
Fundamental data was last updated by Penke on 2024-12-05 23:42:03.
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 underpriced. | ||
Based on the earnings, the company is expensive. | ||
Based on how much money comes from the company's main activities, the company is fair priced. |
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 Kornit to the Specialty Industrial Machinery industry mean.
- A Net Profit Margin of -1.8% means that $-0.02 for each $1 in revenue is generated as profit.
Let's take a look of the Net Profit Margin trends of Kornit Digital Ltd:
Trends
- The YOY is -37.4%. Compared to the TTM, the mid term is trending up. +2
- The 5Y is -13.5%. Compared to the TTM, the 5Y term is trending up. +2
- The 10Y is -5.4%. Compared to the 5Y term, the 10Y term is trending down. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | -1.8% | TTM | -11.6% | +9.8% | |
TTM | -11.6% | YOY | -37.4% | +25.8% | |
TTM | -11.6% | 5Y | -13.5% | +1.9% | |
5Y | -13.5% | 10Y | -5.4% | -8.2% |
Compared to industry (Specialty Industrial Machinery)
Let compare the company's Net Profit Margin with the average (mean) in the Specialty Industrial Machinery industry:
- The MRQ average (mean) in the Specialty Industrial Machinery industry is 5.6%. trending down. -2
- The TTM average (mean) in the Specialty Industrial Machinery industry is 5.1%. trending down. -2
4.3.1.2. Return on Assets
- Above 5% is considered healthy but always compare Kornit to the Specialty Industrial Machinery industry mean.
- -0.1% Return on Assets means that Kornit generated $0.00 profit for each $1 in assets.
Let's take a look of the Return on Assets trends of Kornit Digital Ltd:
Trends
- The YOY is -2.3%. Compared to the TTM, the mid term is trending up. +2
- The 5Y is -0.7%. Compared to the TTM, the 5Y term is trending up. +2
- The 10Y is 0.0%. Compared to the 5Y term, the 10Y term is trending down. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | -0.1% | TTM | -0.6% | +0.5% | |
TTM | -0.6% | YOY | -2.3% | +1.7% | |
TTM | -0.6% | 5Y | -0.7% | +0.1% | |
5Y | -0.7% | 10Y | 0.0% | -0.7% |
Compared to industry (Specialty Industrial Machinery)
Let compare the company's Return on Assets with the average (mean) in the Specialty Industrial Machinery industry:
- The MRQ average (mean) in the Specialty Industrial Machinery industry is 1.0%. trending down. -2
- The TTM average (mean) in the Specialty Industrial Machinery industry is 1.0%. trending down. -2
4.3.1.3. Return on Equity
- Above 15%-20% is considered healthy but always compare Kornit to the Specialty Industrial Machinery industry mean.
- -0.1% Return on Equity means Kornit generated $0.00 for each $1 the owners (shareholders) invested.
Let's take a look of the Return on Equity trends of Kornit Digital Ltd:
Trends
- The YOY is -2.5%. Compared to the TTM, the mid term is trending up. +2
- The 5Y is -0.8%. Compared to the TTM, the 5Y term is trending up. +2
- The 10Y is 0.0%. Compared to the 5Y term, the 10Y term is trending down. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | -0.1% | TTM | -0.6% | +0.5% | |
TTM | -0.6% | YOY | -2.5% | +1.9% | |
TTM | -0.6% | 5Y | -0.8% | +0.2% | |
5Y | -0.8% | 10Y | 0.0% | -0.8% |
Compared to industry (Specialty Industrial Machinery)
Let compare the company's Return on Equity with the average (mean) in the Specialty Industrial Machinery industry:
- The MRQ average (mean) in the Specialty Industrial Machinery industry is 2.4%. trending down. -2
- The TTM average (mean) in the Specialty Industrial Machinery industry is 2.1%. trending down. -2
4.3.2. Operating Efficiency of Kornit Digital Ltd.
4.3.2. Operating Efficiency
4.3.2.1. Operating Margin
- Measures how much profit Kornit 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 Kornit to the Specialty Industrial Machinery industry mean.
- An Operating Margin of -14.0% means the company generated $-0.14 for each $1 in revenue (before taxes).
Let's take a look of the Operating Margin trends of Kornit Digital Ltd:
Trends
- The YOY is -35.3%. Compared to the TTM, the mid term is trending up. +2
- The 5Y is -16.3%. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is -6.9%. Compared to the 5Y term, the 10Y term is trending down. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | -14.0% | TTM | -19.5% | +5.5% | |
TTM | -19.5% | YOY | -35.3% | +15.8% | |
TTM | -19.5% | 5Y | -16.3% | -3.2% | |
5Y | -16.3% | 10Y | -6.9% | -9.4% |
Compared to industry (Specialty Industrial Machinery)
Let compare the company's Operating Margin with the average (mean) in the Specialty Industrial Machinery industry:
- The MRQ average (mean) in the Specialty Industrial Machinery industry is 9.2%. trending down. -2
- The TTM average (mean) in the Specialty Industrial Machinery industry is 6.8%. trending down. -2
4.3.2.2. Operating Ratio
- Below 1 is considered healthy (always compare to Specialty Industrial Machinery 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 Kornit Digital Ltd:
Trends
- The YOY is 1.293. Compared to the TTM, the mid term is trending down. +2
- The 5Y is 1.162. Compared to the TTM, the 5Y term is trending up. -2
- The 10Y is 1.069. Compared to the 5Y term, the 10Y term is trending up. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 1.140 | TTM | 1.249 | -0.109 | |
TTM | 1.249 | YOY | 1.293 | -0.044 | |
TTM | 1.249 | 5Y | 1.162 | +0.087 | |
5Y | 1.162 | 10Y | 1.069 | +0.092 |
Compared to industry (Specialty Industrial Machinery)
Let compare the company's Operating Ratio with the average (mean) in the Specialty Industrial Machinery industry:
- The MRQ average (mean) in the Specialty Industrial Machinery industry is 1.445. trending down. +2
- The TTM average (mean) in the Specialty Industrial Machinery industry is 1.366. trending down. +2
4.4.3. Liquidity of Kornit Digital Ltd.
4.4.3. Liquidity
4.4.3.1. Current Ratio
- Above 1.5 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
- A Current Ratio of 16.50 means the company has $16.50 in assets for each $1 in short-term debts.
Let's take a look of the Current Ratio trends of Kornit Digital Ltd:
Trends
- The YOY is 9.456. Compared to the TTM, the mid term is trending up. +2
- The 5Y is 8.914. Compared to the TTM, the 5Y term is trending up. +2
- The 10Y is 6.516. Compared to the 5Y term, the 10Y term is trending up. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 16.504 | TTM | 15.077 | +1.427 | |
TTM | 15.077 | YOY | 9.456 | +5.621 | |
TTM | 15.077 | 5Y | 8.914 | +6.163 | |
5Y | 8.914 | 10Y | 6.516 | +2.398 |
Compared to industry (Specialty Industrial Machinery)
Let compare the company's Current Ratio with the average (mean) in the Specialty Industrial Machinery industry:
- The MRQ average (mean) in the Specialty Industrial Machinery industry is 1.695. trending up. +2
- The TTM average (mean) in the Specialty Industrial Machinery industry is 1.701. trending up. +2
4.4.3.2. Quick Ratio
- Above 1 is considered healthy but always compare Kornit to the Specialty Industrial Machinery industry mean.
- A Quick Ratio of 24.42 means the company can pay off $24.42 for each $1 in debt (using most liquid assets).
Let's take a look of the Quick Ratio trends of Kornit Digital Ltd:
Trends
- The YOY is 11.748. Compared to the TTM, the mid term is trending up. +2
- The 5Y is 11.995. Compared to the TTM, the 5Y term is trending up. +2
- The 10Y is 7.969. Compared to the 5Y term, the 10Y term is trending up. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 24.422 | TTM | 22.288 | +2.134 | |
TTM | 22.288 | YOY | 11.748 | +10.540 | |
TTM | 22.288 | 5Y | 11.995 | +10.293 | |
5Y | 11.995 | 10Y | 7.969 | +4.026 |
Compared to industry (Specialty Industrial Machinery)
Let compare the company's Quick Ratio with the average (mean) in the Specialty Industrial Machinery industry:
- The MRQ average (mean) in the Specialty Industrial Machinery industry is 0.736. trending up. +2
- The TTM average (mean) in the Specialty Industrial Machinery industry is 0.813. trending up. +2
4.5.4. Solvency of Kornit Digital Ltd.
4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio
- Below 1 (100%) is considered healthy but always compare Kornit to Specialty Industrial Machinery industry mean.
- A Debt to Asset Ratio of 0.07 means that Kornit assets are financed with 6.7% credit (debt) and the remaining percentage (100% - 6.7%) is financed by its owners/shareholders.
Let's take a look of the Debt to Asset Ratio trends of Kornit Digital Ltd:
Trends
- The YOY is 0.090. Compared to the TTM, the mid term is trending down. +2
- The 5Y is 0.117. Compared to the TTM, the 5Y term is trending down. +2
- The 10Y is 0.159. Compared to the 5Y term, the 10Y term is trending down. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 0.067 | TTM | 0.069 | -0.002 | |
TTM | 0.069 | YOY | 0.090 | -0.021 | |
TTM | 0.069 | 5Y | 0.117 | -0.049 | |
5Y | 0.117 | 10Y | 0.159 | -0.042 |
Compared to industry (Specialty Industrial Machinery)
Let compare the company's Debt to Asset Ratio with the average (mean) in the Specialty Industrial Machinery industry:
- The MRQ average (mean) in the Specialty Industrial Machinery industry is 0.490. trending down. +2
- The TTM average (mean) in the Specialty Industrial Machinery industry is 0.491. trending down. +2
4.5.4.2. Debt to Equity Ratio
- Below 2 is considered healthy but always compare Kornit to the Specialty Industrial Machinery industry mean.
- A Debt to Equity ratio of 7.2% means that company has $0.07 debt for each $1 in shareholders equity.
Let's take a look of the Debt to Equity Ratio trends of Kornit Digital Ltd:
Trends
- The YOY is 0.099. Compared to the TTM, the mid term is trending down. +2
- The 5Y is 0.135. Compared to the TTM, the 5Y term is trending down. +2
- The 10Y is 0.206. Compared to the 5Y term, the 10Y term is trending down. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 0.072 | TTM | 0.074 | -0.002 | |
TTM | 0.074 | YOY | 0.099 | -0.025 | |
TTM | 0.074 | 5Y | 0.135 | -0.061 | |
5Y | 0.135 | 10Y | 0.206 | -0.071 |
Compared to industry (Specialty Industrial Machinery)
Let compare the company's Debt to Equity Ratio with the average (mean) in the Specialty Industrial Machinery industry:
- The MRQ average (mean) in the Specialty Industrial Machinery industry is 0.960. trending down. +2
- The TTM average (mean) in the Specialty Industrial Machinery industry is 0.959. 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 Kornit to the Specialty Industrial Machinery industry mean.
- A PE ratio of -338.62 means the investor is paying $-338.62 for every $1 in earnings.
Let's take a look of the Price to Earnings Ratio trends of Kornit Digital Ltd:
Trends
- The YOY is -19.500. Compared to the TTM, the mid term is trending down. +2
- The 5Y is 112.201. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 112.216. Compared to the 5Y term, the 10Y term is trending down. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
EOD | -408.673 | MRQ | -338.616 | -70.056 | |
MRQ | -338.616 | TTM | -147.915 | -190.701 | |
TTM | -147.915 | YOY | -19.500 | -128.415 | |
TTM | -147.915 | 5Y | 112.201 | -260.116 | |
5Y | 112.201 | 10Y | 112.216 | -0.015 |
Compared to industry (Specialty Industrial Machinery)
Let compare the company's Price to Earnings Ratio with the average (mean) in the Specialty Industrial Machinery industry:
- The MRQ average (mean) in the Specialty Industrial Machinery industry is 17.860. trending down. -2
- The TTM average (mean) in the Specialty Industrial Machinery industry is 18.989. 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 Kornit Digital Ltd:
- The EOD is 29.036. Based on how much money comes from the company's main activities, the company is underpriced. +1
- The MRQ is 24.058. Based on how much money comes from the company's main activities, the company is underpriced. +1
- The TTM is 48.203. Based on how much money comes from the company's main activities, the company is fair priced.
Trends
- The YOY is 17.093. Compared to the TTM, the mid term is trending up. -2
- The 5Y is 97.801. Compared to the TTM, the 5Y term is trending down. +2
- The 10Y is 11.570. Compared to the 5Y term, the 10Y term is trending up. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
EOD | 29.036 | MRQ | 24.058 | +4.977 | |
MRQ | 24.058 | TTM | 48.203 | -24.145 | |
TTM | 48.203 | YOY | 17.093 | +31.110 | |
TTM | 48.203 | 5Y | 97.801 | -49.598 | |
5Y | 97.801 | 10Y | 11.570 | +86.230 |
Compared to industry (Specialty Industrial Machinery)
Let compare the company's priceToFreeCashFlowRatio with the average (mean) in the Specialty Industrial Machinery industry:
- The MRQ average (mean) in the Specialty Industrial Machinery industry is 6.304. trending up. -2
- The TTM average (mean) in the Specialty Industrial Machinery industry is 2.944. trending up. -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 Specialty Industrial Machinery industry mean).
- A PB ratio of 1.55 means the investor is paying $1.55 for each $1 in book value.
Let's take a look of the Price to Book Ratio trends of Kornit Digital Ltd:
Trends
- The YOY is 1.338. Compared to the TTM, the mid term is trending down. +2
- The 5Y is 4.406. Compared to the TTM, the 5Y term is trending down. +2
- The 10Y is 4.602. Compared to the 5Y term, the 10Y term is trending down. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
EOD | 1.871 | MRQ | 1.550 | +0.321 | |
MRQ | 1.550 | TTM | 1.172 | +0.378 | |
TTM | 1.172 | YOY | 1.338 | -0.166 | |
TTM | 1.172 | 5Y | 4.406 | -3.234 | |
5Y | 4.406 | 10Y | 4.602 | -0.196 |
Compared to industry (Specialty Industrial Machinery)
Let compare the company's Price to Book Ratio with the average (mean) in the Specialty Industrial Machinery industry:
- The MRQ average (mean) in the Specialty Industrial Machinery industry is 2.022. trending down. +2
- The TTM average (mean) in the Specialty Industrial Machinery industry is 2.138. 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 Kornit Digital Ltd.
4.8.1. Institutions holding Kornit Digital Ltd
Institutions are holding 101.624% of the shares of Kornit Digital Ltd.
Date | Name | Total Shares | Total Assets | Current Shares | Change | % |
---|---|---|---|---|---|---|
2024-09-30 | RIMA MANAGEMENT, LLC | 9.4466 | 4.0484 | 4492060 | 10900 | 0.2432 |
2024-09-30 | Morgan Stanley - Brokerage Accounts | 9.0055 | 0.008 | 4282304 | -3550702 | -45.33 |
2024-09-30 | Artisan Partners Limited Partnership | 7.3389 | 0.134 | 3489782 | -151206 | -4.1529 |
2024-09-30 | Chicago Capital, LLC | 6.4966 | 2.2164 | 3089263 | 231659 | 8.1068 |
2024-09-30 | American Capital Management Inc | 4.5385 | 1.8231 | 2158122 | -7309 | -0.3375 |
2024-09-30 | Disciplined Growth Investors Inc | 4.4453 | 1.0327 | 2113832 | 53257 | 2.5846 |
2024-09-30 | Granahan Investment Management Inc.. | 3.5284 | 1.7048 | 1677809 | 312068 | 22.8497 |
2024-09-30 | Riverbridge Partners LLC | 3.3466 | 0.5491 | 1591378 | -96061 | -5.6927 |
2024-09-30 | Alyeska Investment Group, L.P. | 3.2902 | 0.2063 | 1564562 | -656573 | -29.5602 |
2024-09-30 | William Blair Investment Management, LLC | 2.7661 | 0.0838 | 1315317 | 327454 | 33.1477 |
2024-06-30 | BlackRock Inc | 2.753 | 0.0004 | 1309111 | -92972 | -6.631 |
2024-09-30 | Stephens Inv Mgmt Group LLC | 2.7028 | 0.453 | 1285253 | -73275 | -5.3937 |
2024-09-30 | Meitav Dash Investments Ltd | 2.408 | 0.4883 | 1145045 | -12054 | -1.0417 |
2024-09-30 | Schroder Investment Management Group | 2.0819 | 0.0268 | 990005 | 137116 | 16.0767 |
2024-09-30 | Pathstone Holdings LLC | 1.7942 | 0.0975 | 853165 | -111981 | -11.6025 |
2024-09-30 | HHG PLC | 1.5845 | 0.01 | 753476 | -492 | -0.0653 |
2024-09-30 | Hood River Capital Management LLC | 1.5711 | 0.3116 | 747077 | 747077 | 0 |
2024-09-30 | D. E. Shaw & Co LP | 1.4455 | 0.0152 | 687340 | -210322 | -23.43 |
2024-09-30 | Polar Asset Management Partners | 1.306 | 0.3397 | 621043 | 163543 | 35.7471 |
2024-09-30 | Gilder Gagnon Howe & CO LLC | 1.2307 | 0.1809 | 585203 | -35573 | -5.7304 |
Total | 73.0804 | 13.73 | 34751147 | -3015446 | -8.7% |
4.9.2. Funds holding Kornit Digital Ltd
Date | Name | Total Shares | Total Assets | Current Shares | Change | % |
---|---|---|---|---|---|---|
2024-09-30 | Artisan Non-U.S. Small-Mid Growth Comp | 4.7477 | 1.2282 | 2257634 | 0 | 0 |
2024-09-30 | Artisan International Small-Mid Investor | 4.7477 | 1.2335 | 2257634 | 0 | 0 |
2024-09-30 | Stephens SMID Select Growth | 1.8172 | 0.5123 | 864099 | 2440 | 0.2832 |
2024-09-30 | Janus Henderson Venture D | 1.4665 | 0.5548 | 697341 | 0 | 0 |
2024-09-30 | Janus Henderson US Small Cap Growth | 1.4665 | 0.5556 | 697341 | 0 | 0 |
2024-09-30 | Disciplined Growth - Small Cap Growth | 1.4291 | 4.9353 | 679567 | 679567 | 0 |
2024-09-30 | Vanguard Explorer Inv | 1.4143 | 0.0772 | 672516 | 0 | 0 |
2024-07-31 | Old Westbury Small & Mid Cap Strategies | 1.0442 | 0.0961 | 496552 | 0 | 0 |
2024-09-30 | Hood River Small-Cap Growth Instl | 0.9236 | 0.3199 | 439170 | 439170 | 0 |
2024-09-30 | Wasatch Micro Cap | 0.8897 | 1.6013 | 423073 | 0 | 0 |
2024-09-30 | Stephens Small Cap Growth | 0.8748 | 0.7283 | 415977 | -76818 | -15.5882 |
2024-06-30 | Kornitzer Small Cap Equity | 0.8289 | 0.9402 | 394160 | 0 | 0 |
2024-09-30 | Meridian Contrarian Legacy | 0.7844 | 1.6508 | 373000 | 24000 | 6.8768 |
2024-08-31 | Schroder US Smaller Companies Acc | 0.698 | 0.6372 | 331895 | 53194 | 19.0864 |
2024-09-30 | Buffalo Small Cap Growth | 0.686 | 1.3091 | 326205 | -67955 | -17.2405 |
2024-11-26 | iShares Core MSCI EAFE ETF | 0.655 | 0.0084 | 311464 | 0 | 0 |
2024-10-31 | Granahan US Focused Growth A USD Acc | 0.6117 | 2.9139 | 290888 | 29781 | 11.4057 |
2024-07-31 | ERSTE GREEN INVEST EUR R01 A | 0.5394 | 0.7199 | 256511 | 0 | 0 |
2024-08-31 | J39 Schroder ISF US Smlr Coms Impct USD | 0.4978 | 1.3276 | 236698 | 0 | 0 |
2024-09-30 | Loomis Sayles Small Cap Growth Instl | 0.4208 | 0.2188 | 200117 | 200117 | 0 |
Total | 26.5433 | 21.5684 | 12621842 | +1283496 | +10.2% |
5. Financial Statements
5.1. Latest Balance Sheet
Balance Sheet of 2024-09-30. Currency in USD. All numbers in thousands.
Summary
As reported | |
---|---|
Total Liabilities | 57,286 |
Total Stockholder Equity | + 793,505 |
Total Assets | = 850,791 |
Assets
Total Current Assets
Long-term Assets
Property Plant Equipment | 65,392 |
Goodwill | 29,164 |
Long Term Investments | 59,910 |
Intangible Assets | 6,145 |
Long-term Assets Other | 21,002 |
Long-term Assets (as reported) | 181,613 |
---|---|
Long-term Assets (calculated) | 181,613 |
+/- | 0 |
Liabilities & Shareholders' Equity
Total Current Liabilities
Long-term Liabilities
Capital Lease Obligations Min Short Term Debt | 15,585 |
Long-term Liabilities Other | 118 |
Long-term Liabilities (as reported) | 16,740 |
---|---|
Long-term Liabilities (calculated) | 15,703 |
+/- | 1,037 |
Total Stockholder Equity
Other Stockholders Equity | 793,505 |
Total Stockholder Equity (as reported) | 793,505 |
---|---|
Total Stockholder Equity (calculated) | 793,505 |
+/- | 0 |
5.2. Balance Sheets Structured
Currency in USD. All numbers in thousands.
Trend | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 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 | |||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
> Total Assets |
| 850,791 | 850,791 | 845,760 | 842,992 | 865,580 | 898,107 | 947,057 | 957,666 | 1,004,183 | 1,007,380 | 1,026,086 | 1,042,256 | 678,181 | 651,574 | 633,460 | 628,989 | 590,270 | 391,726 | 397,340 | 407,346 | 382,233 | 370,492 | 234,503 | 214,823 | 193,610 | 183,852 | 175,969 | 178,374 | 179,618 | 174,977 | 175,634 | 140,046 | 132,186 | 124,231 | 121,574 | 123,426 | 116,335 | 114,628 | 38,756 | 34,714 | 0 | 0 | 0 | 31,627 | ||||||||||||||||||||||||||||||||||||||||||||
> Total Current Assets |
| 669,178 | 669,178 | 603,157 | 549,674 | 522,387 | 546,111 | 565,832 | 578,839 | 621,530 | 641,918 | 685,445 | 776,512 | 480,049 | 482,702 | 476,970 | 477,530 | 450,659 | 253,544 | 253,032 | 253,282 | 298,493 | 285,232 | 114,165 | 140,756 | 106,229 | 96,818 | 89,533 | 89,427 | 90,902 | 93,428 | 89,552 | 98,784 | 86,881 | 88,505 | 86,023 | 87,039 | 87,441 | 108,162 | 29,745 | 28,524 | 0 | 0 | 0 | 27,283 | ||||||||||||||||||||||||||||||||||||||||||||
Cash And Cash Equivalents |
| 113,861 | 113,861 | 22,522 | 6,501 | 39,605 | 76,288 | 352,950 | 104,597 | 66,693 | 196,611 | 77,284 | 611,551 | 96,668 | 92,568 | 94,171 | 125,777 | 283,680 | 47,448 | 63,477 | 40,743 | 94,670 | 104,550 | 17,559 | 74,132 | 14,099 | 17,223 | 14,782 | 18,629 | 14,290 | 25,707 | 15,770 | 22,789 | 18,477 | 11,309 | 14,428 | 18,464 | 37,377 | 80,426 | 4,591 | 4,993 | 0 | 0 | 0 | 5,329 | ||||||||||||||||||||||||||||||||||||||||||||
Short-term Investments |
| 387,350 | 387,350 | 403,517 | 367,398 | 292,892 | 270,069 | 26,049 | 295,413 | 380,730 | 281,789 | 439,750 | 37,284 | 267,023 | 264,216 | 269,495 | 238,522 | 62,531 | 116,257 | 102,238 | 127,567 | 119,140 | 106,615 | 31,257 | 8,981 | 31,548 | 18,157 | 17,390 | 10,037 | 3,709 | 2,657 | 15,344 | 16,500 | 12,069 | 28,053 | 28,335 | 26,527 | 14,543 | 0 | 0 | 27,000 | 0 | 0 | 0 | 2,635 | ||||||||||||||||||||||||||||||||||||||||||||
Net Receivables |
| 101,641 | 74,132 | 79,461 | 80,727 | 93,632 | 116,643 | 94,106 | 67,360 | 63,687 | 60,473 | 80,990 | 49,797 | 49,866 | 62,651 | 53,054 | 51,566 | 49,685 | 39,803 | 32,846 | 40,510 | 44,854 | 34,137 | 25,988 | 21,953 | 30,620 | 33,162 | 25,651 | 23,245 | 32,926 | 29,193 | 24,496 | 31,638 | 29,477 | 26,253 | 21,380 | 22,598 | 17,319 | 11,071 | 9,850 | 10,828 | 0 | 0 | 0 | 6,746 | ||||||||||||||||||||||||||||||||||||||||||||
Inventory |
| 66,326 | 66,326 | 70,595 | 67,016 | 67,712 | 83,111 | 92,727 | 89,415 | 92,223 | 89,580 | 71,360 | 63,017 | 55,344 | 52,553 | 52,750 | 52,487 | 46,268 | 42,126 | 46,599 | 37,477 | 34,407 | 34,900 | 34,881 | 30,030 | 25,212 | 25,123 | 29,471 | 34,855 | 35,865 | 32,880 | 29,787 | 24,122 | 22,955 | 20,069 | 18,558 | 15,803 | 14,729 | 13,407 | 12,873 | 11,986 | 0 | 0 | 0 | 11,967 | ||||||||||||||||||||||||||||||||||||||||||||
Other Current Assets |
| 27,509 | 27,509 | 27,062 | 28,032 | 56,497 | 23,506 | 21,138 | 22,054 | 18,197 | 13,465 | 16,061 | 14,863 | 11,148 | 10,714 | 7,500 | 9,178 | 8,495 | 7,910 | 7,872 | 6,985 | 5,422 | 5,030 | 4,480 | 5,660 | 4,750 | 3,153 | 2,239 | 2,661 | 4,112 | 2,991 | 4,155 | 3,735 | 3,903 | 2,821 | 3,322 | 3,647 | 3,473 | 3,258 | 2,431 | 717 | 0 | 0 | 0 | 606 | ||||||||||||||||||||||||||||||||||||||||||||
> Long-term Assets |
| 181,613 | 181,613 | 242,603 | 293,318 | 343,193 | 351,996 | 381,225 | 378,827 | 382,653 | 365,462 | 340,641 | 265,744 | 198,132 | 168,872 | 156,490 | 151,459 | 139,611 | 138,182 | 144,308 | 154,064 | 83,740 | 85,260 | 120,338 | 74,067 | 87,381 | 87,034 | 86,436 | 88,947 | 88,716 | 81,549 | 86,082 | 41,262 | 45,305 | 35,726 | 35,551 | 36,387 | 28,894 | 6,466 | 9,011 | 6,190 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||
Property Plant Equipment |
| 65,392 | 65,392 | 67,407 | 70,296 | 74,687 | 84,014 | 90,627 | 87,602 | 80,421 | 81,847 | 75,800 | 70,201 | 60,523 | 55,201 | 52,027 | 50,308 | 47,681 | 47,041 | 44,961 | 40,295 | 30,368 | 29,794 | 29,322 | 14,994 | 14,023 | 10,994 | 11,387 | 11,230 | 10,565 | 11,204 | 10,311 | 9,247 | 8,337 | 6,070 | 4,844 | 4,778 | 4,097 | 3,788 | 3,818 | 3,660 | 0 | 0 | 0 | 2,653 | ||||||||||||||||||||||||||||||||||||||||||||
Goodwill |
| 29,164 | 29,164 | 29,164 | 29,164 | 29,164 | 29,164 | 29,164 | 29,164 | 29,163 | 29,164 | 25,447 | 25,447 | 25,447 | 16,463 | 16,466 | 16,466 | 13,629 | 5,564 | 5,564 | 5,564 | 5,564 | 5,564 | 5,564 | 5,092 | 5,092 | 5,092 | 5,092 | 5,092 | 5,092 | 5,092 | 0 | 5,092 | 5,092 | 5,000 | 0 | 5,000 | 0 | 0 | 0 | 5,000 | 0 | 0 | 0 | 5,000 | ||||||||||||||||||||||||||||||||||||||||||||
Long Term Investments |
| 59,910 | 128,396 | 177,518 | 223,203 | 222,285 | 227,798 | 244,946 | 245,970 | 242,348 | 226,173 | 216,856 | 149,269 | 93,816 | 85,039 | 74,986 | 71,636 | 59,057 | 73,687 | 81,828 | 95,393 | 36,549 | 38,917 | 75,450 | 44,603 | 65,278 | 67,341 | 66,060 | 69,358 | 68,478 | 60,955 | 66,027 | 22,492 | 26,145 | 27,000 | 0 | 30,277 | 0 | 0 | 0 | 1,187 | 0 | 0 | 0 | 29,000 | ||||||||||||||||||||||||||||||||||||||||||||
Intangible Assets |
| 6,145 | 6,145 | 6,623 | 7,134 | 7,647 | 8,165 | 9,233 | 9,890 | 10,494 | 11,271 | 9,535 | 10,063 | 10,479 | 6,399 | 6,809 | 7,221 | 11,474 | 2,132 | 2,380 | 2,494 | 2,239 | 2,282 | 1,747 | 1,011 | 1,277 | 1,543 | 1,809 | 2,076 | 2,367 | 2,658 | 8,000 | 3,385 | 3,586 | 910 | 966 | 1,023 | 1,079 | 1,136 | 1,189 | 245 | 0 | 0 | 0 | 371 | ||||||||||||||||||||||||||||||||||||||||||||
Long-term Assets Other |
| 21,002 | 21,002 | 11,013 | 2,072 | 8,492 | 8,106 | 7,255 | 6,201 | 4,146 | 2,854 | 1,211 | 1,213 | 813 | 861 | 729 | 732 | 703 | 733 | 629 | 657 | 811 | 864 | 851 | 1,095 | 1,089 | 1,259 | 1,204 | 1,150 | 1,134 | 1,041 | 1,062 | 1,046 | 2,145 | 716 | 607 | 309 | 292 | 1,542 | 4,004 | 2,285 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||
> Total Liabilities |
| 57,286 | 57,286 | 60,402 | 58,422 | 69,913 | 77,410 | 94,027 | 88,844 | 108,644 | 100,964 | 105,005 | 122,703 | 113,046 | 104,204 | 103,168 | 109,972 | 82,684 | 57,237 | 65,745 | 69,043 | 52,319 | 53,315 | 52,853 | 35,687 | 28,426 | 26,050 | 23,205 | 27,675 | 30,673 | 28,398 | 32,694 | 32,858 | 28,822 | 22,074 | 20,204 | 23,164 | 19,120 | 19,996 | 19,156 | 15,363 | 0 | 0 | 0 | 16,019 | ||||||||||||||||||||||||||||||||||||||||||||
> Total Current Liabilities |
| 40,546 | 40,546 | 43,567 | 40,853 | 50,102 | 54,458 | 66,459 | 65,370 | 84,826 | 75,282 | 76,698 | 98,057 | 91,164 | 84,097 | 83,921 | 89,627 | 61,933 | 35,892 | 44,005 | 47,457 | 38,653 | 39,446 | 38,798 | 33,172 | 26,398 | 23,931 | 21,423 | 25,520 | 28,217 | 26,201 | 30,596 | 30,133 | 26,228 | 20,259 | 18,292 | 21,251 | 17,138 | 17,921 | 17,174 | 13,338 | 0 | 0 | 0 | 14,402 | ||||||||||||||||||||||||||||||||||||||||||||
Short-term Debt |
| 3,251 | 3,251 | 3,270 | 3,682 | 5,073 | 4,543 | 4,975 | 4,989 | 4,958 | 5,071 | 5,353 | 5,058 | 4,461 | 3,853 | 3,721 | 3,957 | 3,893 | 4,061 | 3,728 | 3,902 | 3,470 | 3,254 | 3,104 | 0 | 0 | 0 | 0 | 5,046 | 0 | 0 | 0 | 6,103 | 0 | 0 | 0 | 2,630 | 0 | 0 | 0 | 2,606 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||
Short Long Term Debt |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,104 | 0 | 0 | 0 | 0 | 5,046 | 0 | 0 | 0 | 6,103 | 0 | 0 | 0 | 2,630 | 0 | 0 | 0 | 2,606 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||
Accounts payable |
| 5,061 | 5,061 | 4,794 | 2,949 | 6,936 | 9,626 | 11,837 | 14,833 | 24,038 | 30,788 | 34,267 | 47,617 | 30,630 | 31,357 | 26,517 | 32,016 | 24,812 | 13,021 | 22,969 | 23,449 | 17,335 | 20,915 | 19,330 | 16,614 | 12,311 | 10,014 | 7,272 | 12,439 | 14,243 | 14,440 | 16,903 | 16,433 | 14,354 | 11,500 | 11,308 | 13,230 | 9,028 | 9,812 | 7,699 | 5,901 | 0 | 0 | 0 | 7,225 | ||||||||||||||||||||||||||||||||||||||||||||
Other Current Liabilities |
| 30,693 | 30,693 | 34,017 | 32,372 | 35,935 | 38,239 | 44,984 | 39,847 | 50,236 | 36,410 | 33,148 | 39,981 | 44,354 | 33,269 | 30,036 | 26,635 | 22,855 | 16,231 | 14,732 | 17,418 | 15,378 | 13,430 | 14,068 | 12,925 | 12,127 | 11,821 | 12,131 | 11,384 | 12,031 | 10,741 | 13,094 | 12,021 | 10,562 | 7,543 | 5,981 | 7,013 | 7,558 | 6,550 | 8,009 | 5,574 | 0 | 0 | 0 | 7,177 | ||||||||||||||||||||||||||||||||||||||||||||
> Long-term Liabilities |
| 16,740 | 16,740 | 16,835 | 17,569 | 19,811 | 22,952 | 27,568 | 23,474 | 23,818 | 25,682 | 28,307 | 24,646 | 21,882 | 20,107 | 19,247 | 20,345 | 20,751 | 21,345 | 21,740 | 21,586 | 13,666 | 13,869 | 14,055 | 2,515 | 2,028 | 2,119 | 1,782 | 2,155 | 2,456 | 2,197 | 2,098 | 2,725 | 2,594 | 1,815 | 1,912 | 1,913 | 1,982 | 2,075 | 1,982 | 2,025 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||
Capital Lease Obligations Min Short Term Debt |
| 15,585 | 15,695 | 16,815 | 19,924 | 21,077 | 23,251 | 25,363 | 21,035 | 21,755 | 22,533 | 25,430 | 21,900 | 18,856 | 17,603 | 17,334 | 18,688 | 18,271 | 19,076 | 19,565 | 19,231 | 11,304 | 11,583 | 11,807 | 0 | 0 | 0 | 0 | -5,046 | 0 | 0 | 0 | -6,103 | 0 | 0 | 0 | -2,630 | 0 | 0 | 0 | -2,606 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||
Long-term Liabilities Other |
| 118 | 138 | 112 | 198 | 272 | 526 | 856 | 1,216 | 886 | 1,932 | 1,519 | 1,203 | 1,699 | 1,243 | 742 | 443 | 1,368 | 1,177 | 1,190 | 1,320 | 1,333 | 1,246 | 1,258 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 849 | 0 | 0 | 0 | 1,000 | ||||||||||||||||||||||||||||||||||||||||||||
> Total Stockholder Equity |
| 793,505 | 793,505 | 785,358 | 784,570 | 795,667 | 820,697 | 853,030 | 868,822 | 895,539 | 906,416 | 921,081 | 919,553 | 565,135 | 547,370 | 530,292 | 519,017 | 507,586 | 334,489 | 331,595 | 338,303 | 329,914 | 317,177 | 181,650 | 179,136 | 165,184 | 157,802 | 152,764 | 150,699 | 148,945 | 146,579 | 142,940 | 107,188 | 103,364 | 102,157 | 101,370 | 100,262 | 97,215 | 94,632 | 19,600 | 19,351 | 0 | 0 | 0 | 15,608 | ||||||||||||||||||||||||||||||||||||||||||||
Common Stock |
| 0 | 0 | 785,358 | 784,570 | 134 | 820,697 | 853,030 | 134 | 895,539 | 134 | 921,081 | 133 | 123 | 547,370 | 530,292 | 121 | 507,586 | 106 | 331,595 | 105 | 329,914 | 317,177 | 181,650 | 89 | 165,184 | 86 | 152,764 | 86 | 148,945 | 84 | 142,940 | 78 | 77 | 102,000 | 0 | 76 | 0 | 0 | 0 | 54 | 0 | 0 | 0 | 22 | ||||||||||||||||||||||||||||||||||||||||||||
Retained Earnings |
| 0 | 0 | 0 | -99,934 | -99,934 | 0 | 0 | -35,583 | 0 | 18,809 | 0 | 43,482 | 42,528 | 0 | 0 | 27,955 | 0 | 18,112 | 0 | 32,738 | 0 | 0 | 0 | 22,571 | 0 | 12,481 | 0 | 10,142 | 0 | 10,635 | 0 | 12,226 | 11,406 | 11,000 | 0 | 11,398 | 0 | 0 | 0 | 6,673 | 0 | 0 | 0 | 3,687 | ||||||||||||||||||||||||||||||||||||||||||||
Capital Surplus | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||
Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||
Other Stockholders Equity |
| 793,505 | 793,505 | 0 | 902,677 | 902,677 | 0 | 0 | 921,695 | 895,539 | 899,006 | 921,081 | 875,367 | 520,884 | 547,370 | 530,292 | 488,208 | 507,586 | 313,456 | -331,595 | 304,617 | -329,914 | -317,177 | -181,650 | 156,714 | -165,216 | 145,150 | -152,836 | 140,170 | -148,855 | 135,754 | -142,860 | 94,966 | 91,714 | -102,243 | -101,430 | 89,071 | -97,185 | -94,568 | -19,600 | 12,770 | 0 | 0 | 0 | 37 |
5.3. Balance Sheets
Currency in USD. All numbers in thousands.
5.4. Cash Flows
Currency in USD. All numbers in thousands.
5.5. Income Statements
Currency in USD. All numbers in thousands.