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

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?

How much money do you get?
$0.00
When do you have the money?
1 year
How often do you get paid?
0.0%

What is your share worth?

Current worth
$16.67
Expected worth in 1 year
$16.84
How sure are you?
75.0%

+ What do you gain per year?

Total Gains per Share
$0.17
Return On Investment
0.6%

For what price can you sell your share?

Current Price per Share
$31.18
Expected price per share
$25.35 - $33.00
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Kornit (5 min.)




Live pricePrice per Share (EOD)
$31.18
Intrinsic Value Per Share
$-20.84 - $4.18
Total Value Per Share
$-4.17 - $20.85

2.2. Growth of Kornit (5 min.)




Is Kornit growing?

Current yearPrevious yearGrowGrow %
How rich?$793.5m$834.5m-$45.3m-5.7%

How much money is Kornit making?

Current yearPrevious yearGrowGrow %
Making money-$4.9m-$21.3m$16.3m328.6%
Net Profit Margin-11.6%-37.4%--

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

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)  


Richest
#154 / 730

Most Revenue
#449 / 730

Most Profit
#669 / 730

Most Efficient
#651 / 730
3rd party ad coffee SUPPORTERis ad-free.

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.
Based on historical numbers we can estimate the returns while holding a share of Kornit.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps-0.02-0.1%-0.10-0.3%-0.36-1.2%-0.12-0.4%-0.05-0.2%
Usd Book Value Change Per Share0.000.0%0.040.1%-0.37-1.2%0.491.6%0.411.3%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Total Gains Per Share0.000.0%0.040.1%-0.37-1.2%0.491.6%0.411.3%
Usd Price Per Share25.84-19.44-22.65-54.82-35.06-
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 Ratio1.55-1.17-1.34-4.41-4.60-
Price-to-Total Gains Ratio-158.76--65.54-70.82-150.45-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share31.18
Number of shares32
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share0.040.49
Usd Total Gains Per Share0.040.49
Gains per Quarter (32 shares)1.3815.57
Gains per Year (32 shares)5.5162.28
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
106-406252
201120125114
301780187176
4022140249238
5028200311300
6033260374362
7039320436424
8044380498486
9050440560548
10055500623610

How sure are you?

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

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share0.04.00.00.0%1.011.00.08.3%7.013.00.035.0%21.019.00.052.5%24.020.00.054.5%
Book Value Change Per Share2.01.01.050.0%3.08.01.025.0%10.09.01.050.0%30.09.01.075.0%31.09.04.070.5%
Dividend per Share0.00.04.00.0%0.00.012.00.0%0.00.020.00.0%0.00.040.00.0%0.00.044.00.0%
Total Gains per Share2.01.01.050.0%3.08.01.025.0%10.09.01.050.0%30.09.01.075.0%31.09.04.070.5%
3rd party ad coffee SUPPORTERis ad-free.

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 QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share---0.043-100%-0.3680%0.487-100%0.409-100%
Book Value Per Share--16.66916.583+1%16.940-2%14.232+17%8.597+94%
Current Ratio--16.50415.077+9%9.456+75%8.914+85%6.516+153%
Debt To Asset Ratio--0.0670.069-2%0.090-25%0.117-43%0.159-58%
Debt To Equity Ratio--0.0720.074-2%0.099-27%0.135-47%0.206-65%
Dividend Per Share----0%-0%-0%-0%
Enterprise Value--1673780127.0401317405222.840+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--8.2486.944+19%6.175+34%11.548-29%9.212-10%
Free Cash Flow Per Share--0.2680.164+63%-0.350+230%-0.038+114%-0.014+105%
Free Cash Flow To Equity Per Share--0.2650.111+139%-0.566+314%0.436-39%0.355-26%
Gross Profit Margin--16.9046.000+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 Cap1482668242.000+17%1229855127.040925164222.840+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--1.1401.249-9%1.293-12%1.162-2%1.069+7%
Pb Ratio1.871+17%1.5501.172+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 Share31.180+17%25.83519.439+33%22.653+14%54.815-53%35.064-26%
Price To Free Cash Flow Ratio29.036+17%24.05848.203-50%17.093+41%97.801-75%11.570+108%
Quick Ratio--24.42222.288+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%-0.3680%0.487-100%0.409-100%
Usd Book Value--793505000.000789234500.000+1%834554000.000-5%690576500.000+15%415736475.000+91%
Usd Book Value Change Per Share---0.043-100%-0.3680%0.487-100%0.409-100%
Usd Book Value Per Share--16.66916.583+1%16.940-2%14.232+17%8.597+94%
Usd Dividend Per Share----0%-0%-0%-0%
Usd Enterprise Value--1673780127.0401317405222.840+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--12780000.0007818233.000+63%-17420692.750+236%-2089341.950+116%-797370.975+106%
Usd Free Cash Flow Per Share--0.2680.164+63%-0.350+230%-0.038+114%-0.014+105%
Usd Free Cash Flow To Equity Per Share--0.2650.111+139%-0.566+314%0.436-39%0.355-26%
Usd Market Cap1482668242.000+17%1229855127.040925164222.840+33%1115654106.605+10%2646274018.170-54%1687230019.410-27%
Usd Price Per Share31.180+17%25.83519.439+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--50732000.00047647000.000+6%56721250.000-11%59484000.000-15%44672750.000+14%
Usd Total Gains Per Share---0.043-100%-0.3680%0.487-100%0.409-100%
 EOD+4 -3MRQTTM+30 -7YOY+25 -85Y+23 -1410Y+20 -17

3.3 Fundamental Score

Let's check the fundamental score of Kornit Digital Ltd based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-408.673
Price to Book Ratio (EOD)Between0-11.871
Net Profit Margin (MRQ)Greater than0-0.018
Operating Margin (MRQ)Greater than0-0.140
Quick Ratio (MRQ)Greater than124.422
Current Ratio (MRQ)Greater than116.504
Debt to Asset Ratio (MRQ)Less than10.067
Debt to Equity Ratio (MRQ)Less than10.072
Return on Equity (MRQ)Greater than0.15-0.001
Return on Assets (MRQ)Greater than0.05-0.001
Total4/10 (40.0%)

3.4 Technical Score

Let's check the technical score of Kornit Digital Ltd based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5061.083
Ma 20Greater thanMa 5031.429
Ma 50Greater thanMa 10027.380
Ma 100Greater thanMa 20023.029
OpenGreater thanClose31.550
Total5/5 (100.0%)

4. In-depth Analysis

4.1 About Kornit Digital Ltd

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

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge loss.
Using its assets, the company is very inefficient in making profit.
Using its investors money, the company is very inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very inefficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is very able to pay all its short-term debts.
The company is very able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is 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.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

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

  • 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:

  • The MRQ is -1.8%. The company is making a loss. -1
  • The TTM is -11.6%. The company is making a huge loss. -2
Trends
Current periodCompared 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)
PeriodCompanyIndustry (mean)+/- 
MRQ-1.8%5.6%-7.4%
TTM-11.6%5.1%-16.7%
YOY-37.4%5.3%-42.7%
5Y-13.5%4.7%-18.2%
10Y-5.4%4.8%-10.2%
4.3.1.2. Return on Assets

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

  • 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:

  • The MRQ is -0.1%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -0.6%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared 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%10Y0.0%-0.7%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.1%1.0%-1.1%
TTM-0.6%1.0%-1.6%
YOY-2.3%1.1%-3.4%
5Y-0.7%1.0%-1.7%
10Y0.0%1.1%-1.1%
4.3.1.3. Return on Equity

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

  • 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:

  • The MRQ is -0.1%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -0.6%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared 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%10Y0.0%-0.8%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.1%2.4%-2.5%
TTM-0.6%2.1%-2.7%
YOY-2.5%2.2%-4.7%
5Y-0.8%1.9%-2.7%
10Y0.0%2.2%-2.2%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Kornit Digital Ltd.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Kornit is operating .

  • 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:

  • The MRQ is -14.0%. The company is operating very inefficient. -2
  • The TTM is -19.5%. The company is operating very inefficient. -2
Trends
Current periodCompared 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)
PeriodCompanyIndustry (mean)+/- 
MRQ-14.0%9.2%-23.2%
TTM-19.5%6.8%-26.3%
YOY-35.3%6.1%-41.4%
5Y-16.3%5.7%-22.0%
10Y-6.9%5.3%-12.2%
4.3.2.2. Operating Ratio

Measures how efficient Kornit is keeping operating costs low.

  • 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:

  • The MRQ is 1.140. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.249. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.140TTM1.249-0.109
TTM1.249YOY1.293-0.044
TTM1.2495Y1.162+0.087
5Y1.16210Y1.069+0.092
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1401.445-0.305
TTM1.2491.366-0.117
YOY1.2931.343-0.050
5Y1.1621.357-0.195
10Y1.0691.197-0.128
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Kornit Digital Ltd.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • 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:

  • The MRQ is 16.504. The company is very able to pay all its short-term debts. +2
  • The TTM is 15.077. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ16.504TTM15.077+1.427
TTM15.077YOY9.456+5.621
TTM15.0775Y8.914+6.163
5Y8.91410Y6.516+2.398
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ16.5041.695+14.809
TTM15.0771.701+13.376
YOY9.4561.686+7.770
5Y8.9141.721+7.193
10Y6.5161.654+4.862
4.4.3.2. Quick Ratio

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

  • 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:

  • The MRQ is 24.422. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 22.288. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ24.422TTM22.288+2.134
TTM22.288YOY11.748+10.540
TTM22.2885Y11.995+10.293
5Y11.99510Y7.969+4.026
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ24.4220.736+23.686
TTM22.2880.813+21.475
YOY11.7480.884+10.864
5Y11.9950.959+11.036
10Y7.9690.970+6.999
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Kornit Digital Ltd.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • 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:

  • The MRQ is 0.067. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.069. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.067TTM0.069-0.002
TTM0.069YOY0.090-0.021
TTM0.0695Y0.117-0.049
5Y0.11710Y0.159-0.042
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0670.490-0.423
TTM0.0690.491-0.422
YOY0.0900.506-0.416
5Y0.1170.502-0.385
10Y0.1590.495-0.336
4.5.4.2. Debt to Equity Ratio

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

  • 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:

  • The MRQ is 0.072. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.074. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.072TTM0.074-0.002
TTM0.074YOY0.099-0.025
TTM0.0745Y0.135-0.061
5Y0.13510Y0.206-0.071
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0720.960-0.888
TTM0.0740.959-0.885
YOY0.0991.038-0.939
5Y0.1351.075-0.940
10Y0.2061.049-0.843
3rd party ad coffee SUPPORTERis ad-free.

4.6. Market Valuation

4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio

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

  • 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:

  • The EOD is -408.673. Based on the earnings, the company is expensive. -2
  • The MRQ is -338.616. Based on the earnings, the company is expensive. -2
  • The TTM is -147.915. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-408.673MRQ-338.616-70.056
MRQ-338.616TTM-147.915-190.701
TTM-147.915YOY-19.500-128.415
TTM-147.9155Y112.201-260.116
5Y112.20110Y112.216-0.015
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD-408.67319.292-427.965
MRQ-338.61617.860-356.476
TTM-147.91518.989-166.904
YOY-19.50018.365-37.865
5Y112.20121.761+90.440
10Y112.21627.709+84.507
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
Current periodCompared to+/- 
EOD29.036MRQ24.058+4.977
MRQ24.058TTM48.203-24.145
TTM48.203YOY17.093+31.110
TTM48.2035Y97.801-49.598
5Y97.80110Y11.570+86.230
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD29.0366.529+22.507
MRQ24.0586.304+17.754
TTM48.2032.944+45.259
YOY17.0931.789+15.304
5Y97.8011.548+96.253
10Y11.5701.243+10.327
3rd party ad coffee SUPPORTERis ad-free.
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio

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

  • 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:

  • The EOD is 1.871. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.550. Based on the equity, the company is underpriced. +1
  • The TTM is 1.172. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.871MRQ1.550+0.321
MRQ1.550TTM1.172+0.378
TTM1.172YOY1.338-0.166
TTM1.1725Y4.406-3.234
5Y4.40610Y4.602-0.196
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD1.8712.297-0.426
MRQ1.5502.022-0.472
TTM1.1722.138-0.966
YOY1.3382.216-0.878
5Y4.4062.472+1.934
10Y4.6022.889+1.713
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.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30RIMA MANAGEMENT, LLC9.44664.04844492060109000.2432
2024-09-30Morgan Stanley - Brokerage Accounts9.00550.0084282304-3550702-45.33
2024-09-30Artisan Partners Limited Partnership7.33890.1343489782-151206-4.1529
2024-09-30Chicago Capital, LLC6.49662.216430892632316598.1068
2024-09-30American Capital Management Inc4.53851.82312158122-7309-0.3375
2024-09-30Disciplined Growth Investors Inc4.44531.03272113832532572.5846
2024-09-30Granahan Investment Management Inc..3.52841.7048167780931206822.8497
2024-09-30Riverbridge Partners LLC3.34660.54911591378-96061-5.6927
2024-09-30Alyeska Investment Group, L.P.3.29020.20631564562-656573-29.5602
2024-09-30William Blair Investment Management, LLC2.76610.0838131531732745433.1477
2024-06-30BlackRock Inc2.7530.00041309111-92972-6.631
2024-09-30Stephens Inv Mgmt Group LLC2.70280.4531285253-73275-5.3937
2024-09-30Meitav Dash Investments Ltd2.4080.48831145045-12054-1.0417
2024-09-30Schroder Investment Management Group2.08190.026899000513711616.0767
2024-09-30Pathstone Holdings LLC1.79420.0975853165-111981-11.6025
2024-09-30HHG PLC1.58450.01753476-492-0.0653
2024-09-30Hood River Capital Management LLC1.57110.31167470777470770
2024-09-30D. E. Shaw & Co LP1.44550.0152687340-210322-23.43
2024-09-30Polar Asset Management Partners1.3060.339762104316354335.7471
2024-09-30Gilder Gagnon Howe & CO LLC1.23070.1809585203-35573-5.7304
Total 73.080413.7334751147-3015446-8.7%

4.9.2. Funds holding Kornit Digital Ltd

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Artisan Non-U.S. Small-Mid Growth Comp4.74771.2282225763400
2024-09-30Artisan International Small-Mid Investor4.74771.2335225763400
2024-09-30Stephens SMID Select Growth1.81720.512386409924400.2832
2024-09-30Janus Henderson Venture D1.46650.554869734100
2024-09-30Janus Henderson US Small Cap Growth1.46650.555669734100
2024-09-30Disciplined Growth - Small Cap Growth1.42914.93536795676795670
2024-09-30Vanguard Explorer Inv1.41430.077267251600
2024-07-31Old Westbury Small & Mid Cap Strategies1.04420.096149655200
2024-09-30Hood River Small-Cap Growth Instl0.92360.31994391704391700
2024-09-30Wasatch Micro Cap0.88971.601342307300
2024-09-30Stephens Small Cap Growth0.87480.7283415977-76818-15.5882
2024-06-30Kornitzer Small Cap Equity0.82890.940239416000
2024-09-30Meridian Contrarian Legacy0.78441.6508373000240006.8768
2024-08-31Schroder US Smaller Companies Acc0.6980.63723318955319419.0864
2024-09-30Buffalo Small Cap Growth0.6861.3091326205-67955-17.2405
2024-11-26iShares Core MSCI EAFE ETF0.6550.008431146400
2024-10-31Granahan US Focused Growth A USD Acc0.61172.91392908882978111.4057
2024-07-31ERSTE GREEN INVEST EUR R01 A0.53940.719925651100
2024-08-31J39 Schroder ISF US Smlr Coms Impct USD0.49781.327623669800
2024-09-30Loomis Sayles Small Cap Growth Instl0.42080.21882001172001170
Total 26.543321.568412621842+1283496+10.2%
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Latest Balance Sheet

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

Summary
Total Assets850,791
Total Liabilities57,286
Total Stockholder Equity793,505
 As reported
Total Liabilities 57,286
Total Stockholder Equity+ 793,505
Total Assets = 850,791

Assets

Total Assets850,791
Total Current Assets669,178
Long-term Assets181,613
Total Current Assets
Cash And Cash Equivalents 113,861
Short-term Investments 387,350
Net Receivables 101,641
Inventory 66,326
Total Current Assets  (as reported)669,178
Total Current Assets  (calculated)669,178
+/-0
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 Liabilities40,546
Long-term Liabilities16,740
Total Stockholder Equity793,505
Total Current Liabilities
Short-term Debt 3,251
Accounts payable 5,061
Other Current Liabilities 30,693
Total Current Liabilities  (as reported)40,546
Total Current Liabilities  (calculated)39,005
+/- 1,541
Long-term Liabilities
Capital Lease Obligations Min Short Term Debt15,585
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
Other
Cash and Short Term Investments 501,211
Common Stock Shares Outstanding 47,604
Current Deferred Revenue1,541
Liabilities and Stockholders Equity 850,791
Net Debt -95,025
Net Working Capital 628,632
Property Plant and Equipment Gross 65,392
Short Long Term Debt Total 18,836



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-31
> Total Assets 
31,627
0
0
0
34,714
38,756
114,628
116,335
123,426
121,574
124,231
132,186
140,046
175,634
174,977
179,618
178,374
175,969
183,852
193,610
214,823
234,503
370,492
382,233
407,346
397,340
391,726
590,270
628,989
633,460
651,574
678,181
1,042,256
1,026,086
1,007,380
1,004,183
957,666
947,057
898,107
865,580
842,992
845,760
850,791
850,791
850,791850,791845,760842,992865,580898,107947,057957,6661,004,1831,007,3801,026,0861,042,256678,181651,574633,460628,989590,270391,726397,340407,346382,233370,492234,503214,823193,610183,852175,969178,374179,618174,977175,634140,046132,186124,231121,574123,426116,335114,62838,75634,71400031,627
   > Total Current Assets 
27,283
0
0
0
28,524
29,745
108,162
87,441
87,039
86,023
88,505
86,881
98,784
89,552
93,428
90,902
89,427
89,533
96,818
106,229
140,756
114,165
285,232
298,493
253,282
253,032
253,544
450,659
477,530
476,970
482,702
480,049
776,512
685,445
641,918
621,530
578,839
565,832
546,111
522,387
549,674
603,157
669,178
669,178
669,178669,178603,157549,674522,387546,111565,832578,839621,530641,918685,445776,512480,049482,702476,970477,530450,659253,544253,032253,282298,493285,232114,165140,756106,22996,81889,53389,42790,90293,42889,55298,78486,88188,50586,02387,03987,441108,16229,74528,52400027,283
       Cash And Cash Equivalents 
5,329
0
0
0
4,993
4,591
80,426
37,377
18,464
14,428
11,309
18,477
22,789
15,770
25,707
14,290
18,629
14,782
17,223
14,099
74,132
17,559
104,550
94,670
40,743
63,477
47,448
283,680
125,777
94,171
92,568
96,668
611,551
77,284
196,611
66,693
104,597
352,950
76,288
39,605
6,501
22,522
113,861
113,861
113,861113,86122,5226,50139,60576,288352,950104,59766,693196,61177,284611,55196,66892,56894,171125,777283,68047,44863,47740,74394,670104,55017,55974,13214,09917,22314,78218,62914,29025,70715,77022,78918,47711,30914,42818,46437,37780,4264,5914,9930005,329
       Short-term Investments 
2,635
0
0
0
27,000
0
0
14,543
26,527
28,335
28,053
12,069
16,500
15,344
2,657
3,709
10,037
17,390
18,157
31,548
8,981
31,257
106,615
119,140
127,567
102,238
116,257
62,531
238,522
269,495
264,216
267,023
37,284
439,750
281,789
380,730
295,413
26,049
270,069
292,892
367,398
403,517
387,350
387,350
387,350387,350403,517367,398292,892270,06926,049295,413380,730281,789439,75037,284267,023264,216269,495238,52262,531116,257102,238127,567119,140106,61531,2578,98131,54818,15717,39010,0373,7092,65715,34416,50012,06928,05328,33526,52714,5430027,0000002,635
       Net Receivables 
6,746
0
0
0
10,828
9,850
11,071
17,319
22,598
21,380
26,253
29,477
31,638
24,496
29,193
32,926
23,245
25,651
33,162
30,620
21,953
25,988
34,137
44,854
40,510
32,846
39,803
49,685
51,566
53,054
62,651
49,866
49,797
80,990
60,473
63,687
67,360
94,106
116,643
93,632
80,727
79,461
74,132
101,641
101,64174,13279,46180,72793,632116,64394,10667,36063,68760,47380,99049,79749,86662,65153,05451,56649,68539,80332,84640,51044,85434,13725,98821,95330,62033,16225,65123,24532,92629,19324,49631,63829,47726,25321,38022,59817,31911,0719,85010,8280006,746
       Inventory 
11,967
0
0
0
11,986
12,873
13,407
14,729
15,803
18,558
20,069
22,955
24,122
29,787
32,880
35,865
34,855
29,471
25,123
25,212
30,030
34,881
34,900
34,407
37,477
46,599
42,126
46,268
52,487
52,750
52,553
55,344
63,017
71,360
89,580
92,223
89,415
92,727
83,111
67,712
67,016
70,595
66,326
66,326
66,32666,32670,59567,01667,71283,11192,72789,41592,22389,58071,36063,01755,34452,55352,75052,48746,26842,12646,59937,47734,40734,90034,88130,03025,21225,12329,47134,85535,86532,88029,78724,12222,95520,06918,55815,80314,72913,40712,87311,98600011,967
       Other Current Assets 
606
0
0
0
717
2,431
3,258
3,473
3,647
3,322
2,821
3,903
3,735
4,155
2,991
4,112
2,661
2,239
3,153
4,750
5,660
4,480
5,030
5,422
6,985
7,872
7,910
8,495
9,178
7,500
10,714
11,148
14,863
16,061
13,465
18,197
22,054
21,138
23,506
56,497
28,032
27,062
27,509
27,509
27,50927,50927,06228,03256,49723,50621,13822,05418,19713,46516,06114,86311,14810,7147,5009,1788,4957,9107,8726,9855,4225,0304,4805,6604,7503,1532,2392,6614,1122,9914,1553,7353,9032,8213,3223,6473,4733,2582,431717000606
   > Long-term Assets 
0
0
0
0
6,190
9,011
6,466
28,894
36,387
35,551
35,726
45,305
41,262
86,082
81,549
88,716
88,947
86,436
87,034
87,381
74,067
120,338
85,260
83,740
154,064
144,308
138,182
139,611
151,459
156,490
168,872
198,132
265,744
340,641
365,462
382,653
378,827
381,225
351,996
343,193
293,318
242,603
181,613
181,613
181,613181,613242,603293,318343,193351,996381,225378,827382,653365,462340,641265,744198,132168,872156,490151,459139,611138,182144,308154,06483,74085,260120,33874,06787,38187,03486,43688,94788,71681,54986,08241,26245,30535,72635,55136,38728,8946,4669,0116,1900000
       Property Plant Equipment 
2,653
0
0
0
3,660
3,818
3,788
4,097
4,778
4,844
6,070
8,337
9,247
10,311
11,204
10,565
11,230
11,387
10,994
14,023
14,994
29,322
29,794
30,368
40,295
44,961
47,041
47,681
50,308
52,027
55,201
60,523
70,201
75,800
81,847
80,421
87,602
90,627
84,014
74,687
70,296
67,407
65,392
65,392
65,39265,39267,40770,29674,68784,01490,62787,60280,42181,84775,80070,20160,52355,20152,02750,30847,68147,04144,96140,29530,36829,79429,32214,99414,02310,99411,38711,23010,56511,20410,3119,2478,3376,0704,8444,7784,0973,7883,8183,6600002,653
       Goodwill 
5,000
0
0
0
5,000
0
0
0
5,000
0
5,000
5,092
5,092
0
5,092
5,092
5,092
5,092
5,092
5,092
5,092
5,564
5,564
5,564
5,564
5,564
5,564
13,629
16,466
16,466
16,463
25,447
25,447
25,447
29,164
29,163
29,164
29,164
29,164
29,164
29,164
29,164
29,164
29,164
29,16429,16429,16429,16429,16429,16429,16429,16429,16329,16425,44725,44725,44716,46316,46616,46613,6295,5645,5645,5645,5645,5645,5645,0925,0925,0925,0925,0925,0925,09205,0925,0925,00005,0000005,0000005,000
       Long Term Investments 
29,000
0
0
0
1,187
0
0
0
30,277
0
27,000
26,145
22,492
66,027
60,955
68,478
69,358
66,060
67,341
65,278
44,603
75,450
38,917
36,549
95,393
81,828
73,687
59,057
71,636
74,986
85,039
93,816
149,269
216,856
226,173
242,348
245,970
244,946
227,798
222,285
223,203
177,518
128,396
59,910
59,910128,396177,518223,203222,285227,798244,946245,970242,348226,173216,856149,26993,81685,03974,98671,63659,05773,68781,82895,39336,54938,91775,45044,60365,27867,34166,06069,35868,47860,95566,02722,49226,14527,000030,2770001,18700029,000
       Intangible Assets 
371
0
0
0
245
1,189
1,136
1,079
1,023
966
910
3,586
3,385
8,000
2,658
2,367
2,076
1,809
1,543
1,277
1,011
1,747
2,282
2,239
2,494
2,380
2,132
11,474
7,221
6,809
6,399
10,479
10,063
9,535
11,271
10,494
9,890
9,233
8,165
7,647
7,134
6,623
6,145
6,145
6,1456,1456,6237,1347,6478,1659,2339,89010,49411,2719,53510,06310,4796,3996,8097,22111,4742,1322,3802,4942,2392,2821,7471,0111,2771,5431,8092,0762,3672,6588,0003,3853,5869109661,0231,0791,1361,189245000371
       Long-term Assets Other 
0
0
0
0
2,285
4,004
1,542
292
309
607
716
2,145
1,046
1,062
1,041
1,134
1,150
1,204
1,259
1,089
1,095
851
864
811
657
629
733
703
732
729
861
813
1,213
1,211
2,854
4,146
6,201
7,255
8,106
8,492
2,072
11,013
21,002
21,002
21,00221,00211,0132,0728,4928,1067,2556,2014,1462,8541,2111,2138138617297327037336296578118648511,0951,0891,2591,2041,1501,1341,0411,0621,0462,1457166073092921,5424,0042,2850000
> Total Liabilities 
16,019
0
0
0
15,363
19,156
19,996
19,120
23,164
20,204
22,074
28,822
32,858
32,694
28,398
30,673
27,675
23,205
26,050
28,426
35,687
52,853
53,315
52,319
69,043
65,745
57,237
82,684
109,972
103,168
104,204
113,046
122,703
105,005
100,964
108,644
88,844
94,027
77,410
69,913
58,422
60,402
57,286
57,286
57,28657,28660,40258,42269,91377,41094,02788,844108,644100,964105,005122,703113,046104,204103,168109,97282,68457,23765,74569,04352,31953,31552,85335,68728,42626,05023,20527,67530,67328,39832,69432,85828,82222,07420,20423,16419,12019,99619,15615,36300016,019
   > Total Current Liabilities 
14,402
0
0
0
13,338
17,174
17,921
17,138
21,251
18,292
20,259
26,228
30,133
30,596
26,201
28,217
25,520
21,423
23,931
26,398
33,172
38,798
39,446
38,653
47,457
44,005
35,892
61,933
89,627
83,921
84,097
91,164
98,057
76,698
75,282
84,826
65,370
66,459
54,458
50,102
40,853
43,567
40,546
40,546
40,54640,54643,56740,85350,10254,45866,45965,37084,82675,28276,69898,05791,16484,09783,92189,62761,93335,89244,00547,45738,65339,44638,79833,17226,39823,93121,42325,52028,21726,20130,59630,13326,22820,25918,29221,25117,13817,92117,17413,33800014,402
       Short-term Debt 
0
0
0
0
2,606
0
0
0
2,630
0
0
0
6,103
0
0
0
5,046
0
0
0
0
3,104
3,254
3,470
3,902
3,728
4,061
3,893
3,957
3,721
3,853
4,461
5,058
5,353
5,071
4,958
4,989
4,975
4,543
5,073
3,682
3,270
3,251
3,251
3,2513,2513,2703,6825,0734,5434,9754,9894,9585,0715,3535,0584,4613,8533,7213,9573,8934,0613,7283,9023,4703,2543,10400005,0460006,1030002,6300002,6060000
       Short Long Term Debt 
0
0
0
0
2,606
0
0
0
2,630
0
0
0
6,103
0
0
0
5,046
0
0
0
0
3,104
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000003,10400005,0460006,1030002,6300002,6060000
       Accounts payable 
7,225
0
0
0
5,901
7,699
9,812
9,028
13,230
11,308
11,500
14,354
16,433
16,903
14,440
14,243
12,439
7,272
10,014
12,311
16,614
19,330
20,915
17,335
23,449
22,969
13,021
24,812
32,016
26,517
31,357
30,630
47,617
34,267
30,788
24,038
14,833
11,837
9,626
6,936
2,949
4,794
5,061
5,061
5,0615,0614,7942,9496,9369,62611,83714,83324,03830,78834,26747,61730,63031,35726,51732,01624,81213,02122,96923,44917,33520,91519,33016,61412,31110,0147,27212,43914,24314,44016,90316,43314,35411,50011,30813,2309,0289,8127,6995,9010007,225
       Other Current Liabilities 
7,177
0
0
0
5,574
8,009
6,550
7,558
7,013
5,981
7,543
10,562
12,021
13,094
10,741
12,031
11,384
12,131
11,821
12,127
12,925
14,068
13,430
15,378
17,418
14,732
16,231
22,855
26,635
30,036
33,269
44,354
39,981
33,148
36,410
50,236
39,847
44,984
38,239
35,935
32,372
34,017
30,693
30,693
30,69330,69334,01732,37235,93538,23944,98439,84750,23636,41033,14839,98144,35433,26930,03626,63522,85516,23114,73217,41815,37813,43014,06812,92512,12711,82112,13111,38412,03110,74113,09412,02110,5627,5435,9817,0137,5586,5508,0095,5740007,177
   > Long-term Liabilities 
0
0
0
0
2,025
1,982
2,075
1,982
1,913
1,912
1,815
2,594
2,725
2,098
2,197
2,456
2,155
1,782
2,119
2,028
2,515
14,055
13,869
13,666
21,586
21,740
21,345
20,751
20,345
19,247
20,107
21,882
24,646
28,307
25,682
23,818
23,474
27,568
22,952
19,811
17,569
16,835
16,740
16,740
16,74016,74016,83517,56919,81122,95227,56823,47423,81825,68228,30724,64621,88220,10719,24720,34520,75121,34521,74021,58613,66613,86914,0552,5152,0282,1191,7822,1552,4562,1972,0982,7252,5941,8151,9121,9131,9822,0751,9822,0250000
       Capital Lease Obligations Min Short Term Debt
0
0
0
0
-2,606
0
0
0
-2,630
0
0
0
-6,103
0
0
0
-5,046
0
0
0
0
11,807
11,583
11,304
19,231
19,565
19,076
18,271
18,688
17,334
17,603
18,856
21,900
25,430
22,533
21,755
21,035
25,363
23,251
21,077
19,924
16,815
15,695
15,585
15,58515,69516,81519,92421,07723,25125,36321,03521,75522,53325,43021,90018,85617,60317,33418,68818,27119,07619,56519,23111,30411,58311,8070000-5,046000-6,103000-2,630000-2,6060000
       Long-term Liabilities Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,258
1,246
1,333
1,320
1,190
1,177
1,368
443
742
1,243
1,699
1,203
1,519
1,932
886
1,216
856
526
272
198
112
138
118
1181381121982725268561,2168861,9321,5191,2031,6991,2437424431,3681,1771,1901,3201,3331,2461,258000000000000000000000
       Deferred Long Term Liability 
1,000
0
0
0
849
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
0000000000000000000000000000000000000008490001,000
> Total Stockholder Equity
15,608
0
0
0
19,351
19,600
94,632
97,215
100,262
101,370
102,157
103,364
107,188
142,940
146,579
148,945
150,699
152,764
157,802
165,184
179,136
181,650
317,177
329,914
338,303
331,595
334,489
507,586
519,017
530,292
547,370
565,135
919,553
921,081
906,416
895,539
868,822
853,030
820,697
795,667
784,570
785,358
793,505
793,505
793,505793,505785,358784,570795,667820,697853,030868,822895,539906,416921,081919,553565,135547,370530,292519,017507,586334,489331,595338,303329,914317,177181,650179,136165,184157,802152,764150,699148,945146,579142,940107,188103,364102,157101,370100,26297,21594,63219,60019,35100015,608
   Common Stock
22
0
0
0
54
0
0
0
76
0
102,000
77
78
142,940
84
148,945
86
152,764
86
165,184
89
181,650
317,177
329,914
105
331,595
106
507,586
121
530,292
547,370
123
133
921,081
134
895,539
134
853,030
820,697
134
784,570
785,358
0
0
00785,358784,570134820,697853,030134895,539134921,081133123547,370530,292121507,586106331,595105329,914317,177181,65089165,18486152,76486148,94584142,9407877102,0000760005400022
   Retained Earnings 
3,687
0
0
0
6,673
0
0
0
11,398
0
11,000
11,406
12,226
0
10,635
0
10,142
0
12,481
0
22,571
0
0
0
32,738
0
18,112
0
27,955
0
0
42,528
43,482
0
18,809
0
-35,583
0
0
-99,934
-99,934
0
0
0
000-99,934-99,93400-35,583018,809043,48242,5280027,955018,112032,73800022,571012,481010,142010,635012,22611,40611,000011,3980006,6730003,687
   Capital Surplus 00000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000
   Other Stockholders Equity 
37
0
0
0
12,770
-19,600
-94,568
-97,185
89,071
-101,430
-102,243
91,714
94,966
-142,860
135,754
-148,855
140,170
-152,836
145,150
-165,216
156,714
-181,650
-317,177
-329,914
304,617
-331,595
313,456
507,586
488,208
530,292
547,370
520,884
875,367
921,081
899,006
895,539
921,695
0
0
902,677
902,677
0
793,505
793,505
793,505793,5050902,677902,67700921,695895,539899,006921,081875,367520,884547,370530,292488,208507,586313,456-331,595304,617-329,914-317,177-181,650156,714-165,216145,150-152,836140,170-148,855135,754-142,86094,96691,714-102,243-101,43089,071-97,185-94,568-19,60012,77000037



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.