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

Largo Resources Ltd
Buy, Hold or Sell?

Let's analyze Largo Resources Ltd together

I guess you are interested in Largo Resources 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 Largo Resources 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 Largo Resources Ltd

I send you an email if I find something interesting about Largo Resources Ltd.

1. Quick Overview

1.1. Quick analysis of Largo Resources Ltd (30 sec.)










1.2. What can you expect buying and holding a share of Largo Resources Ltd? (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?
2.5%

What is your share worth?

Current worth
$3.12
Expected worth in 1 year
$2.14
How sure are you?
42.5%

+ What do you gain per year?

Total Gains per Share
$-0.98
Return On Investment
-48.4%

For what price can you sell your share?

Current Price per Share
$2.03
Expected price per share
$1.8701 - $2.84
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Largo Resources Ltd (5 min.)




Live pricePrice per Share (EOD)
$2.03
Intrinsic Value Per Share
$-20.19 - $1.72
Total Value Per Share
$-17.08 - $4.84

2.2. Growth of Largo Resources Ltd (5 min.)




Is Largo Resources Ltd growing?

Current yearPrevious yearGrowGrow %
How rich?$199.8m$273.9m-$53.7m-24.4%

How much money is Largo Resources Ltd making?

Current yearPrevious yearGrowGrow %
Making money-$12.4m-$8.5m-$3.9m-31.7%
Net Profit Margin-36.0%-17.9%--

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

2.3. Financial Health of Largo Resources Ltd (5 min.)




2.4. Comparing to competitors in the Other Industrial Metals & Mining industry (5 min.)




  Industry Rankings (Other Industrial Metals & Mining)  


Richest
#126 / 855

Most Revenue
#152 / 855

Most Profit
#777 / 855

Most Efficient
#680 / 855
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Largo Resources Ltd?

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

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

Speculation

The Price per Share of Largo Resources Ltd is $2.03. 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 Largo Resources Ltd.
  • 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 Largo Resources Ltd, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is $3.12. Based on the TTM, the Book Value Change Per Share is $-0.25 per quarter. Based on the YOY, the Book Value Change Per Share is $-0.08 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 Largo Resources Ltd.

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-0.15-7.4%-0.19-9.6%-0.15-7.4%-0.04-1.9%-0.01-0.3%
Usd Book Value Change Per Share-0.10-5.0%-0.25-12.1%-0.08-3.8%-0.05-2.3%0.020.9%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Total Gains Per Share-0.10-5.0%-0.25-12.1%-0.08-3.8%-0.05-2.3%0.020.9%
Usd Price Per Share2.09-1.98-4.42-5.17-3.05-
Price to Earnings Ratio-3.47--2.61--8.96-5.32--0.88-
Price-to-Total Gains Ratio-20.40-100.57-37.28-8.10-2.54-
Price to Book Ratio0.67-0.58-1.03-1.27-0.97-
Price-to-Total Gains Ratio-20.40-100.57-37.28-8.10-2.54-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share2.03
Number of shares492
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share-0.25-0.05
Usd Total Gains Per Share-0.25-0.05
Gains per Quarter (492 shares)-120.86-22.85
Gains per Year (492 shares)-483.42-91.39
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
10-483-4930-92-101
20-967-9760-183-192
30-1450-14590-275-283
40-1934-19420-366-374
50-2417-24251-458-465
60-2901-29081-549-556
70-3384-33911-641-647
80-3867-38741-732-738
90-4351-43571-824-829
100-4834-48401-915-920

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%2.010.00.016.7%8.012.00.040.0%14.026.00.035.0%18.073.00.019.8%
Book Value Change Per Share1.03.00.025.0%5.07.00.041.7%8.012.00.040.0%17.023.00.042.5%51.040.00.056.0%
Dividend per Share0.00.04.00.0%1.00.011.08.3%1.00.019.05.0%1.00.039.02.5%2.00.089.02.2%
Total Gains per Share1.03.00.025.0%5.07.00.041.7%8.012.00.040.0%17.023.00.042.5%51.040.00.056.0%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Largo Resources 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---0.102-0.246+140%-0.078-24%-0.046-55%0.019-652%
Book Value Per Share--3.1183.435-9%4.273-27%3.949-21%2.849+9%
Current Ratio--1.6682.240-26%3.371-51%3.266-49%2.219-25%
Debt To Asset Ratio--0.4180.373+12%0.271+55%0.234+79%0.454-8%
Debt To Equity Ratio--0.7440.618+20%0.385+93%0.331+124%2.404-69%
Dividend Per Share----0%0.000-100%0.000-100%0.000-100%
Enterprise Value--20614990.00024615057.250-16%236295370.000-91%321188765.995-94%112406353.208-82%
Eps---0.151-0.194+29%-0.1500%-0.039-74%-0.005-96%
Ev To Ebitda Ratio---1.332inf+inf%-22.093+1559%inf+inf%inf+inf%
Ev To Sales Ratio--0.1720.176-2%1.158-85%1.757-90%inf+inf%
Free Cash Flow Per Share---0.210-0.093-56%-0.196-6%-0.114-46%0.028-840%
Free Cash Flow To Equity Per Share---0.084-0.030-64%-0.015-82%-0.041-51%0.013-758%
Gross Profit Margin--1.0001.027-3%1.0000%1.005-1%1.0030%
Intrinsic Value_10Y_max--1.721--------
Intrinsic Value_10Y_min---20.194--------
Intrinsic Value_1Y_max--0.122--------
Intrinsic Value_1Y_min---0.767--------
Intrinsic Value_3Y_max--0.405--------
Intrinsic Value_3Y_min---3.406--------
Intrinsic Value_5Y_max--0.735--------
Intrinsic Value_5Y_min---7.233--------
Market Cap130145330.000-3%133991990.000126619225.000+6%283370620.000-53%334765383.245-60%197049653.058-32%
Net Profit Margin---0.323-0.360+11%-0.179-44%-0.111-66%-0.214-34%
Operating Margin---0.316-0.335+6%-0.060-81%-0.012-96%-0.382+21%
Operating Ratio--1.0001.493-33%1.087-8%1.052-5%0.906+10%
Pb Ratio0.651-3%0.6700.579+16%1.031-35%1.265-47%0.974-31%
Pe Ratio-3.367+3%-3.466-2.613-25%-8.958+158%5.317-165%-0.879-75%
Price Per Share2.030-3%2.0901.975+6%4.420-53%5.172-60%3.048-31%
Price To Free Cash Flow Ratio-2.420+3%-2.4913.129-180%-0.302-88%-7.295+193%-3.433+38%
Price To Total Gains Ratio-19.810+3%-20.395100.567-120%37.284-155%8.095-352%2.540-903%
Quick Ratio--0.6230.807-23%1.786-65%1.938-68%1.454-57%
Return On Assets---0.028-0.036+26%-0.023-18%-0.006-80%-0.006-80%
Return On Equity---0.050-0.058+17%-0.032-35%-0.011-78%-0.078+57%
Total Gains Per Share---0.102-0.246+140%-0.077-25%-0.046-55%0.019-651%
Usd Book Value--199871000.000220216249.250-9%273965000.000-27%254357521.400-21%183282202.125+9%
Usd Book Value Change Per Share---0.102-0.246+140%-0.078-24%-0.046-55%0.019-652%
Usd Book Value Per Share--3.1183.435-9%4.273-27%3.949-21%2.849+9%
Usd Dividend Per Share----0%0.000-100%0.000-100%0.000-100%
Usd Enterprise Value--20614990.00024615057.250-16%236295370.000-91%321188765.995-94%112406353.208-82%
Usd Eps---0.151-0.194+29%-0.1500%-0.039-74%-0.005-96%
Usd Free Cash Flow---13447000.000-5949842.500-56%-12577000.000-6%-7310097.100-46%1847085.819-828%
Usd Free Cash Flow Per Share---0.210-0.093-56%-0.196-6%-0.114-46%0.028-840%
Usd Free Cash Flow To Equity Per Share---0.084-0.030-64%-0.015-82%-0.041-51%0.013-758%
Usd Market Cap130145330.000-3%133991990.000126619225.000+6%283370620.000-53%334765383.245-60%197049653.058-32%
Usd Price Per Share2.030-3%2.0901.975+6%4.420-53%5.172-60%3.048-31%
Usd Profit---9664000.000-12455019.000+29%-8500750.000-12%-2250733.664-77%-216059.885-98%
Usd Revenue--29906000.00035661165.000-16%50503750.000-41%43549392.800-31%38224055.450-22%
Usd Total Gains Per Share---0.102-0.246+140%-0.077-25%-0.046-55%0.019-651%
 EOD+3 -5MRQTTM+18 -20YOY+5 -345Y+5 -3510Y+12 -28

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-3.367
Price to Book Ratio (EOD)Between0-10.651
Net Profit Margin (MRQ)Greater than0-0.323
Operating Margin (MRQ)Greater than0-0.316
Quick Ratio (MRQ)Greater than10.623
Current Ratio (MRQ)Greater than11.668
Debt to Asset Ratio (MRQ)Less than10.418
Debt to Equity Ratio (MRQ)Less than10.744
Return on Equity (MRQ)Greater than0.15-0.050
Return on Assets (MRQ)Greater than0.05-0.028
Total4/10 (40.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5046.490
Ma 20Greater thanMa 502.058
Ma 50Greater thanMa 1002.116
Ma 100Greater thanMa 2001.987
OpenGreater thanClose2.040
Total3/5 (60.0%)

4. In-depth Analysis

4.1 About Largo Resources Ltd

Largo Inc. engages in the development and sale of vanadium-based energy storage systems in Canada. The company operates through, Sales & Trading, Mine Properties, Corporate, Exploration and Evaluation Properties, and Largo Clean Energy and Largo Physical Vanadium Segments. Its products include VPURE+ vanadium flakes that are used in the production of master alloys and aerospace applications; VPURE vanadium flakes ferrovanadium and vanadium carbon nitride for the steel industry; and VPURE+ vanadium powder for catalyst applications. The company offers renewable energy storage solutions through Largo Clean Energy. Its products are sourced from vanadium deposits at the Maracás Menchen Mine in Brazil. The company was formerly known as Largo Resources Ltd. and changed its name to Largo Inc. in November 2021. The company was incorporated in 1988 and is headquartered in Toronto, Canada.

Fundamental data was last updated by Penke on 2024-12-06 00:12:07.

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 able to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is cheap.
Based on the earnings, the company is expensive.
Based on how much money comes from the company's main activities, the company is cheap.
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 Largo Resources Ltd earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Largo Resources Ltd to the Other Industrial Metals & Mining industry mean.
  • A Net Profit Margin of -32.3% means that $-0.32 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Largo Resources Ltd:

  • The MRQ is -32.3%. The company is making a huge loss. -2
  • The TTM is -36.0%. The company is making a huge loss. -2
Trends
Current periodCompared to+/- 
MRQ-32.3%TTM-36.0%+3.6%
TTM-36.0%YOY-17.9%-18.0%
TTM-36.0%5Y-11.1%-24.9%
5Y-11.1%10Y-21.4%+10.3%
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ-32.3%-4.4%-27.9%
TTM-36.0%-7.5%-28.5%
YOY-17.9%-46.6%+28.7%
5Y-11.1%-173.8%+162.7%
10Y-21.4%-670.0%+648.6%
4.3.1.2. Return on Assets

Shows how efficient Largo Resources Ltd is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Largo Resources Ltd to the Other Industrial Metals & Mining industry mean.
  • -2.8% Return on Assets means that Largo Resources Ltd generated $-0.03 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Largo Resources Ltd:

  • The MRQ is -2.8%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -3.6%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-2.8%TTM-3.6%+0.7%
TTM-3.6%YOY-2.3%-1.2%
TTM-3.6%5Y-0.6%-3.0%
5Y-0.6%10Y-0.6%0.0%
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ-2.8%-6.4%+3.6%
TTM-3.6%-6.9%+3.3%
YOY-2.3%-6.5%+4.2%
5Y-0.6%-9.3%+8.7%
10Y-0.6%-14.0%+13.4%
4.3.1.3. Return on Equity

Shows how efficient Largo Resources Ltd is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Largo Resources Ltd to the Other Industrial Metals & Mining industry mean.
  • -5.0% Return on Equity means Largo Resources Ltd generated $-0.05 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Largo Resources Ltd:

  • The MRQ is -5.0%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -5.8%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-5.0%TTM-5.8%+0.9%
TTM-5.8%YOY-3.2%-2.6%
TTM-5.8%5Y-1.1%-4.7%
5Y-1.1%10Y-7.8%+6.7%
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ-5.0%-6.6%+1.6%
TTM-5.8%-7.6%+1.8%
YOY-3.2%-7.2%+4.0%
5Y-1.1%-9.7%+8.6%
10Y-7.8%-14.3%+6.5%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Largo Resources Ltd.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Largo Resources Ltd is operating .

  • Measures how much profit Largo Resources Ltd 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 Largo Resources Ltd to the Other Industrial Metals & Mining industry mean.
  • An Operating Margin of -31.6% means the company generated $-0.32  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Largo Resources Ltd:

  • The MRQ is -31.6%. The company is operating very inefficient. -2
  • The TTM is -33.5%. The company is operating very inefficient. -2
Trends
Current periodCompared to+/- 
MRQ-31.6%TTM-33.5%+1.9%
TTM-33.5%YOY-6.0%-27.6%
TTM-33.5%5Y-1.2%-32.3%
5Y-1.2%10Y-38.2%+37.0%
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ-31.6%-105.3%+73.7%
TTM-33.5%-43.7%+10.2%
YOY-6.0%-49.3%+43.3%
5Y-1.2%-265.9%+264.7%
10Y-38.2%-617.6%+579.4%
4.3.2.2. Operating Ratio

Measures how efficient Largo Resources Ltd is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Other Industrial Metals & Mining industry mean).
  • An Operation Ratio of 1.00 means that the operating costs are $1.00 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Largo Resources Ltd:

  • The MRQ is 1.000. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.493. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.000TTM1.493-0.493
TTM1.493YOY1.087+0.406
TTM1.4935Y1.052+0.441
5Y1.05210Y0.906+0.146
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0001.710-0.710
TTM1.4931.712-0.219
YOY1.0871.954-0.867
5Y1.0523.533-2.481
10Y0.9068.363-7.457
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Largo Resources Ltd.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Largo Resources Ltd is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Other Industrial Metals & Mining 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 Largo Resources Ltd:

  • The MRQ is 1.668. The company is able to pay all its short-term debts. +1
  • The TTM is 2.240. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.668TTM2.240-0.573
TTM2.240YOY3.371-1.130
TTM2.2405Y3.266-1.026
5Y3.26610Y2.219+1.047
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ1.6681.944-0.276
TTM2.2402.053+0.187
YOY3.3712.823+0.548
5Y3.2663.920-0.654
10Y2.2194.512-2.293
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Largo Resources Ltd to the Other Industrial Metals & Mining industry mean.
  • A Quick Ratio of 0.62 means the company can pay off $0.62 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Largo Resources Ltd:

  • The MRQ is 0.623. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.807. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.623TTM0.807-0.183
TTM0.807YOY1.786-0.979
TTM0.8075Y1.938-1.132
5Y1.93810Y1.454+0.484
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6230.905-0.282
TTM0.8071.157-0.350
YOY1.7861.747+0.039
5Y1.9382.393-0.455
10Y1.4543.418-1.964
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Largo Resources Ltd.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Largo Resources Ltd assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Largo Resources Ltd to Other Industrial Metals & Mining industry mean.
  • A Debt to Asset Ratio of 0.42 means that Largo Resources Ltd assets are financed with 41.8% credit (debt) and the remaining percentage (100% - 41.8%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Largo Resources Ltd:

  • The MRQ is 0.418. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.373. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.418TTM0.373+0.046
TTM0.373YOY0.271+0.102
TTM0.3735Y0.234+0.139
5Y0.23410Y0.454-0.220
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4180.200+0.218
TTM0.3730.200+0.173
YOY0.2710.180+0.091
5Y0.2340.228+0.006
10Y0.4540.261+0.193
4.5.4.2. Debt to Equity Ratio

Measures if Largo Resources Ltd is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Largo Resources Ltd to the Other Industrial Metals & Mining industry mean.
  • A Debt to Equity ratio of 74.4% means that company has $0.74 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Largo Resources Ltd:

  • The MRQ is 0.744. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.618. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.744TTM0.618+0.126
TTM0.618YOY0.385+0.233
TTM0.6185Y0.331+0.286
5Y0.33110Y2.404-2.072
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7440.183+0.561
TTM0.6180.187+0.431
YOY0.3850.192+0.193
5Y0.3310.240+0.091
10Y2.4040.293+2.111
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 Largo Resources Ltd generates.

  • Above 15 is considered overpriced but always compare Largo Resources Ltd to the Other Industrial Metals & Mining industry mean.
  • A PE ratio of -3.47 means the investor is paying $-3.47 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Largo Resources Ltd:

  • The EOD is -3.367. Based on the earnings, the company is expensive. -2
  • The MRQ is -3.466. Based on the earnings, the company is expensive. -2
  • The TTM is -2.613. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-3.367MRQ-3.466+0.100
MRQ-3.466TTM-2.613-0.854
TTM-2.613YOY-8.958+6.345
TTM-2.6135Y5.317-7.929
5Y5.31710Y-0.879+6.196
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
EOD-3.367-3.521+0.154
MRQ-3.466-4.684+1.218
TTM-2.613-5.149+2.536
YOY-8.958-7.144-1.814
5Y5.317-10.610+15.927
10Y-0.879-11.628+10.749
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 Largo Resources Ltd:

  • The EOD is -2.420. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -2.491. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is 3.129. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD-2.420MRQ-2.491+0.072
MRQ-2.491TTM3.129-5.620
TTM3.129YOY-0.302+3.431
TTM3.1295Y-7.295+10.424
5Y-7.29510Y-3.433-3.862
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
EOD-2.420-4.732+2.312
MRQ-2.491-5.437+2.946
TTM3.129-5.841+8.970
YOY-0.302-7.701+7.399
5Y-7.295-12.162+4.867
10Y-3.433-15.623+12.190
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 Largo Resources Ltd is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Other Industrial Metals & Mining industry mean).
  • A PB ratio of 0.67 means the investor is paying $0.67 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Largo Resources Ltd:

  • The EOD is 0.651. Based on the equity, the company is cheap. +2
  • The MRQ is 0.670. Based on the equity, the company is cheap. +2
  • The TTM is 0.579. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.651MRQ0.670-0.019
MRQ0.670TTM0.579+0.092
TTM0.579YOY1.031-0.452
TTM0.5795Y1.265-0.686
5Y1.26510Y0.974+0.291
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
EOD0.6511.119-0.468
MRQ0.6701.245-0.575
TTM0.5791.396-0.817
YOY1.0311.854-0.823
5Y1.2652.541-1.276
10Y0.9743.123-2.149
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 Largo Resources Ltd.

4.8.1. Institutions holding Largo Resources Ltd

Institutions are holding 64.732% of the shares of Largo Resources Ltd.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Arias Resource Capital GP Ltd.43.73511002803902000
2024-09-30West Family Investments LLC8.69223.9855557263700
2024-09-30Grantham, Mayo, Van Otterloo & Co., LLC8.21250.0347526510200
2024-09-30SPROTT INC.0.61750.052939590015125761.8276
2024-09-30Acadian Asset Management LLC0.37020.00072373082222831479.421
2024-09-30JPMorgan Chase & Co0.31220200173-44642-18.235
2024-06-30Herr Investment Group LLC0.3120.02472000252000250
2024-09-30Renaissance Technologies Corp0.09470.0002606971679738.262
2024-09-30Cresset Asset Management, LLC0.0780.00045000000
2024-09-30Geode Capital Management, LLC0.055903586900
2024-09-30Goldman Sachs Group Inc0.05032038-14-0.0437
2024-09-30Citadel Advisors Llc0.03802435015244167.4061
2024-09-30CIBC World Markets Inc.0.0340.0001217804001.8709
2024-09-30Banco BTG Pactual S.A.0.03120.010820002-3998-16.6583
2024-09-30Dimensional Fund Advisors, Inc.0.026301687200
2024-09-30XTX Topco Ltd0.02360.002315099150990
2024-09-30Compagnie Lombard, Odier SCA0.02240.00051437000
2024-06-30The Toronto-Dominion Bank0.0199012761200.157
2024-09-30Royal Bank of Canada0.017010901-1025-8.5947
2024-06-30Jane Street Group LLC0.0168010773-9729-47.4539
Total 62.7595104.112840235677+561717+1.4%

4.9.2. Funds holding Largo Resources Ltd

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30GMO Resources III1.98640.1431127350900
2024-09-30GMO Resources Composite1.98640.1431127350900
2024-09-30GMO Climate Change III1.57290.2665100839200
2024-09-30GMO Climate Change Composite1.57290.2665100839200
2024-09-30GMO Climate Change Investment A GBP Acc1.57230.3296100803400
2024-09-30Ixios Energy Metals P0.93592.106960000000
2024-09-30GMO Resource Transition Composite0.82870.884453130000
2024-08-31Multipartner Konwave Transtn Mtls C CHF0.5460.205935003600
2024-10-31Russell Inv Tax-Managed Real Assets M0.35010.0528224433119632114.1516
2024-09-30GMO Resources UCITS A USD Acc0.27960.217817925800
2024-09-30GMO Climate Change Select Invm D USD Acc0.27940.304317912500
2024-05-31GMO Implementation0.17310.009811097200
2024-07-31Dimensional Canadian Small Company0.11010.01017058500
2024-09-30DFA International Small Company I0.10930.00117006818702.742
2024-09-30DFA International Core Equity I0.09210.00045904000
2024-09-30Fidelity Nasdaq Composite Index0.05590.00043586900
2024-09-30Vifag 2002 SICAV0.03890.07472496000
2024-03-31GMO Global Real Return A GBP0.02510.00551607200
2024-10-31Russell Inv Real Assets Sr F0.02240.025914350147511.4563
2024-11-27Themes Lithium & Battery Metal Mnrs ETF0.01722.51121100900
Total 12.55477.568048913+122977+1.5%
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 Assets343,698
Total Liabilities143,827
Total Stockholder Equity193,388
 As reported
Total Liabilities 143,827
Total Stockholder Equity+ 193,388
Total Assets = 343,698

Assets

Total Assets343,698
Total Current Assets116,678
Long-term Assets227,020
Total Current Assets
Cash And Cash Equivalents 30,450
Net Receivables 13,142
Inventory 60,283
Other Current Assets 12,803
Total Current Assets  (as reported)116,678
Total Current Assets  (calculated)116,678
+/-0
Long-term Assets
Property Plant Equipment 189,168
Intangible Assets 2,466
Long-term Assets Other 17,477
Long-term Assets  (as reported)227,020
Long-term Assets  (calculated)209,111
+/- 17,909

Liabilities & Shareholders' Equity

Total Current Liabilities69,965
Long-term Liabilities73,862
Total Stockholder Equity193,388
Total Current Liabilities
Short-term Debt 26,204
Other Current Liabilities 39,820
Total Current Liabilities  (as reported)69,965
Total Current Liabilities  (calculated)66,024
+/- 3,941
Long-term Liabilities
Long-term Liabilities  (as reported)73,862
Long-term Liabilities  (calculated)0
+/- 73,862
Total Stockholder Equity
Common Stock412,988
Retained Earnings -113,584
Accumulated Other Comprehensive Income -117,736
Other Stockholders Equity 11,720
Total Stockholder Equity (as reported)193,388
Total Stockholder Equity (calculated)193,388
+/-0
Other
Cash and Short Term Investments 30,450
Common Stock Shares Outstanding 64,111
Current Deferred Revenue3,941
Liabilities and Stockholders Equity 343,698
Net Debt 63,254
Net Working Capital 46,713
Short Long Term Debt Total 93,704



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-31
> Total Assets 
5
32
15
89
88
85
413
317
2,834
2,601
2,685
2,994
3,603
3,449
4,283
4,320
5,861
6,624
4,671
6,426
7,674
16,844
18,822
21,727
23,354
37,900
38,481
36,309
34,843
37,629
42,417
44,781
54,688
54,834
61,861
65,113
74,339
179,683
174,830
177,165
202,310
198,459
235,411
243,173
275,084
271,920
334,183
346,295
373,616
397,254
379,440
359,931
306,749
309,374
251,672
227,543
257,570
271,447
262,612
262,849
272,559
268,609
289,463
295,283
314,924
482,521
359,109
405,883
356,931
375,459
339,085
356,831
325,635
268,874
272,099
297,806
261,018
318,276
315,577
313,909
348,755
358,739
347,569
355,750
382,444
393,319
372,246
360,557
360,929
336,991
343,698
343,698336,991360,929360,557372,246393,319382,444355,750347,569358,739348,755313,909315,577318,276261,018297,806272,099268,874325,635356,831339,085375,459356,931405,883359,109482,521314,924295,283289,463268,609272,559262,849262,612271,447257,570227,543251,672309,374306,749359,931379,440397,254373,616346,295334,183271,920275,084243,173235,411198,459202,310177,165174,830179,68374,33965,11361,86154,83454,68844,78142,41737,62934,84336,30938,48137,90023,35421,72718,82216,8447,6746,4264,6716,6245,8614,3204,2833,4493,6032,9942,6852,6012,83431741385888915325
   > Total Current Assets 
5
32
8
21
16
8
336
312
2,193
1,712
1,289
913
1,155
677
796
388
1,806
750
516
1,583
1,493
7,825
4,273
2,024
1,806
8,802
2,764
730
1,032
221
601
977
1,353
700
2,470
1,850
16,323
105,349
92,425
81,598
95,024
78,799
84,849
59,526
52,705
26,393
41,100
34,660
30,001
28,774
22,881
18,263
10,597
44,341
23,781
14,209
24,228
18,539
17,908
23,965
30,192
36,859
47,450
70,855
93,765
260,251
154,784
210,341
163,343
168,125
141,713
156,164
168,166
119,823
128,077
137,297
110,606
152,268
162,535
159,978
173,071
190,573
172,253
154,144
162,735
160,328
137,153
115,341
115,460
113,063
116,678
116,678113,063115,460115,341137,153160,328162,735154,144172,253190,573173,071159,978162,535152,268110,606137,297128,077119,823168,166156,164141,713168,125163,343210,341154,784260,25193,76570,85547,45036,85930,19223,96517,90818,53924,22814,20923,78144,34110,59718,26322,88128,77430,00134,66041,10026,39352,70559,52684,84978,79995,02481,59892,425105,34916,3231,8502,4707001,3539776012211,0327302,7648,8021,8062,0244,2737,8251,4931,5835167501,8063887966771,1559131,2891,7122,193312336816218325
       Cash And Cash Equivalents 
0
26
0
10
0
0
327
304
2,164
1,685
1,250
863
1,083
585
702
295
1,695
614
424
1,260
1,134
6,946
3,863
1,241
473
7,346
1,573
595
906
168
499
868
1,263
579
2,258
1,366
7,229
16,442
9,042
7,272
18,467
3,414
3,356
2,155
4,633
2,781
1,652
15,974
14,276
17,224
3,921
9,838
2,845
33,449
13,450
2,067
12,413
2,920
1,280
564
8,326
9,537
12,937
43,519
38,860
64,016
99,118
151,383
142,825
144,941
116,947
127,138
145,351
78,215
74,895
79,145
48,693
80,669
87,567
83,790
78,394
52,878
62,713
54,471
61,575
63,980
39,572
46,325
45,656
36,518
30,450
30,45036,51845,65646,32539,57263,98061,57554,47162,71352,87878,39483,79087,56780,66948,69379,14574,89578,215145,351127,138116,947144,941142,825151,38399,11864,01638,86043,51912,9379,5378,3265641,2802,92012,4132,06713,45033,4492,8459,8383,92117,22414,27615,9741,6522,7814,6332,1553,3563,41418,4677,2729,04216,4427,2291,3662,2585791,2638684991689065951,5737,3464731,2413,8636,9461,1341,2604246141,6952957025851,0838631,2501,6852,16430432700100260
       Net Receivables 
5
2
3
1
6
0
0
0
29
25
38
39
56
57
69
77
83
92
50
289
324
374
148
750
1,303
990
508
118
77
38
54
37
47
40
147
343
308
509
580
228
859
1,253
933
473
672
668
1,505
1,795
1,106
1,652
3,486
4,328
4,105
5,817
5,279
3,361
4,308
6,910
8,688
13,291
10,066
11,318
22,782
11,879
39,932
32,221
46,024
45,931
2,684
4,714
3,870
6,139
5,680
9,631
13,824
19,097
21,175
25,689
22,790
23,684
25,323
34,237
25,872
20,975
33,808
23,984
28,214
15,108
10,574
16,138
13,142
13,14216,13810,57415,10828,21423,98433,80820,97525,87234,23725,32323,68422,79025,68921,17519,09713,8249,6315,6806,1393,8704,7142,68445,93146,02432,22139,93211,87922,78211,31810,06613,2918,6886,9104,3083,3615,2795,8174,1054,3283,4861,6521,1061,7951,5056686724739331,2538592285805093083431474047375438771185089901,303750148374324289509283776957563938252900061325
       Other Current Assets 
0
0
0
5
7
3
5
7
0
1
1
10
17
35
25
17
28
44
42
35
34
505
261
33
31
466
683
18
48
15
49
73
44
81
65
141
8,786
88,398
82,713
73,462
75,257
73,864
80,374
56,640
47,137
22,621
37,552
16,610
14,335
9,052
13,753
1,190
1,012
1,830
2,088
4,139
225
547
445
1,885
2,286
6,942
1,592
4,515
4,485
154,917
1,073
2,476
4,877
4,869
1,710
1,703
1,515
2,128
3,488
3,718
3,966
5,452
6,861
7,182
6,696
34,612
12,982
14,477
10,499
9,200
6,720
6,389
0
13,713
12,803
12,80313,71306,3896,7209,20010,49914,47712,98234,6126,6967,1826,8615,4523,9663,7183,4882,1281,5151,7031,7104,8694,8772,4761,073154,9174,4854,5151,5926,9422,2861,8854455472254,1392,0881,8301,0121,19013,7539,05214,33516,61037,55222,62147,13756,64080,37473,86475,25773,46282,71388,3988,786141658144734915481868346631332615053435424428172535171011075375000
   > Long-term Assets 
0
0
7
67
72
78
77
5
641
889
1,395
2,081
2,448
2,773
3,487
3,931
4,055
5,874
4,155
4,843
6,181
9,019
14,549
19,703
21,547
29,098
35,717
35,579
33,811
37,408
41,816
43,804
53,334
54,133
59,390
63,262
58,016
74,334
82,405
95,568
107,286
119,660
150,562
183,647
222,379
245,527
293,084
311,634
343,615
368,479
356,559
341,668
296,152
265,033
227,891
213,334
233,342
252,909
244,704
238,884
242,366
231,750
242,013
224,428
221,159
222,270
204,324
195,542
193,588
207,334
197,372
200,668
157,469
149,051
144,022
160,509
150,412
166,008
153,042
153,931
175,684
168,166
175,316
201,606
219,709
232,991
235,093
245,216
245,469
223,944
227,020
227,020223,944245,469245,216235,093232,991219,709201,606175,316168,166175,684153,931153,042166,008150,412160,509144,022149,051157,469200,668197,372207,334193,588195,542204,324222,270221,159224,428242,013231,750242,366238,884244,704252,909233,342213,334227,891265,033296,152341,668356,559368,479343,615311,634293,084245,527222,379183,647150,562119,660107,28695,56882,40574,33458,01663,26259,39054,13353,33443,80441,81637,40833,81135,57935,71729,09821,54719,70314,5499,0196,1814,8434,1555,8744,0553,9313,4872,7732,4482,0811,395889641577787267700
       Property Plant Equipment 
0
0
0
67
72
78
77
5
641
889
1,395
2,081
2,448
2,773
3,487
3,931
4,055
5,874
4,155
3,980
5,352
9,019
14,549
19,661
21,312
29,057
35,677
34,582
33,777
37,372
41,816
43,423
53,334
54,133
59,390
62,905
53,911
69,933
77,448
94,000
106,820
119,467
145,647
166,344
201,234
226,889
265,932
310,180
338,855
361,953
356,543
335,233
290,719
259,183
223,163
213,334
233,342
252,909
244,704
238,884
242,366
231,750
242,013
224,428
221,159
189,315
182,721
181,680
181,679
195,499
186,205
190,116
148,863
142,348
137,879
148,965
139,394
158,238
147,181
146,659
168,245
158,902
158,689
175,237
186,573
199,701
201,077
207,989
208,204
187,106
189,168
189,168187,106208,204207,989201,077199,701186,573175,237158,689158,902168,245146,659147,181158,238139,394148,965137,879142,348148,863190,116186,205195,499181,679181,680182,721189,315221,159224,428242,013231,750242,366238,884244,704252,909233,342213,334223,163259,183290,719335,233356,543361,953338,855310,180265,932226,889201,234166,344145,647119,467106,82094,00077,44869,93353,91162,90559,39054,13353,33443,42341,81637,37233,77734,58235,67729,05721,31219,66114,5499,0195,3523,9804,1555,8744,0553,9313,4872,7732,4482,0811,395889641577787267000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,366
4,257
4,148
4,039
3,929
4,793
5,593
7,369
7,263
7,001
6,749
6,461
5,834
5,834
2,676
2,466
2,4662,6765,8345,8346,4616,7497,0017,2637,3695,5934,7933,9294,0394,1484,2574,366000000000000000000000000000000000000000000000000000000000000000000000000000
       Other Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8,611
6,703
6,143
7,178
6,761
3,622
1,822
3,343
2,646
3,671
4,262
4,596
0
2,141
4,257
0
0
-17
0
0-17004,2572,14104,5964,2623,6712,6463,3431,8223,6226,7617,1786,1436,7038,611000000000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
64
73
57
43
63
86
11
11
12
33
72
303
278
263
359
484
505
773
689
329
467
939
1,863
8,222
6,314
7,366
10,158
11,203
9,654
10,343
11,203
11,985
13,761
15,231
17,142
18,797
21,362
94,419
90,733
81,893
91,871
91,355
56,227
62,026
87,900
103,181
164,717
170,610
191,417
213,699
227,155
217,164
218,039
207,742
201,080
203,804
209,276
227,485
233,377
242,890
246,980
249,508
257,037
236,151
221,753
330,893
155,164
117,544
70,810
99,145
79,593
85,397
92,022
44,960
49,263
50,642
18,405
48,108
47,736
48,212
57,250
68,326
64,343
81,196
105,558
111,763
109,382
123,403
123,530
130,550
143,827
143,827130,550123,530123,403109,382111,763105,55881,19664,34368,32657,25048,21247,73648,10818,40550,64249,26344,96092,02285,39779,59399,14570,810117,544155,164330,893221,753236,151257,037249,508246,980242,890233,377227,485209,276203,804201,080207,742218,039217,164227,155213,699191,417170,610164,717103,18187,90062,02656,22791,35591,87181,89390,73394,41921,36218,79717,14215,23113,76111,98511,20310,3439,65411,20310,1587,3666,3148,2221,8639394673296897735054843592632783037233121111866343577364
   > Total Current Liabilities 
64
73
57
43
63
86
11
11
12
33
72
95
71
59
144
66
88
337
253
329
467
939
1,863
8,222
6,314
2,004
2,704
2,760
1,394
1,261
1,031
1,274
329
1,020
2,401
1,673
19,319
90,695
87,717
79,467
89,648
90,520
6,021
9,753
12,389
12,483
20,313
27,817
40,889
51,605
57,282
69,730
80,740
48,460
59,762
72,288
41,043
49,533
58,008
69,996
71,108
82,627
92,522
97,159
76,058
206,462
21,854
111,035
64,150
91,830
72,617
78,069
85,849
39,067
43,406
44,347
12,965
39,849
40,825
41,668
48,367
61,626
58,156
38,973
43,390
57,181
46,118
44,639
44,685
53,178
69,965
69,96553,17844,68544,63946,11857,18143,39038,97358,15661,62648,36741,66840,82539,84912,96544,34743,40639,06785,84978,06972,61791,83064,150111,03521,854206,46276,05897,15992,52282,62771,10869,99658,00849,53341,04372,28859,76248,46080,74069,73057,28251,60540,88927,81720,31312,48312,3899,7536,02190,52089,64879,46787,71790,69519,3191,6732,4011,0203291,2741,0311,2611,3942,7602,7042,0046,3148,2221,86393946732925333788661445971957233121111866343577364
       Short-term Debt 
0
0
0
0
0
15
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
115
0
0
0
0
0
0
609
0
5,999
1,106
1,710
2,317
14,137
14,061
2,105
1,466
0
0
4,753
13,113
23,556
33,320
25,827
45,848
48,360
17,293
22,415
30,974
23,445
27,900
30,785
36,781
38,922
48,142
58,055
58,173
43,510
181,359
0
86,161
22,996
22,303
0
0
24,827
24,788
24,788
24,788
585
15,509
15,558
15,563
15,567
15,572
15,576
4,581
9,586
18,590
595
604
0
13,475
26,204
26,20413,475060459518,5909,5864,58115,57615,57215,56715,56315,55815,50958524,78824,78824,78824,8270022,30322,99686,1610181,35943,51058,17358,05548,14238,92236,78130,78527,90023,44530,97422,41517,29348,36045,84825,82733,32023,55613,1134,753001,4662,10514,06114,1372,3171,7101,1065,99906090000001150000000000000000000001500000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
24,827
24,788
24,788
24,788
0
15,000
15,000
15,000
15,000
15,000
15,000
4,000
9,000
18,000
0
0
0
0
0
0000018,0009,0004,00015,00015,00015,00015,00015,00015,000024,78824,78824,78824,827000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
57
65
57
43
63
71
11
11
12
33
72
95
71
59
144
66
88
337
253
329
467
939
1,863
3,702
1,965
2,004
2,704
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,054
2,932
5,093
6,737
5,702
7,482
7,707
10,451
10,477
10,277
11,789
9,981
13,999
12,295
13,186
14,588
18,483
19,092
18,518
13,760
16,647
14,024
13,868
13,885
17,699
37,305
65,092
69,846
74,907
58,796
9,050
6,740
12,289
8,084
12,633
10,763
14,050
18,817
31,475
32,916
26,622
25,022
28,489
26,724
30,347
0
28,208
0
028,208030,34726,72428,48925,02226,62232,91631,47518,81714,05010,76312,6338,08412,2896,7409,05058,79674,90769,84665,09237,30517,69913,88513,86814,02416,64713,76018,51819,09218,48314,58813,18612,29513,9999,98111,78910,27710,47710,4517,7077,4825,7026,7375,0932,9323,05400000000000000002,7042,0041,9653,7021,86393946732925333788661445971957233121111716343576557
       Other Current Liabilities 
7
8
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,520
4,349
0
0
2,645
1,394
1,261
1,031
1,274
329
1,020
1,792
1,673
13,319
89,589
86,007
77,151
75,511
76,459
3,916
4,997
9,457
7,390
8,533
8,609
9,595
10,404
5,361
13,259
22,103
19,378
27,365
26,901
4,778
7,857
12,180
14,490
12,967
15,853
20,483
21,908
15,528
4,929
7,969
3,328
2,851
3,480
2,772
3,162
1,842
3,197
3,206
4,047
3,152
6,197
10,617
6,586
6,914
12,055
6,254
6,072
6,516
6,964
15,340
10,921
0
21,416
39,820
39,82021,416010,92115,3406,9646,5166,0726,25412,0556,9146,58610,6176,1973,1524,0473,2063,1971,8423,1622,7723,4802,8513,3287,9694,92915,52821,90820,48315,85312,96714,49012,1807,8574,77826,90127,36519,37822,10313,2595,36110,4049,5958,6098,5337,3909,4574,9973,91676,45975,51177,15186,00789,58913,3191,6731,7921,0203291,2741,0311,2611,3942,645004,3494,52000000000000000000000087
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
0
208
207
204
215
418
417
436
435
0
0
0
0
0
0
5,362
7,454
8,443
8,261
9,082
10,172
10,711
13,431
14,211
14,741
17,124
2,043
3,724
3,016
2,425
2,223
835
50,205
52,273
75,511
90,697
144,405
142,792
150,528
162,094
169,873
147,434
137,299
159,282
141,318
131,516
168,233
177,951
175,369
172,894
175,872
166,881
164,515
138,992
145,695
124,431
133,311
6,509
6,660
7,315
6,975
7,328
6,173
5,893
5,857
6,295
5,440
8,259
6,911
6,544
8,883
6,700
6,187
42,223
62,168
54,582
63,264
78,764
78,845
77,372
73,862
73,86277,37278,84578,76463,26454,58262,16842,2236,1876,7008,8836,5446,9118,2595,4406,2955,8575,8936,1737,3286,9757,3156,6606,509133,311124,431145,695138,992164,515166,881175,872172,894175,369177,951168,233131,516141,318159,282137,299147,434169,873162,094150,528142,792144,40590,69775,51152,27350,2058352,2232,4253,0163,7242,04317,12414,74114,21113,43110,71110,1729,0828,2618,4437,4545,36200000043543641741821520420720800000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6,176
5,893
5,857
6,295
5,440
6,026
4,800
4,557
7,021
4,965
4,582
4,750
0
6,377
5,198
0
0
0
0
00005,1986,37704,7504,5824,9657,0214,5574,8006,0265,4406,2955,8575,8936,176000000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
-59
-41
-42
45
25
0
402
306
2,822
2,567
2,612
2,690
3,325
3,187
3,924
3,836
5,356
5,850
3,982
6,097
7,207
15,905
16,958
13,505
17,040
30,535
28,323
25,106
25,189
27,287
31,214
32,796
40,927
39,603
44,719
46,315
52,977
85,264
84,096
95,273
110,439
107,104
179,184
181,147
187,184
168,739
169,466
175,685
182,199
183,555
152,285
142,767
88,710
101,632
50,591
23,739
48,294
43,963
29,235
19,958
25,579
19,101
32,426
59,132
93,171
151,628
203,944
288,339
286,120
276,313
259,492
271,435
233,614
223,914
222,836
247,164
242,613
270,168
267,841
265,697
291,357
290,443
274,027
265,392
267,693
272,566
254,361
230,054
230,291
199,537
193,388
193,388199,537230,291230,054254,361272,566267,693265,392274,027290,443291,357265,697267,841270,168242,613247,164222,836223,914233,614271,435259,492276,313286,120288,339203,944151,62893,17159,13232,42619,10125,57919,95829,23543,96348,29423,73950,591101,63288,710142,767152,285183,555182,199175,685169,466168,739187,184181,147179,184107,104110,43995,27384,09685,26452,97746,31544,71939,60340,92732,79631,21427,28725,18925,10628,32330,53517,04013,50516,95815,9057,2076,0973,9825,8505,3563,8363,9243,1873,3252,6902,6122,5672,82230640202545-42-41-59
   Common 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
107,043
0
0
0
210,083
211,620
204,639
208,722
218,116
210,517
218,112
208,710
220,921
202,286
264,807
244,847
236,874
273,143
274,041
272,296
266,674
276,519
287,508
301,485
318,630
311,047
309,843
317,332
304,882
311,425
317,008
318,389
335,258
310,765
398,765
398,765
406,214
414,692
415,274
415,978
415,982
417,200
417,208
411,624
411,646
411,957
412,324
412,291
411,870
0
412,927
412,988
412,988412,9270411,870412,291412,324411,957411,646411,624417,208417,200415,982415,978415,274414,692406,214398,765398,765310,765335,258318,389317,008311,425304,882317,332309,843311,047318,630301,485287,508276,519266,674272,296274,041273,143236,874244,847264,807202,286220,921208,710218,112210,517218,116208,722204,639211,620210,083000107,043000000000000000000000000000000000000000
   Retained Earnings -113,584-103,962-89,798-89,705-65,702-54,671-48,986-48,227-37,163-33,036-51,176-49,327-50,116-59,309-67,754-71,903-78,784-81,333-40,944-49,050-44,847-39,541-23,523-21,645-106,378-158,845-232,032-275,490-285,240-282,444-265,038-255,732-252,577-237,871-231,645-215,292-195,281-173,509-121,290-94,405-70,217-54,539-48,436-53,901-52,015-50,972-51,491-51,631-46,125-43,806-36,769-27,381-26,491-27,409-25,834-26,700-24,579-23,072-23,518-22,246-21,833-19,956-17,993-18,450-21,531-20,614-15,529-14,959-13,136-11,811-8,835-8,209-9,551-6,586-5,836-5,763-5,642-5,247-5,192-4,961-4,708-4,357-4,030-3,997-3,589-3,552-3,234-2,993-2,930-3,040-2,876
   Accumulated Other Comprehensive Income 
20
58
20
148
22
24
49
187
828
1,001
1,058
1,082
1,725
1,703
1,804
1,151
1,966
2,057
2,051
1,183
833
3,516
3,766
1,532
1,150
7,911
7,602
0
0
0
0
0
0
0
0
0
0
0
0
15,611
0
34,726
22,917
-5,599
-1,779
-9,069
-12,285
-12,980
-3,490
-4,679
-10,994
-13,499
-19,605
-8,175
-13,825
-12,688
-11,274
-8,317
-8,594
-8,814
-8,326
-8,075
-6,999
-7,933
-8,186
-20,135
-28,471
-13,879
-21,965
-22,033
-32,452
-29,660
-49,354
-114,514
-118,550
-108,438
-119,965
-102,219
-114,686
-118,772
-92,163
-111,479
-118,227
-112,165
-107,284
-97,061
-104,205
-92,111
0
-109,429
-117,736
-117,736-109,4290-92,111-104,205-97,061-107,284-112,165-118,227-111,479-92,163-118,772-114,686-102,219-119,965-108,438-118,550-114,514-49,354-29,660-32,452-22,033-21,965-13,879-28,471-20,135-8,186-7,933-6,999-8,075-8,326-8,814-8,594-8,317-11,274-12,688-13,825-8,175-19,605-13,499-10,994-4,679-3,490-12,980-12,285-9,069-1,779-5,59922,91734,726015,6110000000000007,6027,9111,1501,5323,7663,5168331,1832,0512,0571,9661,1511,8041,7031,7251,0821,0581,001828187492422148205820
   Capital Surplus 0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
2,797
2,942
2,868
2,891
3,237
3,527
3,943
4,115
6,023
5,924
6,262
6,569
6,792
6,730
7,762
8,447
9,226
10,380
11,483
13,124
15,208
24,200
26,328
26,932
31,418
43,239
42,251
43,556
43,181
47,243
53,048
55,042
64,444
62,674
69,298
73,016
78,812
112,672
110,588
0
147,208
116,184
202,392
28,293
28,834
24,142
25,044
24,450
23,608
24,661
24,785
29,751
27,320
18,510
14,851
14,845
18,070
16,110
18,110
17,831
22,425
22,112
23,180
23,925
22,341
20,766
21,462
18,981
20,183
20,879
18,402
14,887
13,147
20,996
21,405
21,291
15,640
16,422
16,665
17,814
17,496
17,750
17,793
14,138
12,006
11,974
11,977
0
0
0
11,720
11,72000011,97711,97412,00614,13817,79317,75017,49617,81416,66516,42215,64021,29121,40520,99613,14714,88718,40220,87920,18318,98121,46220,76622,34123,92523,18022,11222,42517,83118,11016,11018,07014,84514,85118,51027,32029,75124,78524,66123,60824,45025,04424,14228,83428,293202,392116,184147,2080110,588112,67278,81273,01669,29862,67464,44455,04253,04847,24343,18143,55642,25143,23931,41826,93226,32824,20015,20813,12411,48310,3809,2268,4477,7626,7306,7926,5696,2625,9246,0234,1153,9433,5273,2372,8912,8682,9422,797



5.3. Balance Sheets

Currency in USD. All numbers in thousands.