Liberty Tri
Buy, Hold or Sell?
Let's analyze Liberty Tri together
I guess you are interested in Liberty Tri. 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 Liberty Tri. 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 Liberty Tri
I send you an email if I find something interesting about Liberty Tri.
1. Quick Overview
1.1. Quick analysis of Liberty Tri (30 sec.)
1.2. What can you expect buying and holding a share of Liberty Tri? (30 sec.)
How much money do you get?
What is your share worth?
+ What do you gain per year?
2. Detailed Analysis
2.1. Valuation of Liberty Tri (5 min.)
2.2. Growth of Liberty Tri (5 min.)
Is Liberty Tri growing?
Current year | Previous year | Grow | Grow % | |
---|---|---|---|---|
How rich? | $1.2b | $1.9b | -$746.2m | -61.6% |
How much money is Liberty Tri making?
Current year | Previous year | Grow | Grow % | |
---|---|---|---|---|
Making money | $10.5m | -$73m | $83.5m | 795.2% |
Net Profit Margin | 0.5% | -15.0% | - | - |
How much money comes from the company's main activities?
2.3. Financial Health of Liberty Tri (5 min.)
2.4. Comparing to competitors in the Internet Content & Information industry (5 min.)
Industry Rankings (Internet Content & Information)
3. Summary and Key Metrics
3.1. What can you expect buying and holding a share of Liberty Tri?
Welcome investor! Liberty Tri's management wants to use your money to grow the business. In return you get a share of Liberty Tri.
First you should know what it really means to hold a share of Liberty Tri. And how you can make/lose money.
Speculation
The Price per Share of Liberty Tri is $0.3901. 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 Liberty Tri.
- 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 Liberty Tri, 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 $16.59. Based on the TTM, the Book Value Change Per Share is $0.30 per quarter. Based on the YOY, the Book Value Change Per Share is $-3.15 per quarter.
- You may receive quarterly/yearly dividend in the form of additional shares.
- You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is $0.00 per quarter.
How much money are you going to get?
MRQ | TTM | YOY | 5Y | 10Y | ||||||
---|---|---|---|---|---|---|---|---|---|---|
$ | % of Price per Share | $ | % of Price per Share | $ | % of Price per Share | $ | % of Price per Share | $ | % of Price per Share | |
Usd Eps | 1.14 | 292.5% | 0.13 | 34.5% | -0.74 | -190.4% | -0.52 | -134.5% | -0.43 | -110.2% |
Usd Book Value Change Per Share | 1.18 | 302.4% | 0.30 | 76.7% | -3.15 | -806.3% | -1.76 | -451.6% | -1.40 | -360.0% |
Usd Dividend Per Share | 0.00 | 0.0% | 0.00 | 0.0% | 0.04 | 10.5% | 0.75 | 193.5% | 0.66 | 168.5% |
Usd Total Gains Per Share | 1.18 | 302.4% | 0.30 | 76.7% | -3.10 | -795.8% | -1.01 | -258.1% | -0.75 | -191.5% |
Usd Price Per Share | 0.51 | - | 0.88 | - | 0.67 | - | 2.16 | - | 10.21 | - |
Price to Earnings Ratio | 0.11 | - | -0.19 | - | 0.33 | - | -0.30 | - | -29.85 | - |
Price-to-Total Gains Ratio | 0.43 | - | 0.45 | - | -0.75 | - | -0.30 | - | -37.87 | - |
Price to Book Ratio | 0.03 | - | 0.06 | - | 0.03 | - | 0.08 | - | 0.18 | - |
Price-to-Total Gains Ratio | 0.43 | - | 0.45 | - | -0.75 | - | -0.30 | - | -37.87 | - |
When do you get the money?
Usd Investment | |
---|---|
Usd Price Per Share | 0.3901 |
Number of shares | 2563 |
Gains per Quarter | Trailing 12 Months | 5 Year |
---|---|---|
Usd Dividend Per Share | 0.00 | 0.75 |
Usd Book Value Change Per Share | 0.30 | -1.76 |
Usd Total Gains Per Share | 0.30 | -1.01 |
Gains per Quarter (2563 shares) | 767.19 | -2,580.82 |
Gains per Year (2563 shares) | 3,068.78 | -10,323.27 |
Years | Return on Investment (TTM) | Return on Investment (5Y) | ||||
---|---|---|---|---|---|---|
Dividend | Book Value gain | Total gains | Dividend | Book Value gain | Total gains | |
Broker costs | - | - | -10 | - | - | -10 |
1 | 0 | 3069 | 3059 | 7739 | -18062 | -10333 |
2 | 0 | 6138 | 6128 | 15478 | -36125 | -20656 |
3 | 0 | 9206 | 9197 | 23218 | -54187 | -30979 |
4 | 0 | 12275 | 12266 | 30957 | -72250 | -41302 |
5 | 0 | 15344 | 15335 | 38696 | -90312 | -51625 |
6 | 0 | 18413 | 18404 | 46435 | -108375 | -61948 |
7 | 0 | 21481 | 21473 | 54174 | -126437 | -72271 |
8 | 0 | 24550 | 24542 | 61913 | -144500 | -82594 |
9 | 0 | 27619 | 27611 | 69653 | -162562 | -92917 |
10 | 0 | 30688 | 30680 | 77392 | -180624 | -103240 |
How sure are you?
Based on the past periods, how sure are you to get value out of your investment.
Linear %
Trailing 12 Months | 3Y | 5 Year | 10 Year | ALLTIME | ||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
% | % | % | % | % | ||||||||||||||||
Earnings Per Share | 2.0 | 2.0 | 0.0 | 50.0% | 6.0 | 6.0 | 0.0 | 50.0% | 8.0 | 12.0 | 0.0 | 40.0% | 12.0 | 28.0 | 0.0 | 30.0% | 16.0 | 32.0 | 0.0 | 33.3% |
Book Value Change Per Share | 3.0 | 1.0 | 0.0 | 75.0% | 6.0 | 6.0 | 0.0 | 50.0% | 8.0 | 12.0 | 0.0 | 40.0% | 18.0 | 22.0 | 0.0 | 45.0% | 21.0 | 26.0 | 1.0 | 43.8% |
Dividend per Share | 0.0 | 0.0 | 4.0 | 0.0% | 1.0 | 0.0 | 11.0 | 8.3% | 3.0 | 0.0 | 17.0 | 15.0% | 9.0 | 0.0 | 31.0 | 22.5% | 10.0 | 0.0 | 38.0 | 20.8% |
Total Gains per Share | 3.0 | 1.0 | 0.0 | 75.0% | 6.0 | 6.0 | 0.0 | 50.0% | 9.0 | 11.0 | 0.0 | 45.0% | 21.0 | 19.0 | 0.0 | 52.5% | 24.0 | 23.0 | 1.0 | 50.0% |
3.2. Key Performance Indicators
The key performance indicators of Liberty Tri compared to the Most Recent Quarter (MRQ).
End of day | +/- | Most Recent Quarter | Trailing 12 Months | +/- | Year-Over-Year | +/- | 5 Year | +/- | 10 Year | +/- | |
---|---|---|---|---|---|---|---|---|---|---|---|
Book Value Change Per Share | - | - | 1.179 | 0.299 | +294% | -3.145 | +367% | -1.762 | +249% | -1.405 | +219% |
Book Value Per Share | - | - | 16.590 | 15.535 | +7% | 25.147 | -34% | 26.652 | -38% | 44.921 | -63% |
Current Ratio | - | - | 1.080 | 1.361 | -21% | 2.027 | -47% | 2.187 | -51% | 2.109 | -49% |
Debt To Asset Ratio | - | - | 0.654 | 0.673 | -3% | 0.567 | +15% | 0.535 | +22% | 0.410 | +60% |
Debt To Equity Ratio | - | - | - | - | 0% | - | 0% | 2.400 | -100% | 2.900 | -100% |
Dividend Per Share | - | - | - | - | 0% | 0.041 | -100% | 0.755 | -100% | 0.657 | -100% |
Enterprise Value | - | - | -1282220000.000 | -1282415000.000 | +0% | -1319026950.000 | +3% | -1226645980.000 | -4% | -487659548.964 | -62% |
Eps | - | - | 1.141 | 0.135 | +748% | -0.743 | +165% | -0.525 | +146% | -0.430 | +138% |
Ev To Ebitda Ratio | - | - | -3.143 | -0.927 | -70% | -26.965 | +758% | -4.252 | +35% | -2.414 | -23% |
Ev To Sales Ratio | - | - | -0.603 | -0.718 | +19% | -0.776 | +29% | -1.259 | +109% | -0.546 | -9% |
Free Cash Flow Per Share | - | - | -0.179 | 0.324 | -155% | 0.456 | -139% | 0.273 | -166% | 0.564 | -132% |
Free Cash Flow To Equity Per Share | - | - | -0.333 | 0.051 | -750% | 0.132 | -352% | 0.223 | -250% | 0.172 | -294% |
Gross Profit Margin | - | - | 1.000 | 3.550 | -72% | -6.650 | +765% | -0.149 | +115% | 0.636 | +57% |
Intrinsic Value_10Y_max | - | - | 74.335 | - | - | - | - | - | - | - | - |
Intrinsic Value_10Y_min | - | - | 8.237 | - | - | - | - | - | - | - | - |
Intrinsic Value_1Y_max | - | - | 3.600 | - | - | - | - | - | - | - | - |
Intrinsic Value_1Y_min | - | - | 2.026 | - | - | - | - | - | - | - | - |
Intrinsic Value_3Y_max | - | - | 13.749 | - | - | - | - | - | - | - | - |
Intrinsic Value_3Y_min | - | - | 5.084 | - | - | - | - | - | - | - | - |
Intrinsic Value_5Y_max | - | - | 27.435 | - | - | - | - | - | - | - | - |
Intrinsic Value_5Y_min | - | - | 7.018 | - | - | - | - | - | - | - | - |
Market Cap | 28510261.890 | -40% | 39780000.000 | 68835000.000 | -42% | 51973050.000 | -23% | 165054020.000 | -76% | 766265451.036 | -95% |
Net Profit Margin | - | - | 0.167 | 0.005 | +2959% | -0.150 | +190% | -0.183 | +209% | -0.127 | +176% |
Operating Margin | - | - | 0.152 | 0.061 | +150% | 0.057 | +166% | -0.113 | +174% | -0.028 | +119% |
Operating Ratio | - | - | 0.874 | 0.939 | -7% | 0.965 | -9% | 1.222 | -28% | 1.095 | -20% |
Pb Ratio | 0.024 | -31% | 0.031 | 0.058 | -47% | 0.027 | +13% | 0.078 | -61% | 0.182 | -83% |
Pe Ratio | 0.085 | -31% | 0.112 | -0.189 | +269% | 0.333 | -66% | -0.300 | +368% | -29.854 | +26817% |
Price Per Share | 0.390 | -31% | 0.510 | 0.883 | -42% | 0.667 | -24% | 2.158 | -76% | 10.214 | -95% |
Price To Free Cash Flow Ratio | -0.543 | +24% | -0.710 | -0.148 | -79% | -0.467 | -34% | -0.164 | -77% | -3.937 | +454% |
Price To Total Gains Ratio | 0.331 | -31% | 0.432 | 0.453 | -5% | -0.754 | +274% | -0.296 | +168% | -37.866 | +8857% |
Quick Ratio | - | - | 1.034 | 1.312 | -21% | 1.962 | -47% | 2.092 | -51% | 2.061 | -50% |
Return On Assets | - | - | 0.024 | 0.003 | +790% | -0.019 | +180% | -0.004 | +117% | -0.004 | +118% |
Return On Equity | - | - | - | - | 0% | - | 0% | -0.094 | 0% | -0.074 | 0% |
Total Gains Per Share | - | - | 1.179 | 0.299 | +294% | -3.104 | +363% | -1.007 | +185% | -0.747 | +163% |
Usd Book Value | - | - | 1294000000.000 | 1211750000.000 | +7% | 1958000000.000 | -34% | 2045750000.000 | -37% | 3388275000.000 | -62% |
Usd Book Value Change Per Share | - | - | 1.179 | 0.299 | +294% | -3.145 | +367% | -1.762 | +249% | -1.405 | +219% |
Usd Book Value Per Share | - | - | 16.590 | 15.535 | +7% | 25.147 | -34% | 26.652 | -38% | 44.921 | -63% |
Usd Dividend Per Share | - | - | - | - | 0% | 0.041 | -100% | 0.755 | -100% | 0.657 | -100% |
Usd Enterprise Value | - | - | -1282220000.000 | -1282415000.000 | +0% | -1319026950.000 | +3% | -1226645980.000 | -4% | -487659548.964 | -62% |
Usd Eps | - | - | 1.141 | 0.135 | +748% | -0.743 | +165% | -0.525 | +146% | -0.430 | +138% |
Usd Free Cash Flow | - | - | -14000000.000 | 25250000.000 | -155% | 35750000.000 | -139% | 21600000.000 | -165% | 42850000.000 | -133% |
Usd Free Cash Flow Per Share | - | - | -0.179 | 0.324 | -155% | 0.456 | -139% | 0.273 | -166% | 0.564 | -132% |
Usd Free Cash Flow To Equity Per Share | - | - | -0.333 | 0.051 | -750% | 0.132 | -352% | 0.223 | -250% | 0.172 | -294% |
Usd Market Cap | 28510261.890 | -40% | 39780000.000 | 68835000.000 | -42% | 51973050.000 | -23% | 165054020.000 | -76% | 766265451.036 | -95% |
Usd Price Per Share | 0.390 | -31% | 0.510 | 0.883 | -42% | 0.667 | -24% | 2.158 | -76% | 10.214 | -95% |
Usd Profit | - | - | 89000000.000 | 10500000.000 | +748% | -73000000.000 | +182% | -16050000.000 | +118% | -20075000.000 | +123% |
Usd Revenue | - | - | 532000000.000 | 453500000.000 | +17% | 438000000.000 | +21% | 327250000.000 | +63% | 359425000.000 | +48% |
Usd Total Gains Per Share | - | - | 1.179 | 0.299 | +294% | -3.104 | +363% | -1.007 | +185% | -0.747 | +163% |
EOD | +3 -5 | MRQ | TTM | +22 -14 | YOY | +21 -17 | 5Y | +20 -19 | 10Y | +17 -22 |
3.3 Fundamental Score
Penke's Stock Scanner
Indicator | Condition | Value | ||
---|---|---|---|---|
Price to Earnings Ratio (EOD) | Between | 0-15 | 0.085 | |
Price to Book Ratio (EOD) | Between | 0-1 | 0.024 | |
Net Profit Margin (MRQ) | Greater than | 0 | 0.167 | |
Operating Margin (MRQ) | Greater than | 0 | 0.152 | |
Quick Ratio (MRQ) | Greater than | 1 | 1.034 | |
Current Ratio (MRQ) | Greater than | 1 | 1.080 | |
Debt to Asset Ratio (MRQ) | Less than | 1 | 0.654 | |
Debt to Equity Ratio (MRQ) | Less than | 1 | 0.000 | |
Return on Equity (MRQ) | Greater than | 0.15 | 0.000 | |
Return on Assets (MRQ) | Greater than | 0.05 | 0.024 | |
Total | 8/10 (80.0%) |
3.4 Technical Score
Penke's Symbol Scanner
Indicator | Condition | Value | ||
---|---|---|---|---|
Rsi | Greater than | 50 | 42.838 | |
Ma 20 | Greater than | Ma 50 | 0.428 | |
Ma 50 | Greater than | Ma 100 | 0.439 | |
Ma 100 | Greater than | Ma 200 | 0.468 | |
Open | Greater than | Close | 0.390 | |
Total | 0/5 (0.0%) |
4. In-depth Analysis
4.1 About Liberty Tri
- https://www.libertytripadvisorholdings.com
- Internet Content & Information
- 2845
- 12300 Liberty Boulevard, Englewood, CO, United States, 80112
Google Maps Bing Maps
Liberty TripAdvisor Holdings, Inc. operates a travel guidance platform that connects people and audiences with travel partners in the United States, the United Kingdom, and internationally. The company operates in three segments: Brand Tripadvisor, Viator, and TheFork. It offers an online platform that provides content, travel guidance products and services, and two-sided marketplaces for travelers to discover, generate, and share authentic user-generated content in the form of ratings and reviews for destinations, points-of-interest, experiences, accommodations, restaurants, cruises, and other travel categories, including alternative accommodations, flights, and rental cars. The company provides click-based, display-based, and subscription-based advertising services. In addition, it operates Viator, an online marketplace that includes website, mobile web, and mobile app, which allows travelers to research and book tours, activities, and attractions in travel destinations worldwide; and TheFork, an online restaurant reservations platform that offers information and services for consumers to research and book restaurants. The company markets and sells its services through its own platform channels, online search engines, social media, email, media via public relations, partnerships, and content distribution. Liberty TripAdvisor Holdings, Inc. was incorporated in 2013 and is headquartered in Englewood, Colorado.
Fundamental data was last updated by Penke on 2024-12-06 00:39:05.
4.2 In-depth Summary
4.2.1. Financial Health Summary
Compared to previous year | Compared to industry | |
---|---|---|
The company is not making a profit/loss. | ||
Using its assets, the company is inefficient in making profit. |
Compared to previous year | Compared to industry | |
---|---|---|
The company is operating less efficient. | ||
The company is less efficient in keeping operating costs low. |
Compared to previous year | Compared to industry | |
---|---|---|
The company is just able to pay all its short-term debts. | ||
The company is able to pay all its short-term debts with the most liquid assets. |
Compared to previous year | Compared to industry | |
---|---|---|
The company is able to pay all its debts by selling its assets. |
4.2.2. Valuation Summary
Compared to previous year | Compared to industry | |
---|---|---|
Based on the equity, the company is cheap. | ||
Based on the earnings, the company is expensive. | ||
Based on how much money comes from the company's main activities, the company is expensive. |
4.3 Financial Health
4.3.1. Profitability
4.3.1 Profitability
4.3.1.1. Net Profit Margin
- Above 10% is considered healthy but always compare Liberty Tri to the Internet Content & Information industry mean.
- A Net Profit Margin of 16.7% means that $0.17 for each $1 in revenue is generated as profit.
Let's take a look of the Net Profit Margin trends of Liberty Tri:
Trends
- The YOY is -15.0%. Compared to the TTM, the mid term is trending up. +2
- The 5Y is -18.3%. Compared to the TTM, the 5Y term is trending up. +2
- The 10Y is -12.7%. Compared to the 5Y term, the 10Y term is trending down. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 16.7% | TTM | 0.5% | +16.2% | |
TTM | 0.5% | YOY | -15.0% | +15.5% | |
TTM | 0.5% | 5Y | -18.3% | +18.8% | |
5Y | -18.3% | 10Y | -12.7% | -5.5% |
Compared to industry (Internet Content & Information)
Let compare the company's Net Profit Margin with the average (mean) in the Internet Content & Information industry:
- The MRQ average (mean) in the Internet Content & Information industry is 4.8%. trending up. +2
- The TTM average (mean) in the Internet Content & Information industry is 2.2%. trending down. -2
4.3.1.2. Return on Assets
- Above 5% is considered healthy but always compare Liberty Tri to the Internet Content & Information industry mean.
- 2.4% Return on Assets means that Liberty Tri generated $0.02 profit for each $1 in assets.
Let's take a look of the Return on Assets trends of Liberty Tri:
Trends
- The YOY is -1.9%. Compared to the TTM, the mid term is trending up. +2
- The 5Y is -0.4%. Compared to the TTM, the 5Y term is trending up. +2
- The 10Y is -0.4%. Compared to the 5Y term, the 10Y term is trending up. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 2.4% | TTM | 0.3% | +2.1% | |
TTM | 0.3% | YOY | -1.9% | +2.2% | |
TTM | 0.3% | 5Y | -0.4% | +0.7% | |
5Y | -0.4% | 10Y | -0.4% | +0.0% |
Compared to industry (Internet Content & Information)
Let compare the company's Return on Assets with the average (mean) in the Internet Content & Information industry:
- The MRQ average (mean) in the Internet Content & Information industry is 0.9%. trending up. +2
- The TTM average (mean) in the Internet Content & Information industry is 0.5%. trending down. -2
4.3.1.3. Return on Equity
- Above 15%-20% is considered healthy but always compare Liberty Tri to the Internet Content & Information industry mean.
- 0.0% Return on Equity means Liberty Tri generated $0.00 for each $1 the owners (shareholders) invested.
Let's take a look of the Return on Equity trends of Liberty Tri:
- The MRQ is 0.0%. The data is not here.
Trends
- The 10Y is -7.4%. Compared to the 5Y term, the 10Y term is trending down. -2
Compared to industry (Internet Content & Information)
Let compare the company's Return on Equity with the average (mean) in the Internet Content & Information industry:
- The MRQ average (mean) in the Internet Content & Information industry is 2.1%. trending down. -2
- The TTM average (mean) in the Internet Content & Information industry is 1.6%. trending down. -2
4.3.2. Operating Efficiency of Liberty Tri.
4.3.2. Operating Efficiency
4.3.2.1. Operating Margin
- Measures how much profit Liberty Tri 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 Liberty Tri to the Internet Content & Information industry mean.
- An Operating Margin of 15.2% means the company generated $0.15 for each $1 in revenue (before taxes).
Let's take a look of the Operating Margin trends of Liberty Tri:
Trends
- The YOY is 5.7%. Compared to the TTM, the mid term is trending up. +2
- The 5Y is -11.3%. Compared to the TTM, the 5Y term is trending up. +2
- The 10Y is -2.8%. Compared to the 5Y term, the 10Y term is trending down. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 15.2% | TTM | 6.1% | +9.1% | |
TTM | 6.1% | YOY | 5.7% | +0.4% | |
TTM | 6.1% | 5Y | -11.3% | +17.4% | |
5Y | -11.3% | 10Y | -2.8% | -8.5% |
Compared to industry (Internet Content & Information)
Let compare the company's Operating Margin with the average (mean) in the Internet Content & Information industry:
- The MRQ average (mean) in the Internet Content & Information industry is 8.0%. trending up. +2
- The TTM average (mean) in the Internet Content & Information industry is 1.0%. trending up. +2
4.3.2.2. Operating Ratio
- Below 1 is considered healthy (always compare to Internet Content & Information industry mean).
- An Operation Ratio of 0.87 means that the operating costs are $0.87 for each $1 in net sales.
Let's take a look of the Operating Ratio trends of Liberty Tri:
Trends
- The YOY is 0.965. Compared to the TTM, the mid term is trending down. +2
- The 5Y is 1.222. Compared to the TTM, the 5Y term is trending down. +2
- The 10Y is 1.095. Compared to the 5Y term, the 10Y term is trending up. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 0.874 | TTM | 0.939 | -0.065 | |
TTM | 0.939 | YOY | 0.965 | -0.026 | |
TTM | 0.939 | 5Y | 1.222 | -0.282 | |
5Y | 1.222 | 10Y | 1.095 | +0.126 |
Compared to industry (Internet Content & Information)
Let compare the company's Operating Ratio with the average (mean) in the Internet Content & Information industry:
- The MRQ average (mean) in the Internet Content & Information industry is 1.051. trending down. +2
- The TTM average (mean) in the Internet Content & Information industry is 1.094. trending down. +2
4.4.3. Liquidity of Liberty Tri.
4.4.3. Liquidity
4.4.3.1. Current Ratio
- Above 1.5 is considered healthy (always compare to Internet Content & Information industry mean).
- A Current Ratio of 1.08 means the company has $1.08 in assets for each $1 in short-term debts.
Let's take a look of the Current Ratio trends of Liberty Tri:
Trends
- The YOY is 2.027. Compared to the TTM, the mid term is trending down. -2
- The 5Y is 2.187. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 2.109. Compared to the 5Y term, the 10Y term is trending up. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 1.080 | TTM | 1.361 | -0.281 | |
TTM | 1.361 | YOY | 2.027 | -0.666 | |
TTM | 1.361 | 5Y | 2.187 | -0.826 | |
5Y | 2.187 | 10Y | 2.109 | +0.077 |
Compared to industry (Internet Content & Information)
Let compare the company's Current Ratio with the average (mean) in the Internet Content & Information industry:
- The MRQ average (mean) in the Internet Content & Information industry is 1.971. trending down. -2
- The TTM average (mean) in the Internet Content & Information industry is 1.992. trending down. -2
4.4.3.2. Quick Ratio
- Above 1 is considered healthy but always compare Liberty Tri to the Internet Content & Information industry mean.
- A Quick Ratio of 1.03 means the company can pay off $1.03 for each $1 in debt (using most liquid assets).
Let's take a look of the Quick Ratio trends of Liberty Tri:
Trends
- The YOY is 1.962. Compared to the TTM, the mid term is trending down. -2
- The 5Y is 2.092. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 2.061. Compared to the 5Y term, the 10Y term is trending up. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 1.034 | TTM | 1.312 | -0.278 | |
TTM | 1.312 | YOY | 1.962 | -0.649 | |
TTM | 1.312 | 5Y | 2.092 | -0.780 | |
5Y | 2.092 | 10Y | 2.061 | +0.031 |
Compared to industry (Internet Content & Information)
Let compare the company's Quick Ratio with the average (mean) in the Internet Content & Information industry:
- The MRQ average (mean) in the Internet Content & Information industry is 1.523. trending down. -2
- The TTM average (mean) in the Internet Content & Information industry is 1.529. trending down. -2
4.5.4. Solvency of Liberty Tri.
4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio
- Below 1 (100%) is considered healthy but always compare Liberty Tri to Internet Content & Information industry mean.
- A Debt to Asset Ratio of 0.65 means that Liberty Tri assets are financed with 65.4% credit (debt) and the remaining percentage (100% - 65.4%) is financed by its owners/shareholders.
Let's take a look of the Debt to Asset Ratio trends of Liberty Tri:
Trends
- The YOY is 0.567. Compared to the TTM, the mid term is trending up. -2
- The 5Y is 0.535. Compared to the TTM, the 5Y term is trending up. -2
- The 10Y is 0.410. Compared to the 5Y term, the 10Y term is trending up. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 0.654 | TTM | 0.673 | -0.019 | |
TTM | 0.673 | YOY | 0.567 | +0.106 | |
TTM | 0.673 | 5Y | 0.535 | +0.139 | |
5Y | 0.535 | 10Y | 0.410 | +0.124 |
Compared to industry (Internet Content & Information)
Let compare the company's Debt to Asset Ratio with the average (mean) in the Internet Content & Information industry:
- The MRQ average (mean) in the Internet Content & Information industry is 0.377. trending up. -2
- The TTM average (mean) in the Internet Content & Information industry is 0.374. trending up. -2
4.5.4.2. Debt to Equity Ratio
- Below 2 is considered healthy but always compare Liberty Tri to the Internet Content & Information industry mean.
- A Debt to Equity ratio of 0.0% means that company has $0.00 debt for each $1 in shareholders equity.
Let's take a look of the Debt to Equity Ratio trends of Liberty Tri:
- The MRQ is 0.000. The data is not here.
Trends
- The 10Y is 2.900. Compared to the 5Y term, the 10Y term is trending down. +2
Compared to industry (Internet Content & Information)
Let compare the company's Debt to Equity Ratio with the average (mean) in the Internet Content & Information industry:
- The MRQ average (mean) in the Internet Content & Information industry is 0.558. trending down. +2
- The TTM average (mean) in the Internet Content & Information industry is 0.571. trending down. +2
4.6. Market Valuation
4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio
- Above 15 is considered overpriced but always compare Liberty Tri to the Internet Content & Information industry mean.
- A PE ratio of 0.11 means the investor is paying $0.11 for every $1 in earnings.
Let's take a look of the Price to Earnings Ratio trends of Liberty Tri:
Trends
- The YOY is 0.333. Compared to the TTM, the mid term is trending down. -2
- The 5Y is -0.300. Compared to the TTM, the 5Y term is trending up. -2
- The 10Y is -29.854. Compared to the 5Y term, the 10Y term is trending up. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
EOD | 0.085 | MRQ | 0.112 | -0.026 | |
MRQ | 0.112 | TTM | -0.189 | +0.301 | |
TTM | -0.189 | YOY | 0.333 | -0.522 | |
TTM | -0.189 | 5Y | -0.300 | +0.111 | |
5Y | -0.300 | 10Y | -29.854 | +29.554 |
Compared to industry (Internet Content & Information)
Let compare the company's Price to Earnings Ratio with the average (mean) in the Internet Content & Information industry:
- The MRQ average (mean) in the Internet Content & Information industry is 7.337. trending down. +2
- The TTM average (mean) in the Internet Content & Information industry is 4.282. trending down. -2
4.6.2.2. Price To Free Cash Flow Ratio
Let's take a look of the Price To Free Cash Flow Ratio trends of Liberty Tri:
- The EOD is -0.543. Based on how much money comes from the company's main activities, the company is expensive. -2
- The MRQ is -0.710. Based on how much money comes from the company's main activities, the company is expensive. -2
- The TTM is -0.148. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
- The YOY is -0.467. Compared to the TTM, the mid term is trending up. -2
- The 5Y is -0.164. Compared to the TTM, the 5Y term is trending up. -2
- The 10Y is -3.937. Compared to the 5Y term, the 10Y term is trending up. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
EOD | -0.543 | MRQ | -0.710 | +0.167 | |
MRQ | -0.710 | TTM | -0.148 | -0.562 | |
TTM | -0.148 | YOY | -0.467 | +0.319 | |
TTM | -0.148 | 5Y | -0.164 | +0.016 | |
5Y | -0.164 | 10Y | -3.937 | +3.773 |
Compared to industry (Internet Content & Information)
Let compare the company's priceToFreeCashFlowRatio with the average (mean) in the Internet Content & Information industry:
- The MRQ average (mean) in the Internet Content & Information industry is 6.569. trending down. -2
- The TTM average (mean) in the Internet Content & Information industry is 8.116. trending down. -2
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio
- At or below 1 is considered healthy (always compare to Internet Content & Information industry mean).
- A PB ratio of 0.03 means the investor is paying $0.03 for each $1 in book value.
Let's take a look of the Price to Book Ratio trends of Liberty Tri:
Trends
- The YOY is 0.027. Compared to the TTM, the mid term is trending up. -2
- The 5Y is 0.078. Compared to the TTM, the 5Y term is trending down. +2
- The 10Y is 0.182. Compared to the 5Y term, the 10Y term is trending down. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
EOD | 0.024 | MRQ | 0.031 | -0.007 | |
MRQ | 0.031 | TTM | 0.058 | -0.028 | |
TTM | 0.058 | YOY | 0.027 | +0.031 | |
TTM | 0.058 | 5Y | 0.078 | -0.020 | |
5Y | 0.078 | 10Y | 0.182 | -0.103 |
Compared to industry (Internet Content & Information)
Let compare the company's Price to Book Ratio with the average (mean) in the Internet Content & Information industry:
- The MRQ average (mean) in the Internet Content & Information industry is 1.834. trending down. +2
- The TTM average (mean) in the Internet Content & Information industry is 1.846. trending down. +2
4.6.2. Total Gains per Share
4.7 Holders & Insider Transactions
Let's take a look at which institutions, funds and insiders are holding shares of Liberty Tri.
4.8.1. Institutions holding Liberty Tri
Institutions are holding 33.198% of the shares of Liberty Tri.
Date | Name | Total Shares | Total Assets | Current Shares | Change | % |
---|---|---|---|---|---|---|
2024-06-30 | FNY Investment Advisers, LLC | 0.0259 | 0.0061 | 20000 | -19610 | -49.5077 |
2024-06-30 | Ancora Advisors LLC | 0.0002 | 0 | 188 | 0 | 0 |
2024-09-30 | Cove Street Capital, LLC | 0 | 0 | 0 | -2743984 | -100 |
2024-06-30 | Meeder Asset Management Inc | 0 | 0 | 0 | -262 | -100 |
2024-06-30 | Citadel Advisors Llc | 0 | 0 | 0 | -158811 | -100 |
Total | 0.0261 | 0.0061 | 20188 | -2922667 | -14,477.2% |
4.9.2. Funds holding Liberty Tri
Date | Name | Total Shares | Total Assets | Current Shares | Change | % |
---|---|---|---|---|---|---|
2024-09-30 | Cove Street Capital Small Cap Val Instl | 0.7513 | 1.2879 | 580871 | -34629 | -5.6262 |
2024-09-30 | Cove Classic Value Small Cap | 0.5787 | 0.9303 | 447438 | 0 | 0 |
2024-07-31 | Davis NY Venture A | 0.1741 | 0.0012 | 134636 | 0 | 0 |
2024-06-30 | Gabelli Media Mogul | 0.0905 | 0.8672 | 70000 | 0 | 0 |
2024-09-30 | Selected American Shares S | 0.0494 | 0.0011 | 38223 | 0 | 0 |
2024-06-30 | Gabelli Global Mini Mites I | 0.0285 | 0.0996 | 22000 | 0 | 0 |
2024-10-31 | Davis Value A | 0.015 | 0.0011 | 11606 | 0 | 0 |
2024-06-30 | NT Quality SCC US Fund - L | 0.0086 | 0.0014 | 6618 | -463 | -6.5386 |
2024-09-30 | NT Quality Small Cap Core | 0.0086 | 0.0017 | 6618 | 0 | 0 |
2024-09-30 | Davis Equity Portfolio | 0.0041 | 0.0015 | 3168 | 0 | 0 |
2024-09-30 | Davis Large Cap Value Equity | 0.0031 | 0.0011 | 2400 | 0 | 0 |
2024-09-30 | Classic Value Micro Cap Opportunities | 0.0024 | 0.7334 | 1861 | 0 | 0 |
2024-08-31 | Guggenheim Active Allocation Fund | 0.0006 | 0 | 434 | 0 | 0 |
2024-06-30 | Kinetics Small-Mid Cap Strategy | 0.0002 | 0.0148 | 135 | 0 | 0 |
Total | 1.7151 | 3.9423 | 1326008 | -35092 | -2.6% |
5.3. Insider Transactions
Insiders are holding 0.857% of the shares of Liberty Tri.
5. Financial Statements
5.1. Latest Balance Sheet
Balance Sheet of 2024-09-30. Currency in USD. All numbers in thousands.
Summary
As reported | |
---|---|
Total Liabilities | 2,449,000 |
Total Stockholder Equity | + -432,000 |
Total Assets | = 3,743,000 |
Assets
Total Current Assets
Long-term Assets
Property Plant Equipment | 81,000 |
Goodwill | 1,392,000 |
Intangible Assets | 647,000 |
Long-term Assets Other | 114,000 |
Long-term Assets (as reported) | 2,265,000 |
---|---|
Long-term Assets (calculated) | 2,234,000 |
+/- | 31,000 |
Liabilities & Shareholders' Equity
Total Current Liabilities
Short-term Debt | 314,000 |
Other Current Liabilities | 994,000 |
Total Current Liabilities (as reported) | 1,369,000 |
---|---|
Total Current Liabilities (calculated) | 1,308,000 |
+/- | 61,000 |
Long-term Liabilities
Long-term Liabilities (as reported) | 1,080,000 |
---|---|
Long-term Liabilities (calculated) | 0 |
+/- | 1,080,000 |
5.2. Balance Sheets Structured
Currency in USD. All numbers in thousands.
Trend | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | |||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
> Total Assets |
| 3,743,000 | 3,795,000 | 3,755,000 | 3,560,000 | 3,666,000 | 4,792,000 | 4,756,000 | 4,638,000 | 4,647,000 | 4,707,000 | 4,454,000 | 4,376,000 | 4,417,000 | 4,494,000 | 4,358,000 | 4,086,000 | 4,130,000 | 4,393,000 | 5,147,000 | 4,726,000 | 5,531,000 | 5,633,000 | 5,454,000 | 5,224,000 | 5,265,000 | 5,393,000 | 5,392,000 | 5,484,000 | 7,293,000 | 7,457,000 | 7,302,000 | 7,282,000 | 7,334,000 | 7,482,000 | 7,330,000 | 7,285,000 | 7,466,000 | 7,598,000 | 7,437,000 | 7,381,000 | 7,459,000 | 7,355,000 | 7,181,000 | 7,089,000 | 0 | 0 | 0 | 7,205,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
> Total Current Assets |
| 1,478,000 | 1,556,000 | 1,532,000 | 1,324,000 | 1,427,000 | 1,507,000 | 1,470,000 | 1,303,000 | 1,346,000 | 1,372,000 | 1,076,000 | 976,000 | 1,000,000 | 1,049,000 | 892,000 | 579,000 | 621,000 | 863,000 | 1,027,000 | 557,000 | 1,235,000 | 1,312,000 | 1,100,000 | 932,000 | 945,000 | 1,060,000 | 1,005,000 | 1,045,000 | 1,065,000 | 1,209,000 | 1,056,000 | 1,010,000 | 1,040,000 | 1,168,000 | 994,000 | 906,000 | 1,018,000 | 1,076,000 | 959,000 | 822,000 | 866,000 | 866,000 | 653,000 | 643,000 | 0 | 0 | 488,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
Cash And Cash Equivalents |
| 1,127,000 | 1,193,000 | 1,191,000 | 1,090,000 | 1,150,000 | 1,170,000 | 1,163,000 | 1,053,000 | 1,101,000 | 1,078,000 | 817,000 | 760,000 | 722,000 | 818,000 | 720,000 | 423,000 | 453,000 | 709,000 | 812,000 | 341,000 | 849,000 | 915,000 | 787,000 | 672,000 | 681,000 | 685,000 | 656,000 | 695,000 | 773,000 | 915,000 | 767,000 | 654,000 | 652,000 | 812,000 | 676,000 | 644,000 | 602,000 | 625,000 | 555,000 | 509,000 | 543,000 | 589,000 | 322,000 | 354,000 | 0 | 0 | 0 | 369,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Short-term Investments |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15,000 | 0 | 0 | 0 | 15,000 | 0 | 0 | 0 | 35,000 | 13,000 | 17,000 | 15,000 | 118,000 | 116,000 | 87,000 | 39,000 | 47,000 | 119,000 | 128,000 | 118,000 | 108,000 | 85,000 | 51,000 | 142,000 | 131,000 | 0 | 0 | 0 | 119,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Net Receivables |
| 289,000 | 298,000 | 292,000 | 192,000 | 234,000 | 291,000 | 258,000 | 206,000 | 206,000 | 256,000 | 227,000 | 190,000 | 250,000 | 206,000 | 147,000 | 133,000 | 91,000 | 74,000 | 159,000 | 183,000 | 218,000 | 270,000 | 236,000 | 212,000 | 237,000 | 300,000 | 281,000 | 230,000 | 254,000 | 252,000 | 234,000 | 191,000 | 228,000 | 231,000 | 246,000 | 181,000 | 228,000 | 244,000 | 230,000 | 153,000 | 184,000 | 187,000 | 152,000 | 122,000 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
Other Current Assets |
| 62,000 | 65,000 | 49,000 | 42,000 | 43,000 | 46,000 | 49,000 | 44,000 | 39,000 | 38,000 | 32,000 | 26,000 | 28,000 | 25,000 | 25,000 | 23,000 | 77,000 | 80,000 | 56,000 | 33,000 | 168,000 | 127,000 | 77,000 | 48,000 | 27,000 | 75,000 | 68,000 | 85,000 | 25,000 | 25,000 | 40,000 | 47,000 | 44,000 | 38,000 | 33,000 | 34,000 | 31,000 | 50,000 | 33,000 | 29,000 | 23,000 | 18,000 | 20,000 | 18,000 | 0 | 0 | 0 | 22,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
> Long-term Assets |
| 2,265,000 | 2,239,000 | 2,223,000 | 2,236,000 | 2,239,000 | 3,285,000 | 3,286,000 | 3,335,000 | 3,301,000 | 3,335,000 | 3,378,000 | 3,400,000 | 3,417,000 | 3,445,000 | 3,466,000 | 3,507,000 | 3,509,000 | 3,530,000 | 4,120,000 | 4,169,000 | 4,296,000 | 4,321,000 | 4,354,000 | 4,292,000 | 4,320,000 | 4,333,000 | 4,387,000 | 4,439,000 | 6,228,000 | 6,248,000 | 6,246,000 | 6,272,000 | 6,294,000 | 6,314,000 | 6,336,000 | 6,379,000 | 6,448,000 | 6,522,000 | 6,478,000 | 6,559,000 | 6,593,000 | 6,489,000 | 6,528,000 | 6,446,000 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
Property Plant Equipment |
| 81,000 | 79,000 | 83,000 | 87,000 | 93,000 | 96,000 | 99,000 | 103,000 | 106,000 | 109,000 | 114,000 | 118,000 | 121,000 | 123,000 | 126,000 | 132,000 | 138,000 | 145,000 | 149,000 | 155,000 | 156,000 | 156,000 | 157,000 | 154,000 | 156,000 | 159,000 | 162,000 | 165,000 | 169,000 | 171,000 | 174,000 | 176,000 | 179,000 | 178,000 | 179,000 | 180,000 | 181,000 | 181,000 | 176,000 | 148,000 | 114,000 | 98,000 | 73,000 | 39,000 | 0 | 0 | 0 | 21,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Goodwill |
| 1,392,000 | 1,381,000 | 1,380,000 | 1,387,000 | 1,375,000 | 2,202,000 | 2,202,000 | 2,200,000 | 2,181,000 | 2,198,000 | 2,216,000 | 2,220,000 | 2,224,000 | 2,233,000 | 2,230,000 | 2,240,000 | 2,221,000 | 2,214,000 | 2,513,000 | 2,527,000 | 2,433,000 | 2,441,000 | 2,441,000 | 2,443,000 | 2,447,000 | 2,450,000 | 2,450,000 | 2,445,000 | 3,714,000 | 3,707,000 | 3,698,000 | 3,694,000 | 3,702,000 | 3,690,000 | 3,694,000 | 3,689,000 | 3,692,000 | 3,701,000 | 3,678,000 | 3,691,000 | 3,686,000 | 3,565,000 | 3,460,000 | 3,460,000 | 0 | 0 | 0 | 3,429,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Investments |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 27,000 | 6,000 | 4,000 | 3,000 | 16,000 | 29,000 | 38,000 | 17,000 | 37,000 | 45,000 | 35,000 | 19,000 | 31,000 | 38,000 | 83,000 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
Intangible Assets |
| 647,000 | 639,000 | 637,000 | 638,000 | 635,000 | 842,000 | 842,000 | 838,000 | 833,000 | 845,000 | 856,000 | 863,000 | 879,000 | 897,000 | 913,000 | 934,000 | 949,000 | 962,000 | 1,232,000 | 1,257,000 | 1,524,000 | 1,547,000 | 1,561,000 | 1,577,000 | 1,602,000 | 1,627,000 | 1,644,000 | 1,654,000 | 2,207,000 | 2,227,000 | 2,247,000 | 2,269,000 | 2,326,000 | 2,353,000 | 2,398,000 | 2,428,000 | 2,487,000 | 2,566,000 | 2,566,000 | 2,650,000 | 2,716,000 | 2,710,000 | 2,690,000 | 2,740,000 | 0 | 0 | 0 | 6,425,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Long-term Assets Other |
| 114,000 | -499,000 | 123,000 | 124,000 | 136,000 | 145,000 | 18,000 | 194,000 | 37,000 | 26,000 | 192,000 | 199,000 | 193,000 | 192,000 | 197,000 | 201,000 | 201,000 | 209,000 | 226,000 | 230,000 | 183,000 | 177,000 | 195,000 | 118,000 | 115,000 | 97,000 | 131,000 | -184,000 | -497,000 | -505,000 | -534,000 | -542,000 | -617,000 | -641,000 | -664,000 | -674,000 | -748,000 | -773,000 | -767,000 | -782,000 | -796,000 | 27,000 | 21,000 | 19,000 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
> Total Liabilities |
| 2,449,000 | 2,593,000 | 2,636,000 | 2,328,000 | 2,450,000 | 2,624,000 | 2,570,000 | 2,376,000 | 2,465,000 | 2,493,000 | 2,364,000 | 2,249,000 | 2,328,000 | 2,487,000 | 2,503,000 | 1,779,000 | 1,679,000 | 1,911,000 | 2,016,000 | 1,425,000 | 1,644,000 | 1,815,000 | 1,691,000 | 1,488,000 | 1,540,000 | 1,747,000 | 1,644,000 | 1,731,000 | 2,016,000 | 2,219,000 | 2,010,000 | 1,858,000 | 1,835,000 | 2,026,000 | 1,873,000 | 1,849,000 | 2,067,000 | 2,222,000 | 2,098,000 | 2,034,000 | 2,074,000 | 1,688,000 | 1,557,000 | 1,508,000 | 0 | 0 | 0 | 1,586,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
> Total Current Liabilities |
| 1,369,000 | 1,490,000 | 1,500,000 | 576,000 | 722,000 | 853,000 | 764,000 | 534,000 | 576,000 | 697,000 | 517,000 | 356,000 | 364,000 | 444,000 | 308,000 | 242,000 | 232,000 | 250,000 | 316,000 | 437,000 | 743,000 | 910,000 | 754,000 | 613,000 | 671,000 | 845,000 | 535,000 | 372,000 | 422,000 | 625,000 | 461,000 | 435,000 | 474,000 | 584,000 | 435,000 | 320,000 | 386,000 | 534,000 | 459,000 | 395,000 | 436,000 | 460,000 | 383,000 | 311,000 | 0 | 0 | 0 | 210,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Short-term Debt |
| 314,000 | 307,000 | 311,000 | 16,000 | -399,000 | 482,000 | 345,000 | 242,000 | 307,000 | 41,000 | 41,000 | 140,000 | 145,000 | 188,000 | 84,000 | 54,000 | 52,000 | 70,000 | 105,000 | 170,000 | 270,000 | 269,000 | 222,000 | 220,000 | 217,000 | 214,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 80,000 | 76,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 80,000 | 78,000 | 76,000 | 115,000 | 107,000 | 99,000 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
Short Long Term Debt |
| 0 | 307,000 | 311,000 | 0 | 0 | 0 | 0 | 0 | 0 | 41,000 | 41,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 270,000 | 269,000 | 222,000 | 220,000 | 217,000 | 214,000 | 484,000 | 711,000 | 743,000 | 735,000 | 7,000 | 73,000 | 76,000 | 1,000 | 1,000 | 621,000 | 0 | 0 | 0 | 40,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
Accounts payable |
| 0 | 483,000 | 853,000 | 265,000 | 399,000 | 482,000 | 345,000 | 242,000 | 307,000 | 373,000 | 209,000 | 140,000 | 145,000 | 188,000 | 84,000 | 54,000 | 52,000 | 70,000 | 105,000 | 170,000 | 212,000 | 360,000 | 401,000 | 323,000 | 366,000 | 522,000 | 421,000 | 299,000 | 346,000 | 520,000 | 359,000 | 278,000 | 176,000 | 320,000 | 196,000 | 121,000 | 176,000 | 289,000 | 179,000 | 118,000 | 154,000 | 144,000 | 78,000 | 42,000 | 0 | 0 | 0 | 28,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Other Current Liabilities |
| 994,000 | 837,000 | 1,107,000 | 527,000 | 658,000 | 766,000 | 683,000 | 490,000 | 525,000 | 213,000 | 208,000 | 180,000 | 180,000 | 207,000 | 186,000 | 160,000 | 149,000 | 142,000 | 151,000 | 205,000 | 189,000 | 183,000 | 30,000 | 7,000 | 15,000 | 5,000 | 6,000 | 6,000 | 4,000 | 8,000 | 7,000 | 13,000 | 152,000 | 166,000 | 145,000 | 134,000 | 140,000 | 156,000 | 122,000 | 142,000 | 144,000 | 140,000 | 140,000 | 123,000 | 0 | 0 | 0 | 103,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
> Long-term Liabilities |
| 1,080,000 | 1,103,000 | 1,136,000 | 1,752,000 | 1,728,000 | 1,771,000 | 1,806,000 | 1,842,000 | 1,889,000 | 1,796,000 | 1,847,000 | 1,893,000 | 1,964,000 | 2,043,000 | 2,195,000 | 1,537,000 | 1,447,000 | 1,661,000 | 1,700,000 | 988,000 | 901,000 | 905,000 | 937,000 | 875,000 | 869,000 | 902,000 | 1,109,000 | 1,359,000 | 1,594,000 | 1,594,000 | 1,549,000 | 1,423,000 | 1,361,000 | 1,442,000 | 1,438,000 | 1,529,000 | 1,681,000 | 1,688,000 | 1,639,000 | 1,639,000 | 1,638,000 | 1,228,000 | 1,174,000 | 1,197,000 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
Long term Debt Total |
| 0 | 0 | 0 | 0 | 0 | 1,149,000 | 1,146,000 | 1,125,000 | 1,126,000 | 1,062,000 | 1,106,000 | 1,143,000 | 1,149,000 | 1,164,000 | 1,173,000 | 532,000 | 531,000 | 740,000 | 740,000 | 353,000 | 227,000 | 224,000 | 268,000 | 267,000 | 267,000 | 266,000 | 477,000 | 704,000 | 736,000 | 728,000 | 676,000 | 555,000 | 481,000 | 550,000 | 534,000 | 620,000 | 703,000 | 699,000 | 659,000 | 664,000 | 670,000 | 280,000 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
Capital Lease Obligations Min Short Term Debt |
| -314,000 | -307,000 | -311,000 | -16,000 | 399,000 | -482,000 | -345,000 | -242,000 | -307,000 | -41,000 | -41,000 | -140,000 | -145,000 | -188,000 | -84,000 | -54,000 | -52,000 | -70,000 | -105,000 | -170,000 | -270,000 | -269,000 | -222,000 | -220,000 | -217,000 | -214,000 | -7,000 | -7,000 | -7,000 | -7,000 | -7,000 | -80,000 | -76,000 | -1,000 | -1,000 | -1,000 | -1,000 | -1,000 | -80,000 | -78,000 | -76,000 | -115,000 | -107,000 | -99,000 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
Warrants |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 472,000 | 370,000 | 354,000 | 328,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
Long-term Liabilities Other |
| 0 | 162,000 | 186,000 | 274,000 | 264,000 | 264,000 | 275,000 | 367,000 | 341,000 | 323,000 | 303,000 | 309,000 | 320,000 | 535,000 | 337,000 | 353,000 | 357,000 | 374,000 | 373,000 | 381,000 | 343,000 | 343,000 | 337,000 | 283,000 | 277,000 | 306,000 | 299,000 | 323,000 | 229,000 | 222,000 | 215,000 | 209,000 | 205,000 | 196,000 | 192,000 | 190,000 | 187,000 | 177,000 | 174,000 | 154,000 | 133,000 | 112,000 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
Deferred Long Term Liability |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,000 | 0 | 0 | 0 | 4,000 | 0 | 0 | 0 | 4,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
> Total Stockholder Equity |
| -432,000 | -450,000 | -504,000 | -418,000 | -383,000 | -149,000 | -188,000 | -142,000 | -178,000 | -127,000 | -229,000 | -201,000 | -244,000 | -311,000 | -469,000 | -43,000 | 87,000 | 110,000 | 293,000 | 320,000 | 342,000 | 321,000 | 320,000 | 336,000 | 346,000 | 327,000 | 387,000 | 424,000 | 786,000 | 790,000 | 786,000 | 803,000 | 788,000 | 786,000 | 793,000 | 808,000 | 820,000 | 827,000 | 873,000 | 897,000 | 908,000 | 1,195,000 | 1,208,000 | 1,208,000 | 0 | 0 | 0 | 1,279,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common Stock |
| 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 209,000 | 220,000 | 226,000 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
Retained Earnings |
| -737,000 | -741,000 | -790,000 | -724,000 | -694,000 | -460,000 | -470,000 | -439,000 | -459,000 | -429,000 | -496,000 | -469,000 | -513,000 | -585,000 | -738,000 | -278,000 | -137,000 | -103,000 | 85,000 | 111,000 | 151,000 | 135,000 | 132,000 | 133,000 | 141,000 | 127,000 | 166,000 | 196,000 | 565,000 | 578,000 | 590,000 | 593,000 | 558,000 | 558,000 | 560,000 | 572,000 | 595,000 | 598,000 | 605,000 | 612,000 | 630,000 | 983,000 | 987,000 | 982,000 | 0 | 0 | 0 | 990,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Capital Surplus |
| 0 | 0 | 0 | 0 | 0 | 307,000 | 281,000 | 287,000 | 283,000 | 288,000 | 284,000 | 288,000 | 286,000 | 290,000 | 289,000 | 257,000 | 251,000 | 244,000 | 242,000 | 237,000 | 223,000 | 215,000 | 216,000 | 231,000 | 231,000 | 224,000 | 240,000 | 250,000 | 244,000 | 239,000 | 228,000 | 245,000 | 257,000 | 255,000 | 255,000 | 260,000 | 247,000 | 245,000 | 290,000 | 296,000 | 281,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||
Other Stockholders Equity |
| 569,000 | 300,000 | 302,000 | 307,000 | 310,000 | 68,000 | 46,000 | 287,000 | 58,000 | 67,000 | 68,000 | 76,000 | 78,000 | 87,000 | 90,000 | -215,000 | -119,000 | -110,000 | -86,000 | 237,000 | 223,000 | 215,000 | 216,000 | 231,000 | 231,000 | 224,000 | 240,000 | 250,000 | 244,000 | 239,000 | 228,000 | 245,000 | 257,000 | 255,000 | 255,000 | 260,000 | 247,000 | 245,000 | 290,000 | 296,000 | 281,000 | 209,000 | 220,000 | 226,000 | 0 | 0 | 0 | 0 |
5.3. Balance Sheets
Currency in USD. All numbers in thousands.
5.4. Cash Flows
Currency in USD. All numbers in thousands.