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

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?

How much money do you get?
$0.00
When do you have the money?
1 year
How often do you get paid?
22.5%

What is your share worth?

Current worth
$16.59
Expected worth in 1 year
$17.79
How sure are you?
52.5%

+ What do you gain per year?

Total Gains per Share
$1.20
Return On Investment
306.9%

For what price can you sell your share?

Current Price per Share
$0.39
Expected price per share
$0.151 - $0.55
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Liberty Tri (5 min.)




Live pricePrice per Share (EOD)
$0.39
Intrinsic Value Per Share
$8.24 - $74.34
Total Value Per Share
$24.83 - $90.93

2.2. Growth of Liberty Tri (5 min.)




Is Liberty Tri growing?

Current yearPrevious yearGrowGrow %
How rich?$1.2b$1.9b-$746.2m-61.6%

How much money is Liberty Tri making?

Current yearPrevious yearGrowGrow %
Making money$10.5m-$73m$83.5m795.2%
Net Profit Margin0.5%-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)  


Richest
#31 / 134

Most Revenue
#34 / 134

Most Profit
#40 / 134
3rd party ad coffee SUPPORTERis ad-free.

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

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 Eps1.14292.5%0.1334.5%-0.74-190.4%-0.52-134.5%-0.43-110.2%
Usd Book Value Change Per Share1.18302.4%0.3076.7%-3.15-806.3%-1.76-451.6%-1.40-360.0%
Usd Dividend Per Share0.000.0%0.000.0%0.0410.5%0.75193.5%0.66168.5%
Usd Total Gains Per Share1.18302.4%0.3076.7%-3.10-795.8%-1.01-258.1%-0.75-191.5%
Usd Price Per Share0.51-0.88-0.67-2.16-10.21-
Price to Earnings Ratio0.11--0.19-0.33--0.30--29.85-
Price-to-Total Gains Ratio0.43-0.45--0.75--0.30--37.87-
Price to Book Ratio0.03-0.06-0.03-0.08-0.18-
Price-to-Total Gains Ratio0.43-0.45--0.75--0.30--37.87-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.3901
Number of shares2563
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.75
Usd Book Value Change Per Share0.30-1.76
Usd Total Gains Per Share0.30-1.01
Gains per Quarter (2563 shares)767.19-2,580.82
Gains per Year (2563 shares)3,068.78-10,323.27
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
10306930597739-18062-10333
206138612815478-36125-20656
309206919723218-54187-30979
40122751226630957-72250-41302
50153441533538696-90312-51625
60184131840446435-108375-61948
70214812147354174-126437-72271
80245502454261913-144500-82594
90276192761169653-162562-92917
100306883068077392-180624-103240

How sure are you?

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

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share2.02.00.050.0%6.06.00.050.0%8.012.00.040.0%12.028.00.030.0%16.032.00.033.3%
Book Value Change Per Share3.01.00.075.0%6.06.00.050.0%8.012.00.040.0%18.022.00.045.0%21.026.01.043.8%
Dividend per Share0.00.04.00.0%1.00.011.08.3%3.00.017.015.0%9.00.031.022.5%10.00.038.020.8%
Total Gains per Share3.01.00.075.0%6.06.00.050.0%9.011.00.045.0%21.019.00.052.5%24.023.01.050.0%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Liberty Tri 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--1.1790.299+294%-3.145+367%-1.762+249%-1.405+219%
Book Value Per Share--16.59015.535+7%25.147-34%26.652-38%44.921-63%
Current Ratio--1.0801.361-21%2.027-47%2.187-51%2.109-49%
Debt To Asset Ratio--0.6540.673-3%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--1.1410.135+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---0.1790.324-155%0.456-139%0.273-166%0.564-132%
Free Cash Flow To Equity Per Share---0.3330.051-750%0.132-352%0.223-250%0.172-294%
Gross Profit Margin--1.0003.550-72%-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 Cap28510261.890-40%39780000.00068835000.000-42%51973050.000-23%165054020.000-76%766265451.036-95%
Net Profit Margin--0.1670.005+2959%-0.150+190%-0.183+209%-0.127+176%
Operating Margin--0.1520.061+150%0.057+166%-0.113+174%-0.028+119%
Operating Ratio--0.8740.939-7%0.965-9%1.222-28%1.095-20%
Pb Ratio0.024-31%0.0310.058-47%0.027+13%0.078-61%0.182-83%
Pe Ratio0.085-31%0.112-0.189+269%0.333-66%-0.300+368%-29.854+26817%
Price Per Share0.390-31%0.5100.883-42%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 Ratio0.331-31%0.4320.453-5%-0.754+274%-0.296+168%-37.866+8857%
Quick Ratio--1.0341.312-21%1.962-47%2.092-51%2.061-50%
Return On Assets--0.0240.003+790%-0.019+180%-0.004+117%-0.004+118%
Return On Equity----0%-0%-0.0940%-0.0740%
Total Gains Per Share--1.1790.299+294%-3.104+363%-1.007+185%-0.747+163%
Usd Book Value--1294000000.0001211750000.000+7%1958000000.000-34%2045750000.000-37%3388275000.000-62%
Usd Book Value Change Per Share--1.1790.299+294%-3.145+367%-1.762+249%-1.405+219%
Usd Book Value Per Share--16.59015.535+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--1.1410.135+748%-0.743+165%-0.525+146%-0.430+138%
Usd Free Cash Flow---14000000.00025250000.000-155%35750000.000-139%21600000.000-165%42850000.000-133%
Usd Free Cash Flow Per Share---0.1790.324-155%0.456-139%0.273-166%0.564-132%
Usd Free Cash Flow To Equity Per Share---0.3330.051-750%0.132-352%0.223-250%0.172-294%
Usd Market Cap28510261.890-40%39780000.00068835000.000-42%51973050.000-23%165054020.000-76%766265451.036-95%
Usd Price Per Share0.390-31%0.5100.883-42%0.667-24%2.158-76%10.214-95%
Usd Profit--89000000.00010500000.000+748%-73000000.000+182%-16050000.000+118%-20075000.000+123%
Usd Revenue--532000000.000453500000.000+17%438000000.000+21%327250000.000+63%359425000.000+48%
Usd Total Gains Per Share--1.1790.299+294%-3.104+363%-1.007+185%-0.747+163%
 EOD+3 -5MRQTTM+22 -14YOY+21 -175Y+20 -1910Y+17 -22

3.3 Fundamental Score

Let's check the fundamental score of Liberty Tri based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-150.085
Price to Book Ratio (EOD)Between0-10.024
Net Profit Margin (MRQ)Greater than00.167
Operating Margin (MRQ)Greater than00.152
Quick Ratio (MRQ)Greater than11.034
Current Ratio (MRQ)Greater than11.080
Debt to Asset Ratio (MRQ)Less than10.654
Debt to Equity Ratio (MRQ)Less than10.000
Return on Equity (MRQ)Greater than0.150.000
Return on Assets (MRQ)Greater than0.050.024
Total8/10 (80.0%)

3.4 Technical Score

Let's check the technical score of Liberty Tri based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5042.838
Ma 20Greater thanMa 500.428
Ma 50Greater thanMa 1000.439
Ma 100Greater thanMa 2000.468
OpenGreater thanClose0.390
Total0/5 (0.0%)

4. In-depth Analysis

4.1 About Liberty Tri

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

Profitability Details
 Compared to previous yearCompared to industry
The company is not making a profit/loss.
Using its assets, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared 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.
Solvency Details
 Compared to previous yearCompared to industry
The company is able to pay all its debts by selling its assets.

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 expensive.
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 Liberty Tri earns for each $1 of revenue.

  • 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:

  • The MRQ is 16.7%. The company is making a huge profit. +2
  • The TTM is 0.5%. The company is not making a profit/loss.
Trends
Current periodCompared to+/- 
MRQ16.7%TTM0.5%+16.2%
TTM0.5%YOY-15.0%+15.5%
TTM0.5%5Y-18.3%+18.8%
5Y-18.3%10Y-12.7%-5.5%
Compared to industry (Internet Content & Information)
PeriodCompanyIndustry (mean)+/- 
MRQ16.7%4.8%+11.9%
TTM0.5%2.2%-1.7%
YOY-15.0%-0.1%-14.9%
5Y-18.3%-0.4%-17.9%
10Y-12.7%-1.9%-10.8%
4.3.1.2. Return on Assets

Shows how efficient Liberty Tri is using its assets to generate profit.

  • 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:

  • The MRQ is 2.4%. Using its assets, the company is less efficient in making profit.
  • The TTM is 0.3%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ2.4%TTM0.3%+2.1%
TTM0.3%YOY-1.9%+2.2%
TTM0.3%5Y-0.4%+0.7%
5Y-0.4%10Y-0.4%+0.0%
Compared to industry (Internet Content & Information)
PeriodCompanyIndustry (mean)+/- 
MRQ2.4%0.9%+1.5%
TTM0.3%0.5%-0.2%
YOY-1.9%--1.9%
5Y-0.4%0.3%-0.7%
10Y-0.4%-0.1%-0.3%
4.3.1.3. Return on Equity

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

  • 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
Current periodCompared to+/- 
MRQ-TTM-0.0%
TTM-YOY-0.0%
TTM-5Y-9.4%+9.4%
5Y-9.4%10Y-7.4%-2.0%
Compared to industry (Internet Content & Information)
PeriodCompanyIndustry (mean)+/- 
MRQ-2.1%-2.1%
TTM-1.6%-1.6%
YOY-0.5%-0.5%
5Y-9.4%0.1%-9.5%
10Y-7.4%0.8%-8.2%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Liberty Tri.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Liberty Tri is operating .

  • 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:

  • The MRQ is 15.2%. The company is operating efficient. +1
  • The TTM is 6.1%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ15.2%TTM6.1%+9.1%
TTM6.1%YOY5.7%+0.4%
TTM6.1%5Y-11.3%+17.4%
5Y-11.3%10Y-2.8%-8.5%
Compared to industry (Internet Content & Information)
PeriodCompanyIndustry (mean)+/- 
MRQ15.2%8.0%+7.2%
TTM6.1%1.0%+5.1%
YOY5.7%2.2%+3.5%
5Y-11.3%0.8%-12.1%
10Y-2.8%0.1%-2.9%
4.3.2.2. Operating Ratio

Measures how efficient Liberty Tri is keeping operating costs low.

  • 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:

  • The MRQ is 0.874. The company is less efficient in keeping operating costs low.
  • The TTM is 0.939. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.874TTM0.939-0.065
TTM0.939YOY0.965-0.026
TTM0.9395Y1.222-0.282
5Y1.22210Y1.095+0.126
Compared to industry (Internet Content & Information)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8741.051-0.177
TTM0.9391.094-0.155
YOY0.9651.114-0.149
5Y1.2221.135+0.087
10Y1.0951.098-0.003
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Liberty Tri.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • 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:

  • The MRQ is 1.080. The company is just able to pay all its short-term debts.
  • The TTM is 1.361. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.080TTM1.361-0.281
TTM1.361YOY2.027-0.666
TTM1.3615Y2.187-0.826
5Y2.18710Y2.109+0.077
Compared to industry (Internet Content & Information)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0801.971-0.891
TTM1.3611.992-0.631
YOY2.0272.0270.000
5Y2.1872.264-0.077
10Y2.1092.370-0.261
4.4.3.2. Quick Ratio

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

  • 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:

  • The MRQ is 1.034. The company is just able to pay all its short-term debts with the most liquid assets.
  • The TTM is 1.312. The company is able to pay all its short-term debts with the most liquid assets. +1
Trends
Current periodCompared to+/- 
MRQ1.034TTM1.312-0.278
TTM1.312YOY1.962-0.649
TTM1.3125Y2.092-0.780
5Y2.09210Y2.061+0.031
Compared to industry (Internet Content & Information)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0341.523-0.489
TTM1.3121.529-0.217
YOY1.9621.670+0.292
5Y2.0922.018+0.074
10Y2.0612.152-0.091
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Liberty Tri.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Liberty Tri assets are financed with debt.

  • 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:

  • The MRQ is 0.654. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.673. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.654TTM0.673-0.019
TTM0.673YOY0.567+0.106
TTM0.6735Y0.535+0.139
5Y0.53510Y0.410+0.124
Compared to industry (Internet Content & Information)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6540.377+0.277
TTM0.6730.374+0.299
YOY0.5670.357+0.210
5Y0.5350.388+0.147
10Y0.4100.431-0.021
4.5.4.2. Debt to Equity Ratio

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

  • 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
Current periodCompared to+/- 
MRQ-TTM-0.000
TTM-YOY-0.000
TTM-5Y2.400-2.400
5Y2.40010Y2.900-0.499
Compared to industry (Internet Content & Information)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.558-0.558
TTM-0.571-0.571
YOY-0.526-0.526
5Y2.4000.627+1.773
10Y2.9000.654+2.246
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 Liberty Tri generates.

  • 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:

  • The EOD is 0.085. Based on the earnings, the company is cheap. +2
  • The MRQ is 0.112. Based on the earnings, the company is cheap. +2
  • The TTM is -0.189. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD0.085MRQ0.112-0.026
MRQ0.112TTM-0.189+0.301
TTM-0.189YOY0.333-0.522
TTM-0.1895Y-0.300+0.111
5Y-0.30010Y-29.854+29.554
Compared to industry (Internet Content & Information)
PeriodCompanyIndustry (mean)+/- 
EOD0.0856.958-6.873
MRQ0.1127.337-7.225
TTM-0.1894.282-4.471
YOY0.3336.981-6.648
5Y-0.3008.091-8.391
10Y-29.8545.765-35.619
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
Current periodCompared to+/- 
EOD-0.543MRQ-0.710+0.167
MRQ-0.710TTM-0.148-0.562
TTM-0.148YOY-0.467+0.319
TTM-0.1485Y-0.164+0.016
5Y-0.16410Y-3.937+3.773
Compared to industry (Internet Content & Information)
PeriodCompanyIndustry (mean)+/- 
EOD-0.5437.254-7.797
MRQ-0.7106.569-7.279
TTM-0.1488.116-8.264
YOY-0.4677.388-7.855
5Y-0.1649.078-9.242
10Y-3.9378.995-12.932
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 Liberty Tri is to cheap or to expensive compared to its book value.

  • 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:

  • The EOD is 0.024. Based on the equity, the company is cheap. +2
  • The MRQ is 0.031. Based on the equity, the company is cheap. +2
  • The TTM is 0.058. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.024MRQ0.031-0.007
MRQ0.031TTM0.058-0.028
TTM0.058YOY0.027+0.031
TTM0.0585Y0.078-0.020
5Y0.07810Y0.182-0.103
Compared to industry (Internet Content & Information)
PeriodCompanyIndustry (mean)+/- 
EOD0.0242.130-2.106
MRQ0.0311.834-1.803
TTM0.0581.846-1.788
YOY0.0272.174-2.147
5Y0.0783.021-2.943
10Y0.1823.735-3.553
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.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30FNY Investment Advisers, LLC0.02590.006120000-19610-49.5077
2024-06-30Ancora Advisors LLC0.0002018800
2024-09-30Cove Street Capital, LLC000-2743984-100
2024-06-30Meeder Asset Management Inc000-262-100
2024-06-30Citadel Advisors Llc000-158811-100
Total 0.02610.006120188-2922667-14,477.2%

4.9.2. Funds holding Liberty Tri

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Cove Street Capital Small Cap Val Instl0.75131.2879580871-34629-5.6262
2024-09-30Cove Classic Value Small Cap0.57870.930344743800
2024-07-31Davis NY Venture A0.17410.001213463600
2024-06-30Gabelli Media Mogul0.09050.86727000000
2024-09-30Selected American Shares S0.04940.00113822300
2024-06-30Gabelli Global Mini Mites I0.02850.09962200000
2024-10-31Davis Value A0.0150.00111160600
2024-06-30NT Quality SCC US Fund - L0.00860.00146618-463-6.5386
2024-09-30NT Quality Small Cap Core0.00860.0017661800
2024-09-30Davis Equity Portfolio0.00410.0015316800
2024-09-30Davis Large Cap Value Equity0.00310.0011240000
2024-09-30Classic Value Micro Cap Opportunities0.00240.7334186100
2024-08-31Guggenheim Active Allocation Fund0.0006043400
2024-06-30Kinetics Small-Mid Cap Strategy0.00020.014813500
Total 1.71513.94231326008-35092-2.6%

5.3. Insider Transactions

Insiders are holding 0.857% of the shares of Liberty Tri.

DateOwnerTypeAmountPricePost Transaction AmountLink
2023-03-17Brian J WendlingSELL80500.78
2023-03-17Renee L WilmSELL144000.78
2022-12-16Dustin HendersonBUY10000.69
2022-11-28Dustin HendersonBUY150000.85
2022-11-08Dustin HendersonBUY250000.9
2022-10-13Dustin HendersonBUY20001.1
2022-09-30Dustin HendersonBUY35001.11
2022-09-21Dustin HendersonBUY250001.27
2022-09-16Dustin HendersonBUY30001.37
2022-09-09Dustin HendersonBUY169001.38
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 Assets3,743,000
Total Liabilities2,449,000
Total Stockholder Equity-432,000
 As reported
Total Liabilities 2,449,000
Total Stockholder Equity+ -432,000
Total Assets = 3,743,000

Assets

Total Assets3,743,000
Total Current Assets1,478,000
Long-term Assets2,265,000
Total Current Assets
Cash And Cash Equivalents 1,127,000
Net Receivables 289,000
Other Current Assets 62,000
Total Current Assets  (as reported)1,478,000
Total Current Assets  (calculated)1,478,000
+/-0
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 Liabilities1,369,000
Long-term Liabilities1,080,000
Total Stockholder Equity-432,000
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
Total Stockholder Equity
Common Stock1,000
Retained Earnings -737,000
Accumulated Other Comprehensive Income -265,000
Other Stockholders Equity 569,000
Total Stockholder Equity (as reported)-432,000
Total Stockholder Equity (calculated)-432,000
+/-0
Other
Cash and Short Term Investments 1,127,000
Common Stock Shares Outstanding 78,000
Current Deferred Revenue61,000
Liabilities and Stockholders Equity 3,743,000
Net Debt 73,000
Net Working Capital 109,000
Short Long Term Debt Total 1,200,000



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-31
> Total Assets 
7,205,000
0
0
0
7,089,000
7,181,000
7,355,000
7,459,000
7,381,000
7,437,000
7,598,000
7,466,000
7,285,000
7,330,000
7,482,000
7,334,000
7,282,000
7,302,000
7,457,000
7,293,000
5,484,000
5,392,000
5,393,000
5,265,000
5,224,000
5,454,000
5,633,000
5,531,000
4,726,000
5,147,000
4,393,000
4,130,000
4,086,000
4,358,000
4,494,000
4,417,000
4,376,000
4,454,000
4,707,000
4,647,000
4,638,000
4,756,000
4,792,000
3,666,000
3,560,000
3,755,000
3,795,000
3,743,000
3,743,0003,795,0003,755,0003,560,0003,666,0004,792,0004,756,0004,638,0004,647,0004,707,0004,454,0004,376,0004,417,0004,494,0004,358,0004,086,0004,130,0004,393,0005,147,0004,726,0005,531,0005,633,0005,454,0005,224,0005,265,0005,393,0005,392,0005,484,0007,293,0007,457,0007,302,0007,282,0007,334,0007,482,0007,330,0007,285,0007,466,0007,598,0007,437,0007,381,0007,459,0007,355,0007,181,0007,089,0000007,205,000
   > Total Current Assets 
0
488,000
0
0
643,000
653,000
866,000
866,000
822,000
959,000
1,076,000
1,018,000
906,000
994,000
1,168,000
1,040,000
1,010,000
1,056,000
1,209,000
1,065,000
1,045,000
1,005,000
1,060,000
945,000
932,000
1,100,000
1,312,000
1,235,000
557,000
1,027,000
863,000
621,000
579,000
892,000
1,049,000
1,000,000
976,000
1,076,000
1,372,000
1,346,000
1,303,000
1,470,000
1,507,000
1,427,000
1,324,000
1,532,000
1,556,000
1,478,000
1,478,0001,556,0001,532,0001,324,0001,427,0001,507,0001,470,0001,303,0001,346,0001,372,0001,076,000976,0001,000,0001,049,000892,000579,000621,000863,0001,027,000557,0001,235,0001,312,0001,100,000932,000945,0001,060,0001,005,0001,045,0001,065,0001,209,0001,056,0001,010,0001,040,0001,168,000994,000906,0001,018,0001,076,000959,000822,000866,000866,000653,000643,00000488,0000
       Cash And Cash Equivalents 
369,000
0
0
0
354,000
322,000
589,000
543,000
509,000
555,000
625,000
602,000
644,000
676,000
812,000
652,000
654,000
767,000
915,000
773,000
695,000
656,000
685,000
681,000
672,000
787,000
915,000
849,000
341,000
812,000
709,000
453,000
423,000
720,000
818,000
722,000
760,000
817,000
1,078,000
1,101,000
1,053,000
1,163,000
1,170,000
1,150,000
1,090,000
1,191,000
1,193,000
1,127,000
1,127,0001,193,0001,191,0001,090,0001,150,0001,170,0001,163,0001,053,0001,101,0001,078,000817,000760,000722,000818,000720,000423,000453,000709,000812,000341,000849,000915,000787,000672,000681,000685,000656,000695,000773,000915,000767,000654,000652,000812,000676,000644,000602,000625,000555,000509,000543,000589,000322,000354,000000369,000
       Short-term Investments 
119,000
0
0
0
131,000
142,000
51,000
85,000
108,000
118,000
128,000
119,000
47,000
39,000
87,000
116,000
118,000
15,000
17,000
13,000
35,000
0
0
0
15,000
0
0
0
15,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000015,00000015,00000035,00013,00017,00015,000118,000116,00087,00039,00047,000119,000128,000118,000108,00085,00051,000142,000131,000000119,000
       Net Receivables 
0
0
0
0
122,000
152,000
187,000
184,000
153,000
230,000
244,000
228,000
181,000
246,000
231,000
228,000
191,000
234,000
252,000
254,000
230,000
281,000
300,000
237,000
212,000
236,000
270,000
218,000
183,000
159,000
74,000
91,000
133,000
147,000
206,000
250,000
190,000
227,000
256,000
206,000
206,000
258,000
291,000
234,000
192,000
292,000
298,000
289,000
289,000298,000292,000192,000234,000291,000258,000206,000206,000256,000227,000190,000250,000206,000147,000133,00091,00074,000159,000183,000218,000270,000236,000212,000237,000300,000281,000230,000254,000252,000234,000191,000228,000231,000246,000181,000228,000244,000230,000153,000184,000187,000152,000122,0000000
       Other Current Assets 
22,000
0
0
0
18,000
20,000
18,000
23,000
29,000
33,000
50,000
31,000
34,000
33,000
38,000
44,000
47,000
40,000
25,000
25,000
85,000
68,000
75,000
27,000
48,000
77,000
127,000
168,000
33,000
56,000
80,000
77,000
23,000
25,000
25,000
28,000
26,000
32,000
38,000
39,000
44,000
49,000
46,000
43,000
42,000
49,000
65,000
62,000
62,00065,00049,00042,00043,00046,00049,00044,00039,00038,00032,00026,00028,00025,00025,00023,00077,00080,00056,00033,000168,000127,00077,00048,00027,00075,00068,00085,00025,00025,00040,00047,00044,00038,00033,00034,00031,00050,00033,00029,00023,00018,00020,00018,00000022,000
   > Long-term Assets 
0
0
0
0
6,446,000
6,528,000
6,489,000
6,593,000
6,559,000
6,478,000
6,522,000
6,448,000
6,379,000
6,336,000
6,314,000
6,294,000
6,272,000
6,246,000
6,248,000
6,228,000
4,439,000
4,387,000
4,333,000
4,320,000
4,292,000
4,354,000
4,321,000
4,296,000
4,169,000
4,120,000
3,530,000
3,509,000
3,507,000
3,466,000
3,445,000
3,417,000
3,400,000
3,378,000
3,335,000
3,301,000
3,335,000
3,286,000
3,285,000
2,239,000
2,236,000
2,223,000
2,239,000
2,265,000
2,265,0002,239,0002,223,0002,236,0002,239,0003,285,0003,286,0003,335,0003,301,0003,335,0003,378,0003,400,0003,417,0003,445,0003,466,0003,507,0003,509,0003,530,0004,120,0004,169,0004,296,0004,321,0004,354,0004,292,0004,320,0004,333,0004,387,0004,439,0006,228,0006,248,0006,246,0006,272,0006,294,0006,314,0006,336,0006,379,0006,448,0006,522,0006,478,0006,559,0006,593,0006,489,0006,528,0006,446,0000000
       Property Plant Equipment 
21,000
0
0
0
39,000
73,000
98,000
114,000
148,000
176,000
181,000
181,000
180,000
179,000
178,000
179,000
176,000
174,000
171,000
169,000
165,000
162,000
159,000
156,000
154,000
157,000
156,000
156,000
155,000
149,000
145,000
138,000
132,000
126,000
123,000
121,000
118,000
114,000
109,000
106,000
103,000
99,000
96,000
93,000
87,000
83,000
79,000
81,000
81,00079,00083,00087,00093,00096,00099,000103,000106,000109,000114,000118,000121,000123,000126,000132,000138,000145,000149,000155,000156,000156,000157,000154,000156,000159,000162,000165,000169,000171,000174,000176,000179,000178,000179,000180,000181,000181,000176,000148,000114,00098,00073,00039,00000021,000
       Goodwill 
3,429,000
0
0
0
3,460,000
3,460,000
3,565,000
3,686,000
3,691,000
3,678,000
3,701,000
3,692,000
3,689,000
3,694,000
3,690,000
3,702,000
3,694,000
3,698,000
3,707,000
3,714,000
2,445,000
2,450,000
2,450,000
2,447,000
2,443,000
2,441,000
2,441,000
2,433,000
2,527,000
2,513,000
2,214,000
2,221,000
2,240,000
2,230,000
2,233,000
2,224,000
2,220,000
2,216,000
2,198,000
2,181,000
2,200,000
2,202,000
2,202,000
1,375,000
1,387,000
1,380,000
1,381,000
1,392,000
1,392,0001,381,0001,380,0001,387,0001,375,0002,202,0002,202,0002,200,0002,181,0002,198,0002,216,0002,220,0002,224,0002,233,0002,230,0002,240,0002,221,0002,214,0002,513,0002,527,0002,433,0002,441,0002,441,0002,443,0002,447,0002,450,0002,450,0002,445,0003,714,0003,707,0003,698,0003,694,0003,702,0003,690,0003,694,0003,689,0003,692,0003,701,0003,678,0003,691,0003,686,0003,565,0003,460,0003,460,0000003,429,000
       Long Term Investments 
0
0
0
0
0
0
83,000
38,000
31,000
19,000
35,000
45,000
37,000
17,000
38,000
29,000
16,000
3,000
4,000
6,000
27,000
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
00000000000000000000000000027,0006,0004,0003,00016,00029,00038,00017,00037,00045,00035,00019,00031,00038,00083,000000000
       Intangible Assets 
6,425,000
0
0
0
2,740,000
2,690,000
2,710,000
2,716,000
2,650,000
2,566,000
2,566,000
2,487,000
2,428,000
2,398,000
2,353,000
2,326,000
2,269,000
2,247,000
2,227,000
2,207,000
1,654,000
1,644,000
1,627,000
1,602,000
1,577,000
1,561,000
1,547,000
1,524,000
1,257,000
1,232,000
962,000
949,000
934,000
913,000
897,000
879,000
863,000
856,000
845,000
833,000
838,000
842,000
842,000
635,000
638,000
637,000
639,000
647,000
647,000639,000637,000638,000635,000842,000842,000838,000833,000845,000856,000863,000879,000897,000913,000934,000949,000962,0001,232,0001,257,0001,524,0001,547,0001,561,0001,577,0001,602,0001,627,0001,644,0001,654,0002,207,0002,227,0002,247,0002,269,0002,326,0002,353,0002,398,0002,428,0002,487,0002,566,0002,566,0002,650,0002,716,0002,710,0002,690,0002,740,0000006,425,000
       Long-term Assets Other 
0
0
0
0
19,000
21,000
27,000
-796,000
-782,000
-767,000
-773,000
-748,000
-674,000
-664,000
-641,000
-617,000
-542,000
-534,000
-505,000
-497,000
-184,000
131,000
97,000
115,000
118,000
195,000
177,000
183,000
230,000
226,000
209,000
201,000
201,000
197,000
192,000
193,000
199,000
192,000
26,000
37,000
194,000
18,000
145,000
136,000
124,000
123,000
-499,000
114,000
114,000-499,000123,000124,000136,000145,00018,000194,00037,00026,000192,000199,000193,000192,000197,000201,000201,000209,000226,000230,000183,000177,000195,000118,000115,00097,000131,000-184,000-497,000-505,000-534,000-542,000-617,000-641,000-664,000-674,000-748,000-773,000-767,000-782,000-796,00027,00021,00019,0000000
> Total Liabilities 
1,586,000
0
0
0
1,508,000
1,557,000
1,688,000
2,074,000
2,034,000
2,098,000
2,222,000
2,067,000
1,849,000
1,873,000
2,026,000
1,835,000
1,858,000
2,010,000
2,219,000
2,016,000
1,731,000
1,644,000
1,747,000
1,540,000
1,488,000
1,691,000
1,815,000
1,644,000
1,425,000
2,016,000
1,911,000
1,679,000
1,779,000
2,503,000
2,487,000
2,328,000
2,249,000
2,364,000
2,493,000
2,465,000
2,376,000
2,570,000
2,624,000
2,450,000
2,328,000
2,636,000
2,593,000
2,449,000
2,449,0002,593,0002,636,0002,328,0002,450,0002,624,0002,570,0002,376,0002,465,0002,493,0002,364,0002,249,0002,328,0002,487,0002,503,0001,779,0001,679,0001,911,0002,016,0001,425,0001,644,0001,815,0001,691,0001,488,0001,540,0001,747,0001,644,0001,731,0002,016,0002,219,0002,010,0001,858,0001,835,0002,026,0001,873,0001,849,0002,067,0002,222,0002,098,0002,034,0002,074,0001,688,0001,557,0001,508,0000001,586,000
   > Total Current Liabilities 
210,000
0
0
0
311,000
383,000
460,000
436,000
395,000
459,000
534,000
386,000
320,000
435,000
584,000
474,000
435,000
461,000
625,000
422,000
372,000
535,000
845,000
671,000
613,000
754,000
910,000
743,000
437,000
316,000
250,000
232,000
242,000
308,000
444,000
364,000
356,000
517,000
697,000
576,000
534,000
764,000
853,000
722,000
576,000
1,500,000
1,490,000
1,369,000
1,369,0001,490,0001,500,000576,000722,000853,000764,000534,000576,000697,000517,000356,000364,000444,000308,000242,000232,000250,000316,000437,000743,000910,000754,000613,000671,000845,000535,000372,000422,000625,000461,000435,000474,000584,000435,000320,000386,000534,000459,000395,000436,000460,000383,000311,000000210,000
       Short-term Debt 
0
0
0
0
99,000
107,000
115,000
76,000
78,000
80,000
1,000
1,000
1,000
1,000
1,000
76,000
80,000
7,000
7,000
7,000
7,000
7,000
214,000
217,000
220,000
222,000
269,000
270,000
170,000
105,000
70,000
52,000
54,000
84,000
188,000
145,000
140,000
41,000
41,000
307,000
242,000
345,000
482,000
-399,000
16,000
311,000
307,000
314,000
314,000307,000311,00016,000-399,000482,000345,000242,000307,00041,00041,000140,000145,000188,00084,00054,00052,00070,000105,000170,000270,000269,000222,000220,000217,000214,0007,0007,0007,0007,0007,00080,00076,0001,0001,0001,0001,0001,00080,00078,00076,000115,000107,00099,0000000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
40,000
0
0
0
621,000
1,000
1,000
76,000
73,000
7,000
735,000
743,000
711,000
484,000
214,000
217,000
220,000
222,000
269,000
270,000
0
0
0
0
0
0
0
0
0
41,000
41,000
0
0
0
0
0
0
311,000
307,000
0
0307,000311,00000000041,00041,000000000000270,000269,000222,000220,000217,000214,000484,000711,000743,000735,0007,00073,00076,0001,0001,000621,00000040,00000000000
       Accounts payable 
28,000
0
0
0
42,000
78,000
144,000
154,000
118,000
179,000
289,000
176,000
121,000
196,000
320,000
176,000
278,000
359,000
520,000
346,000
299,000
421,000
522,000
366,000
323,000
401,000
360,000
212,000
170,000
105,000
70,000
52,000
54,000
84,000
188,000
145,000
140,000
209,000
373,000
307,000
242,000
345,000
482,000
399,000
265,000
853,000
483,000
0
0483,000853,000265,000399,000482,000345,000242,000307,000373,000209,000140,000145,000188,00084,00054,00052,00070,000105,000170,000212,000360,000401,000323,000366,000522,000421,000299,000346,000520,000359,000278,000176,000320,000196,000121,000176,000289,000179,000118,000154,000144,00078,00042,00000028,000
       Other Current Liabilities 
103,000
0
0
0
123,000
140,000
140,000
144,000
142,000
122,000
156,000
140,000
134,000
145,000
166,000
152,000
13,000
7,000
8,000
4,000
6,000
6,000
5,000
15,000
7,000
30,000
183,000
189,000
205,000
151,000
142,000
149,000
160,000
186,000
207,000
180,000
180,000
208,000
213,000
525,000
490,000
683,000
766,000
658,000
527,000
1,107,000
837,000
994,000
994,000837,0001,107,000527,000658,000766,000683,000490,000525,000213,000208,000180,000180,000207,000186,000160,000149,000142,000151,000205,000189,000183,00030,0007,00015,0005,0006,0006,0004,0008,0007,00013,000152,000166,000145,000134,000140,000156,000122,000142,000144,000140,000140,000123,000000103,000
   > Long-term Liabilities 
0
0
0
0
1,197,000
1,174,000
1,228,000
1,638,000
1,639,000
1,639,000
1,688,000
1,681,000
1,529,000
1,438,000
1,442,000
1,361,000
1,423,000
1,549,000
1,594,000
1,594,000
1,359,000
1,109,000
902,000
869,000
875,000
937,000
905,000
901,000
988,000
1,700,000
1,661,000
1,447,000
1,537,000
2,195,000
2,043,000
1,964,000
1,893,000
1,847,000
1,796,000
1,889,000
1,842,000
1,806,000
1,771,000
1,728,000
1,752,000
1,136,000
1,103,000
1,080,000
1,080,0001,103,0001,136,0001,752,0001,728,0001,771,0001,806,0001,842,0001,889,0001,796,0001,847,0001,893,0001,964,0002,043,0002,195,0001,537,0001,447,0001,661,0001,700,000988,000901,000905,000937,000875,000869,000902,0001,109,0001,359,0001,594,0001,594,0001,549,0001,423,0001,361,0001,442,0001,438,0001,529,0001,681,0001,688,0001,639,0001,639,0001,638,0001,228,0001,174,0001,197,0000000
       Long term Debt Total 
0
0
0
0
0
0
280,000
670,000
664,000
659,000
699,000
703,000
620,000
534,000
550,000
481,000
555,000
676,000
728,000
736,000
704,000
477,000
266,000
267,000
267,000
268,000
224,000
227,000
353,000
740,000
740,000
531,000
532,000
1,173,000
1,164,000
1,149,000
1,143,000
1,106,000
1,062,000
1,126,000
1,125,000
1,146,000
1,149,000
0
0
0
0
0
000001,149,0001,146,0001,125,0001,126,0001,062,0001,106,0001,143,0001,149,0001,164,0001,173,000532,000531,000740,000740,000353,000227,000224,000268,000267,000267,000266,000477,000704,000736,000728,000676,000555,000481,000550,000534,000620,000703,000699,000659,000664,000670,000280,000000000
       Capital Lease Obligations Min Short Term Debt
0
0
0
0
-99,000
-107,000
-115,000
-76,000
-78,000
-80,000
-1,000
-1,000
-1,000
-1,000
-1,000
-76,000
-80,000
-7,000
-7,000
-7,000
-7,000
-7,000
-214,000
-217,000
-220,000
-222,000
-269,000
-270,000
-170,000
-105,000
-70,000
-52,000
-54,000
-84,000
-188,000
-145,000
-140,000
-41,000
-41,000
-307,000
-242,000
-345,000
-482,000
399,000
-16,000
-311,000
-307,000
-314,000
-314,000-307,000-311,000-16,000399,000-482,000-345,000-242,000-307,000-41,000-41,000-140,000-145,000-188,000-84,000-54,000-52,000-70,000-105,000-170,000-270,000-269,000-222,000-220,000-217,000-214,000-7,000-7,000-7,000-7,000-7,000-80,000-76,000-1,000-1,000-1,000-1,000-1,000-80,000-78,000-76,000-115,000-107,000-99,0000000
       Warrants
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
328,000
354,000
370,000
472,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000472,000370,000354,000328,00000000000000000000000000000000
       Long-term Liabilities Other 
0
0
0
0
0
0
112,000
133,000
154,000
174,000
177,000
187,000
190,000
192,000
196,000
205,000
209,000
215,000
222,000
229,000
323,000
299,000
306,000
277,000
283,000
337,000
343,000
343,000
381,000
373,000
374,000
357,000
353,000
337,000
535,000
320,000
309,000
303,000
323,000
341,000
367,000
275,000
264,000
264,000
274,000
186,000
162,000
0
0162,000186,000274,000264,000264,000275,000367,000341,000323,000303,000309,000320,000535,000337,000353,000357,000374,000373,000381,000343,000343,000337,000283,000277,000306,000299,000323,000229,000222,000215,000209,000205,000196,000192,000190,000187,000177,000174,000154,000133,000112,000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,000
0
0
0
4,000
0
0
0
4,000
0
0
0
0
0
0
0
00000004,0000004,0000004,00000000000000000000000000000000000
> Total Stockholder Equity
1,279,000
0
0
0
1,208,000
1,208,000
1,195,000
908,000
897,000
873,000
827,000
820,000
808,000
793,000
786,000
788,000
803,000
786,000
790,000
786,000
424,000
387,000
327,000
346,000
336,000
320,000
321,000
342,000
320,000
293,000
110,000
87,000
-43,000
-469,000
-311,000
-244,000
-201,000
-229,000
-127,000
-178,000
-142,000
-188,000
-149,000
-383,000
-418,000
-504,000
-450,000
-432,000
-432,000-450,000-504,000-418,000-383,000-149,000-188,000-142,000-178,000-127,000-229,000-201,000-244,000-311,000-469,000-43,00087,000110,000293,000320,000342,000321,000320,000336,000346,000327,000387,000424,000786,000790,000786,000803,000788,000786,000793,000808,000820,000827,000873,000897,000908,0001,195,0001,208,0001,208,0000001,279,000
   Common Stock
0
0
0
0
226,000
220,000
209,000
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
1,000
1,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,000209,000220,000226,0000000
   Retained Earnings 
990,000
0
0
0
982,000
987,000
983,000
630,000
612,000
605,000
598,000
595,000
572,000
560,000
558,000
558,000
593,000
590,000
578,000
565,000
196,000
166,000
127,000
141,000
133,000
132,000
135,000
151,000
111,000
85,000
-103,000
-137,000
-278,000
-738,000
-585,000
-513,000
-469,000
-496,000
-429,000
-459,000
-439,000
-470,000
-460,000
-694,000
-724,000
-790,000
-741,000
-737,000
-737,000-741,000-790,000-724,000-694,000-460,000-470,000-439,000-459,000-429,000-496,000-469,000-513,000-585,000-738,000-278,000-137,000-103,00085,000111,000151,000135,000132,000133,000141,000127,000166,000196,000565,000578,000590,000593,000558,000558,000560,000572,000595,000598,000605,000612,000630,000983,000987,000982,000000990,000
   Capital Surplus 
0
0
0
0
0
0
0
281,000
296,000
290,000
245,000
247,000
260,000
255,000
255,000
257,000
245,000
228,000
239,000
244,000
250,000
240,000
224,000
231,000
231,000
216,000
215,000
223,000
237,000
242,000
244,000
251,000
257,000
289,000
290,000
286,000
288,000
284,000
288,000
283,000
287,000
281,000
307,000
0
0
0
0
0
00000307,000281,000287,000283,000288,000284,000288,000286,000290,000289,000257,000251,000244,000242,000237,000223,000215,000216,000231,000231,000224,000240,000250,000244,000239,000228,000245,000257,000255,000255,000260,000247,000245,000290,000296,000281,0000000000
   Treasury Stock000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
226,000
220,000
209,000
281,000
296,000
290,000
245,000
247,000
260,000
255,000
255,000
257,000
245,000
228,000
239,000
244,000
250,000
240,000
224,000
231,000
231,000
216,000
215,000
223,000
237,000
-86,000
-110,000
-119,000
-215,000
90,000
87,000
78,000
76,000
68,000
67,000
58,000
287,000
46,000
68,000
310,000
307,000
302,000
300,000
569,000
569,000300,000302,000307,000310,00068,00046,000287,00058,00067,00068,00076,00078,00087,00090,000-215,000-119,000-110,000-86,000237,000223,000215,000216,000231,000231,000224,000240,000250,000244,000239,000228,000245,000257,000255,000255,000260,000247,000245,000290,000296,000281,000209,000220,000226,0000000



5.3. Balance Sheets

Currency in USD. All numbers in thousands.




5.4. Cash Flows

Currency in USD. All numbers in thousands.