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

Perpetua Resources Corp
Buy, Hold or Sell?

Let's analyze Perpetua Resources Corp together

I guess you are interested in Perpetua Resources Corp. 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 Perpetua Resources Corp. 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 Perpetua Resources Corp

I send you an email if I find something interesting about Perpetua Resources Corp.

1. Quick Overview

1.1. Quick analysis of Perpetua Resources Corp (30 sec.)










1.2. What can you expect buying and holding a share of Perpetua Resources Corp? (30 sec.)

How much money do you get?

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

What is your share worth?

Current worth
$1.18
Expected worth in 1 year
$1.22
How sure are you?
35.0%

+ What do you gain per year?

Total Gains per Share
$0.04
Return On Investment
0.4%

For what price can you sell your share?

Current Price per Share
$10.79
Expected price per share
$8.6 - $
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Perpetua Resources Corp (5 min.)




Live pricePrice per Share (EOD)
$10.79
Intrinsic Value Per Share
$-1.87 - $1.78
Total Value Per Share
$-0.70 - $2.96

2.2. Growth of Perpetua Resources Corp (5 min.)




Is Perpetua Resources Corp growing?

Current yearPrevious yearGrowGrow %
How rich?$77.2m$79.1m-$7m-9.7%

How much money is Perpetua Resources Corp making?

Current yearPrevious yearGrowGrow %
Making money-$1.7m-$5m$3.2m190.4%
Net Profit Margin0.0%0.0%--

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

2.3. Financial Health of Perpetua Resources Corp (5 min.)




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




  Industry Rankings (Other Precious Metals & Mining)  


Richest
#34 / 221

Most Revenue
#217 / 221

Most Profit
#162 / 221
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Perpetua Resources Corp?

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

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

Speculation

The Price per Share of Perpetua Resources Corp is $10.79. 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 Perpetua Resources Corp.
  • 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 Perpetua Resources Corp, 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 $1.18. Based on the TTM, the Book Value Change Per Share is $0.01 per quarter. Based on the YOY, the Book Value Change Per Share is $-0.09 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 Perpetua Resources Corp.

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 Eps0.050.5%-0.03-0.3%-0.08-0.7%-0.24-2.2%-0.16-1.5%
Usd Book Value Change Per Share0.121.1%0.010.1%-0.09-0.8%0.030.2%-0.05-0.5%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Total Gains Per Share0.121.1%0.010.1%-0.09-0.8%0.030.2%-0.05-0.5%
Usd Price Per Share9.35-5.47-3.58-3.45-1.75-
Price to Earnings Ratio42.97--3.98--1.96--4.91--3.99-
Price-to-Total Gains Ratio80.83--112.35--60.04--46.83--19.31-
Price to Book Ratio7.94-4.87-2.93-2.81-1.47-
Price-to-Total Gains Ratio80.83--112.35--60.04--46.83--19.31-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share10.79
Number of shares92
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share0.010.03
Usd Total Gains Per Share0.010.03
Gains per Quarter (92 shares)0.982.31
Gains per Year (92 shares)3.949.25
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
104-609-1
208-20188
3012202817
4016603726
50201004635
60241405544
70281806553
80322207462
90352608371
100393009280

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 Share1.03.00.025.0%2.010.00.016.7%2.018.00.010.0%3.037.00.07.5%4.052.00.07.1%
Book Value Change Per Share1.03.00.025.0%1.011.00.08.3%5.015.00.025.0%14.026.00.035.0%25.030.01.044.6%
Dividend per Share0.00.04.00.0%0.00.012.00.0%0.00.020.00.0%0.00.040.00.0%0.00.056.00.0%
Total Gains per Share1.03.00.025.0%1.011.00.08.3%5.015.00.025.0%14.026.00.035.0%25.030.01.044.6%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Perpetua Resources Corp compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--0.1160.011+981%-0.086+174%0.025+360%-0.051+144%
Book Value Per Share--1.1781.112+6%1.225-4%1.116+6%1.1810%
Current Ratio--448.107113.158+296%1.227+36414%26.652+1581%18.881+2273%
Debt To Asset Ratio--0.1350.123+10%0.160-16%0.272-50%0.379-64%
Debt To Equity Ratio--0.1570.140+12%0.192-18%0.423-63%1.247-87%
Dividend Per Share----0%-0%-0%-0%
Enterprise Value--611891884.250351501398.563+74%231466834.750+164%219657037.210+179%99279747.431+516%
Eps--0.054-0.027+150%-0.078+243%-0.243+546%-0.161+396%
Ev To Ebitda Ratio---8.812-18.080+105%0.364-2518%-6.786-23%-3.277-63%
Ev To Sales Ratio--infinfnan%infnan%nannan%nannan%
Free Cash Flow Per Share---0.019-0.068+261%-0.087+359%-0.097+414%-0.085+349%
Free Cash Flow To Equity Per Share--0.152-0.013+109%-0.088+158%-0.015+110%-0.003+102%
Gross Profit Margin--1.0003.016-67%1.0000%1.403-29%1.202-17%
Intrinsic Value_10Y_max--1.782--------
Intrinsic Value_10Y_min---1.875--------
Intrinsic Value_1Y_max---0.264--------
Intrinsic Value_1Y_min---0.320--------
Intrinsic Value_3Y_max---0.457--------
Intrinsic Value_3Y_min---0.854--------
Intrinsic Value_5Y_max---0.242--------
Intrinsic Value_5Y_min---1.263--------
Market Cap696984366.000+12%612771090.250355537863.063+72%230928555.000+165%223427078.560+174%113399317.731+440%
Net Profit Margin----0%-0%-0%-0%
Operating Margin----0%-0%-0%-0%
Operating Ratio----0%-0%-0%-0%
Pb Ratio9.159+13%7.9374.871+63%2.930+171%2.813+182%1.469+440%
Pe Ratio49.590+13%42.972-3.984+109%-1.960+105%-4.915+111%-3.988+109%
Price Per Share10.790+13%9.3505.470+71%3.575+162%3.452+171%1.752+434%
Price To Free Cash Flow Ratio-142.864-15%-123.798-40.894-67%-11.240-91%-14.362-88%-7.281-94%
Price To Total Gains Ratio93.277+13%80.828-112.350+239%-60.039+174%-46.829+158%-19.312+124%
Quick Ratio--448.107113.336+295%2.015+22138%27.020+1558%18.998+2259%
Return On Assets--0.040-0.023+157%-0.051+228%-0.150+475%-0.100+351%
Return On Equity--0.046-0.026+156%-0.061+232%-0.208+551%-0.308+766%
Total Gains Per Share--0.1160.011+981%-0.086+174%0.025+360%-0.051+144%
Usd Book Value--77205023.00072121780.250+7%79134594.000-2%72124022.500+7%76310998.225+1%
Usd Book Value Change Per Share--0.1160.011+981%-0.086+174%0.025+360%-0.051+144%
Usd Book Value Per Share--1.1781.112+6%1.225-4%1.116+6%1.1810%
Usd Dividend Per Share----0%-0%-0%-0%
Usd Eps--0.054-0.027+150%-0.078+243%-0.243+546%-0.161+396%
Usd Free Cash Flow---1237443.000-4405362.750+256%-5598524.750+352%-6271744.000+407%-5473274.550+342%
Usd Free Cash Flow Per Share---0.019-0.068+261%-0.087+359%-0.097+414%-0.085+349%
Usd Free Cash Flow To Equity Per Share--0.152-0.013+109%-0.088+158%-0.015+110%-0.003+102%
Usd Market Cap696984366.000+12%612771090.250355537863.063+72%230928555.000+165%223427078.560+174%113399317.731+440%
Usd Price Per Share10.790+13%9.3505.470+71%3.575+162%3.452+171%1.752+434%
Usd Profit--3564980.000-1730375.250+149%-5024922.750+241%-15664067.600+539%-10411478.950+392%
Usd Revenue----0%-0%-0%-0%
Usd Total Gains Per Share--0.1160.011+981%-0.086+174%0.025+360%-0.051+144%
 EOD+5 -3MRQTTM+26 -6YOY+24 -75Y+27 -510Y+25 -7

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1549.590
Price to Book Ratio (EOD)Between0-19.159
Net Profit Margin (MRQ)Greater than00.000
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than1448.107
Current Ratio (MRQ)Greater than1448.107
Debt to Asset Ratio (MRQ)Less than10.135
Debt to Equity Ratio (MRQ)Less than10.157
Return on Equity (MRQ)Greater than0.150.046
Return on Assets (MRQ)Greater than0.050.040
Total4/10 (40.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5059.562
Ma 20Greater thanMa 509.681
Ma 50Greater thanMa 1009.672
Ma 100Greater thanMa 2008.655
OpenGreater thanClose10.860
Total5/5 (100.0%)

4. In-depth Analysis

4.1 About Perpetua Resources Corp

Perpetua Resources Corp. engages in the exploration and development of mineral properties in the United States. The company primarily explores for gold, silver, and antimony deposits. Its principal asset is the 100% owned Stibnite Gold project, which includes 1,672 unpatented lode claims, mill sites, and patented land holdings covering an area of approximately 11,548 hectares located in Valley County, Idaho. The company was formerly known as Midas Gold Corp. and changed its name to Perpetua Resources Corp. in February 2021. Perpetua Resources Corp. was incorporated in 2011 and is headquartered in Boise, Idaho.

Fundamental data was last updated by Penke on 2024-11-15 23:17:03.

4.2 In-depth Summary

4.2.1. Financial Health Summary

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

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is fair priced.
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 Perpetua Resources Corp earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Perpetua Resources Corp to the Other Precious Metals & Mining industry mean.
  • A Net Profit Margin of 0.0% means that $0.00 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Perpetua Resources Corp:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.0%
TTM-YOY-0.0%
TTM-5Y-0.0%
5Y-10Y-0.0%
Compared to industry (Other Precious Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ--27.1%+27.1%
TTM--30.5%+30.5%
YOY--91.2%+91.2%
5Y--102.1%+102.1%
10Y--275.5%+275.5%
4.3.1.2. Return on Assets

Shows how efficient Perpetua Resources Corp is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Perpetua Resources Corp to the Other Precious Metals & Mining industry mean.
  • 4.0% Return on Assets means that Perpetua Resources Corp generated $0.04 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Perpetua Resources Corp:

  • The MRQ is 4.0%. Using its assets, the company is less efficient in making profit.
  • The TTM is -2.3%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ4.0%TTM-2.3%+6.3%
TTM-2.3%YOY-5.1%+2.8%
TTM-2.3%5Y-15.0%+12.7%
5Y-15.0%10Y-10.0%-4.9%
Compared to industry (Other Precious Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ4.0%-7.4%+11.4%
TTM-2.3%-7.5%+5.2%
YOY-5.1%-8.9%+3.8%
5Y-15.0%-10.9%-4.1%
10Y-10.0%-12.6%+2.6%
4.3.1.3. Return on Equity

Shows how efficient Perpetua Resources Corp is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Perpetua Resources Corp to the Other Precious Metals & Mining industry mean.
  • 4.6% Return on Equity means Perpetua Resources Corp generated $0.05 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Perpetua Resources Corp:

  • The MRQ is 4.6%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is -2.6%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ4.6%TTM-2.6%+7.2%
TTM-2.6%YOY-6.1%+3.5%
TTM-2.6%5Y-20.8%+18.2%
5Y-20.8%10Y-30.8%+10.0%
Compared to industry (Other Precious Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ4.6%-6.6%+11.2%
TTM-2.6%-6.0%+3.4%
YOY-6.1%-9.6%+3.5%
5Y-20.8%-12.2%-8.6%
10Y-30.8%-13.9%-16.9%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Perpetua Resources Corp.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Perpetua Resources Corp is operating .

  • Measures how much profit Perpetua Resources Corp 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 Perpetua Resources Corp to the Other Precious Metals & Mining industry mean.
  • An Operating Margin of 0.0% means the company generated $0.00  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Perpetua Resources Corp:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.0%
TTM-YOY-0.0%
TTM-5Y-0.0%
5Y-10Y-0.0%
Compared to industry (Other Precious Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ--12.1%+12.1%
TTM--25.1%+25.1%
YOY--95.3%+95.3%
5Y--213.2%+213.2%
10Y--392.2%+392.2%
4.3.2.2. Operating Ratio

Measures how efficient Perpetua Resources Corp is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Other Precious Metals & Mining industry mean).
  • An Operation Ratio of 0.00 means that the operating costs are $0.00 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Perpetua Resources Corp:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.000
TTM-YOY-0.000
TTM-5Y-0.000
5Y-10Y-0.000
Compared to industry (Other Precious Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ-1.337-1.337
TTM-1.375-1.375
YOY-2.112-2.112
5Y-4.913-4.913
10Y-6.263-6.263
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Perpetua Resources Corp.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Perpetua Resources Corp is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Other Precious Metals & Mining industry mean).
  • A Current Ratio of 448.11 means the company has $448.11 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Perpetua Resources Corp:

  • The MRQ is 448.107. The company is very able to pay all its short-term debts. +2
  • The TTM is 113.158. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ448.107TTM113.158+334.950
TTM113.158YOY1.227+111.930
TTM113.1585Y26.652+86.505
5Y26.65210Y18.881+7.771
Compared to industry (Other Precious Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ448.1072.333+445.774
TTM113.1582.538+110.620
YOY1.2272.872-1.645
5Y26.6525.510+21.142
10Y18.8815.634+13.247
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Perpetua Resources Corp to the Other Precious Metals & Mining industry mean.
  • A Quick Ratio of 448.11 means the company can pay off $448.11 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Perpetua Resources Corp:

  • The MRQ is 448.107. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 113.336. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ448.107TTM113.336+334.772
TTM113.336YOY2.015+111.321
TTM113.3365Y27.020+86.315
5Y27.02010Y18.998+8.022
Compared to industry (Other Precious Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ448.1071.009+447.098
TTM113.3361.076+112.260
YOY2.0151.636+0.379
5Y27.0202.434+24.586
10Y18.9982.780+16.218
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Perpetua Resources Corp.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Perpetua Resources Corp assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Perpetua Resources Corp to Other Precious Metals & Mining industry mean.
  • A Debt to Asset Ratio of 0.14 means that Perpetua Resources Corp assets are financed with 13.5% credit (debt) and the remaining percentage (100% - 13.5%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Perpetua Resources Corp:

  • The MRQ is 0.135. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.123. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.135TTM0.123+0.013
TTM0.123YOY0.160-0.038
TTM0.1235Y0.272-0.150
5Y0.27210Y0.379-0.107
Compared to industry (Other Precious Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1350.133+0.002
TTM0.1230.128-0.005
YOY0.1600.122+0.038
5Y0.2720.167+0.105
10Y0.3790.231+0.148
4.5.4.2. Debt to Equity Ratio

Measures if Perpetua Resources Corp is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Perpetua Resources Corp to the Other Precious Metals & Mining industry mean.
  • A Debt to Equity ratio of 15.7% means that company has $0.16 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Perpetua Resources Corp:

  • The MRQ is 0.157. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.140. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.157TTM0.140+0.017
TTM0.140YOY0.192-0.052
TTM0.1405Y0.423-0.283
5Y0.42310Y1.247-0.824
Compared to industry (Other Precious Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1570.121+0.036
TTM0.1400.127+0.013
YOY0.1920.122+0.070
5Y0.4230.159+0.264
10Y1.2470.209+1.038
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 Perpetua Resources Corp generates.

  • Above 15 is considered overpriced but always compare Perpetua Resources Corp to the Other Precious Metals & Mining industry mean.
  • A PE ratio of 42.97 means the investor is paying $42.97 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Perpetua Resources Corp:

  • The EOD is 49.590. Based on the earnings, the company is overpriced. -1
  • The MRQ is 42.972. Based on the earnings, the company is overpriced. -1
  • The TTM is -3.984. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD49.590MRQ42.972+6.618
MRQ42.972TTM-3.984+46.955
TTM-3.984YOY-1.960-2.024
TTM-3.9845Y-4.915+0.931
5Y-4.91510Y-3.988-0.927
Compared to industry (Other Precious Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
EOD49.590-5.452+55.042
MRQ42.972-5.771+48.743
TTM-3.984-7.043+3.059
YOY-1.960-7.697+5.737
5Y-4.915-10.928+6.013
10Y-3.988-12.930+8.942
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 Perpetua Resources Corp:

  • The EOD is -142.864. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -123.798. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -40.894. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-142.864MRQ-123.798-19.066
MRQ-123.798TTM-40.894-82.904
TTM-40.894YOY-11.240-29.654
TTM-40.8945Y-14.362-26.532
5Y-14.36210Y-7.281-7.081
Compared to industry (Other Precious Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
EOD-142.864-5.717-137.147
MRQ-123.798-5.802-117.996
TTM-40.894-6.675-34.219
YOY-11.240-7.219-4.021
5Y-14.362-10.436-3.926
10Y-7.281-11.570+4.289
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 Perpetua Resources Corp is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Other Precious Metals & Mining industry mean).
  • A PB ratio of 7.94 means the investor is paying $7.94 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Perpetua Resources Corp:

  • The EOD is 9.159. Based on the equity, the company is overpriced. -1
  • The MRQ is 7.937. Based on the equity, the company is overpriced. -1
  • The TTM is 4.871. Based on the equity, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD9.159MRQ7.937+1.222
MRQ7.937TTM4.871+3.066
TTM4.871YOY2.930+1.941
TTM4.8715Y2.813+2.058
5Y2.81310Y1.469+1.344
Compared to industry (Other Precious Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
EOD9.1591.079+8.080
MRQ7.9371.170+6.767
TTM4.8711.233+3.638
YOY2.9301.754+1.176
5Y2.8132.283+0.530
10Y1.4692.380-0.911
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 Perpetua Resources Corp.

4.8.1. Institutions holding Perpetua Resources Corp

Institutions are holding 66.507% of the shares of Perpetua Resources Corp.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30Paulson & Company Inc38.34879.52042477154200
2024-06-30Kopernik Global Investors, LLC7.83762.96625062707-187884-3.5783
2024-06-30Sun Valley Gold LLC7.224242.1161466650800
2024-06-30BlackRock Inc3.21250.000220751211631068.5306
2024-06-30Herr Investment Group LLC2.24550.50271450498800005.8373
2024-09-30Fourth Sail Capital, LP1.72272.6141111278311127830
2024-09-30Krilogy Advisors LLC1.58310.65811022634-221320-17.7917
2024-06-30Acadian Asset Management LLC0.90070.00495818075818070
2024-06-30State Street Corp0.84410.00015452827208515.2336
2024-06-30Geode Capital Management, LLC0.74710.0002482577371348.3364
2024-06-30Donald Smith & Co Inc0.48770.041831500000
2024-06-30Northern Trust Corp0.38120.0002246256-28919-10.5093
2024-06-30Vanguard Group Inc0.3769024347871203.0124
2024-06-30SEI Investments Co0.2720.0013175717-99840-36.2321
2024-06-30Merk Investments, LLC0.23760.8903153484-76499-33.2629
2024-06-30M&G PLC0.21310.0028137629-44000-24.2252
2024-06-30Morgan Stanley - Brokerage Accounts0.21110136372-21276-13.4959
2024-06-30Neuberger Berman Group LLC0.17030.00051099792187924.8343
2024-06-30Bank of New York Mellon Corp0.16650.00011075511795420.0386
2024-06-30Susquehanna International Group, LLP0.15920.00011028501933323.1486
Total 67.341859.320143499775+1433463+3.3%

4.9.2. Funds holding Perpetua Resources Corp

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Sprott Gold Equity Investor3.4312.0968221626522162650
2024-09-30Kopernik Global All-Cap I1.75550.48471133967-857885-43.0697
2024-10-31iShares Russell 2000 ETF1.57620.01541018179-2296-0.225
2024-08-31Earth Gold Fund UI EUR R1.08512.714870090000
2024-09-30Heptagon Kopernik Glb AllCp Eq C $ Acc1.05630.5014682309-488787-41.7376
2024-08-31Fidelity Small Cap Index0.61270.0129395794-9832-2.4239
2024-10-31iShares Russell 2000 Growth ETF0.54650.030435300700
2024-07-31Multipartner Konwave Gold Equity B USD0.44660.240328849000
2024-02-29ASA Gold and Precious Metals0.3560.21352299832299830
2024-10-31State St Russell Sm/Mid Cp® Indx NL Cl C0.34570.005122330000
2024-09-30Vanguard Russell 2000 ETF0.2730.01331763672128013.7213
2024-10-31State St Russell Sm Cap® Indx SL Cl I0.21870.014914130000
2024-10-31iShares S&P/TSX Global Gold ETF0.21390.13531381712250.1631
2024-07-31M&G Global Strategic Value GBP I Acc0.19760.1777127629-10000-7.2659
2024-09-30NT R2000 Index Fund - NL0.1450.01339368523862.6134
2024-09-30Schwab Small Cap Index0.1420.01339175600
2024-10-31iShares Micro-Cap ETF0.13630.18803000
2024-09-30Kopernik Global All-Cap CIT 20.13070.482384407-67231-44.3365
2024-09-30Northern Trust Russell 2000 Growth Index0.12910.026883385893912.0074
2024-09-30NT R2000 Growth Index Fund - L0.12910.026783385893912.0074
Total 12.9277.31898350309+1051986+12.6%

5.3. Insider Transactions

Insiders are holding 0.421% of the shares of Perpetua Resources Corp.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-10-18Alan Douglas HaslamSELL4000010.07
2024-04-11L Michael BogertSELL215006.22
2024-03-28L Michael BogertSELL82704.15
2024-01-18Chris J RobisonBUY100002.95
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 Assets89,295
Total Liabilities12,090
Total Stockholder Equity77,205
 As reported
Total Liabilities 12,090
Total Stockholder Equity+ 77,205
Total Assets = 89,295

Assets

Total Assets89,295
Total Current Assets20,033
Long-term Assets45
Total Current Assets
Cash And Cash Equivalents 11,211
Net Receivables 8,822
Total Current Assets  (as reported)20,033
Total Current Assets  (calculated)20,033
+/-0
Long-term Assets
Property Plant Equipment 45
Long-term Assets  (as reported)45
Long-term Assets  (calculated)45
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities45
Long-term Liabilities12,045
Total Stockholder Equity77,205
Total Current Liabilities
Short-term Debt 45
Total Current Liabilities  (as reported)45
Total Current Liabilities  (calculated)45
+/-0
Long-term Liabilities
Long-term Liabilities  (as reported)12,045
Long-term Liabilities  (calculated)0
+/- 12,045
Total Stockholder Equity
Common Stock632,677
Retained Earnings -590,881
Other Stockholders Equity 35,409
Total Stockholder Equity (as reported)77,205
Total Stockholder Equity (calculated)77,205
+/-0
Other
Cash and Short Term Investments 11,211
Common Stock Shares Outstanding 65,537
Liabilities and Stockholders Equity 89,295
Net Debt -11,166
Net Working Capital 19,988
Short Long Term Debt Total 45



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-30
> Total Assets 
0
0
12,881
0
114,210
154,882
156,467
194,892
196,071
195,341
195,821
192,759
192,372
202,582
201,415
211,640
211,385
210,187
209,264
208,652
214,071
213,431
213,036
116,392
113,855
111,928
109,031
104,663
103,231
97,010
90,641
83,702
115,435
109,212
101,951
96,819
105,180
98,297
90,505
118,146
111,457
106,709
98,132
91,069
84,105
132,414
124,498
117,651
112,608
106,282
99,445
96,457
94,243
86,676
83,087
78,317
78,298
89,295
89,29578,29878,31783,08786,67694,24396,45799,445106,282112,608117,651124,498132,41484,10591,06998,132106,709111,457118,14690,50598,297105,18096,819101,951109,212115,43583,70290,64197,010103,231104,663109,031111,928113,855116,392213,036213,431214,071208,652209,264210,187211,385211,640201,415202,582192,372192,759195,821195,341196,071194,892156,467154,882114,210012,88100
   > Total Current Assets 
0
0
4,884
0
19,023
51,543
37,341
62,244
48,544
32,621
19,864
10,067
18,811
22,540
14,742
21,821
17,967
13,377
9,764
7,107
10,085
7,030
4,635
44,881
42,627
40,523
37,486
33,352
31,992
25,612
19,241
12,332
44,106
37,668
30,421
25,128
33,447
26,373
18,411
46,127
39,509
34,541
25,792
15,797
8,897
56,996
49,079
42,189
37,047
30,471
23,562
20,618
18,229
9,083
6,854
10,443
10,247
20,033
20,03310,24710,4436,8549,08318,22920,61823,56230,47137,04742,18949,07956,9968,89715,79725,79234,54139,50946,12718,41126,37333,44725,12830,42137,66844,10612,33219,24125,61231,99233,35237,48640,52342,62744,8814,6357,03010,0857,1079,76413,37717,96721,82114,74222,54018,81110,06719,86432,62148,54462,24437,34151,54319,02304,88400
       Cash And Cash Equivalents 
0
0
4,806
0
18,821
51,250
36,954
61,855
48,302
32,403
19,619
9,898
18,681
22,388
14,589
21,682
17,821
13,201
9,623
6,976
9,935
6,899
4,502
44,629
42,159
40,033
37,180
33,013
31,482
25,257
18,915
11,975
43,546
37,172
29,887
24,564
32,828
25,883
17,505
45,415
38,865
33,997
25,038
14,786
8,522
56,082
47,853
41,169
36,089
29,393
22,667
18,560
14,105
7,105
2,094
4,522
1,883
11,211
11,2111,8834,5222,0947,10514,10518,56022,66729,39336,08941,16947,85356,0828,52214,78625,03833,99738,86545,41517,50525,88332,82824,56429,88737,17243,54611,97518,91525,25731,48233,01337,18040,03342,15944,6294,5026,8999,9356,9769,62313,20117,82121,68214,58922,38818,6819,89819,61932,40348,30261,85536,95451,25018,82104,80600
       Short-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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
20,085
23,239
18,412
13,433
10,624
4,000
1,136
3,518
852
0
08523,5181,1364,00010,62413,43318,41223,23920,085000000000000000000000000000000000000000000000000
       Net Receivables 
0
0
20
0
0
0
277
290
149
65
52
37
29
9
10
13
12
5
7
10
11
6
6
41
11
7
23
40
41
64
37
18
92
198
264
284
61
144
124
118
60
85
108
30
69
78
280
62
43
121
280
1,361
3,188
1,979
3,181
1,907
7,609
8,822
8,8227,6091,9073,1811,9793,1881,36128012143622807869301088560118124144612842641989218376441402371141661110751213109293752651492902770002000
       Other Current Assets 
0
0
59
0
201
293
111
99
93
152
193
132
101
143
143
126
134
0
0
120
0
124
127
211
457
484
282
299
468
291
0
0
467
298
270
280
558
347
782
594
584
458
647
981
307
836
946
958
915
958
615
697
936
1,353
443
496
755
0
07554964431,35393669761595891595894683630798164745858459478234755828027029846700291468299282484457211127124012000134126143143101132193152939911129320105900
   > Long-term Assets 
0
0
7,997
0
95,188
103,339
119,126
132,649
147,528
162,720
175,957
182,692
173,561
180,043
186,673
189,819
193,418
196,810
199,500
201,545
203,987
206,402
208,402
71,511
71,228
71,404
71,545
71,311
71,239
71,398
71,401
71,370
71,329
71,544
71,530
71,691
71,733
71,924
72,094
72,019
71,948
72,168
72,339
75,273
75,207
75,418
75,419
75,462
75,561
75,810
75,883
75,840
76,014
54,836
76,233
67,873
68,051
45
4568,05167,87376,23354,83676,01475,84075,88375,81075,56175,46275,41975,41875,20775,27372,33972,16871,94872,01972,09471,92471,73371,69171,53071,54471,32971,37071,40171,39871,23971,31171,54571,40471,22871,511208,402206,402203,987201,545199,500196,810193,418189,819186,673180,043173,561182,692175,957162,720147,528132,649119,126103,33995,18807,99700
       Property Plant Equipment 
0
0
7,979
0
93,673
103,321
119,108
132,631
147,510
162,702
175,939
182,674
173,543
180,025
186,655
189,801
193,400
196,792
199,482
201,527
203,969
206,384
208,384
71,511
71,228
71,404
71,545
71,311
71,239
71,398
71,401
71,370
71,329
71,544
71,530
71,691
71,733
71,924
72,094
72,019
71,948
72,168
72,339
72,273
72,207
72,418
72,419
72,462
72,561
72,810
72,883
72,840
73,014
54,836
73,233
388
65,051
45
4565,05138873,23354,83673,01472,84072,88372,81072,56172,46272,41972,41872,20772,27372,33972,16871,94872,01972,09471,92471,73371,69171,53071,54471,32971,37071,40171,39871,23971,31171,54571,40471,22871,511208,384206,384203,969201,527199,482196,792193,400189,801186,655180,025173,543182,674175,939162,702147,510132,631119,108103,32193,67307,97900
       Other Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
76,316
76,065
0
3,000
3,000
76,494,243,000
76,869,457,000
22,757
0
0
0
69,217
69,21700022,75776,869,457,00076,494,243,0003,0003,000076,06576,3160000000000000000000000000000000000000000000000
> Total Liabilities 
0
0
1,040
0
2,316
3,811
4,217
4,331
5,952
5,146
5,488
2,787
2,634
3,898
3,351
4,634
4,236
2,234
1,585
1,167
1,484
835
846
40,106
77,397
74,722
71,509
66,892
62,479
58,898
56,260
78,762
80,226
76,831
75,289
69,108
56,784
54,659
57,762
85,317
122,138
44,422
40,501
35,925
11,334
11,496
12,897
11,619
12,007
10,703
13,615
14,345
18,978
13,345
10,790
7,955
9,674
12,090
12,0909,6747,95510,79013,34518,97814,34513,61510,70312,00711,61912,89711,49611,33435,92540,50144,422122,13885,31757,76254,65956,78469,10875,28976,83180,22678,76256,26058,89862,47966,89271,50974,72277,39740,1068468351,4841,1671,5852,2344,2364,6343,3513,8982,6342,7875,4885,1465,9524,3314,2173,8112,31601,04000
   > Total Current Liabilities 
0
0
296
0
1,750
3,245
3,654
3,769
5,570
4,765
5,108
2,409
1,661
2,733
2,432
2,055
2,207
1,409
1,129
875
707
516
846
1,631
3,958
3,336
3,128
2,184
2,223
1,822
3,497
2,755
3,530
3,358
3,376
3,599
3,384
4,165
4,682
3,437
4,155
5,621
3,938
4,536
6,309
7,590
5,743
6,076
8,222
8,583
12,403
13,459
13,884
55,279
7,790
4,955
6,674
45
456,6744,9557,79055,27913,88413,45912,4038,5838,2226,0765,7437,5906,3094,5363,9385,6214,1553,4374,6824,1653,3843,5993,3763,3583,5302,7553,4971,8222,2232,1843,1283,3363,9581,6318465167078751,1291,4092,2072,0552,4322,7331,6612,4095,1084,7655,5703,7693,6543,2451,750029600
       Short-term Debt 
0
0
173
0
178
178
181
182
183
185
186
188
189
190
192
193
194
194
194
194
0
0
0
0
0
0
0
0
375
0
0
0
0
0
0
57
85
87
178
181
188
194
202
181
160
118
70
80
98
84
70
44
82
55
28
11
121
45
451211128558244708498807011816018120219418818117887855700000037500000000194194194194193192190189188186185183182181178178017300
       Accounts payable 
0
0
108
0
1,570
3,058
3,461
3,569
5,385
4,575
4,912
2,207
1,472
2,538
2,241
1,862
2,013
1,215
935
681
707
516
561
1,093
500
698
1,273
755
1,849
1,498
3,245
2,191
2,993
2,915
2,921
3,257
3,169
3,975
4,229
3,137
3,654
4,411
3,736
3,315
3,550
4,101
2,838
2,032
2,325
2,742
2,742
2,720
4,889
5,536
4,997
2,744
4,326
0
04,3262,7444,9975,5364,8892,7202,7422,7422,3252,0322,8384,1013,5503,3153,7364,4113,6543,1374,2293,9753,1693,2572,9212,9152,9932,1913,2451,4981,8497551,2736985001,0935615167076819351,2152,0131,8622,2412,5381,4722,2074,9124,5755,3853,5693,4613,0581,570010800
       Other Current Liabilities 
0
0
16
0
2
9
13
19
1
6
10
14
1
4
0
0
0
0
0
0
0
0
285
538
3,458
2,638
1,855
1,429
375
324
253
564
538
444
455
286
131
103
275
120
314
1,016
875
1,039
2,598
3,371
-2,838
3,964
5,800
5,757
9,591
10,695
8,913
49,688
2,765
2,200
2,226
0
02,2262,2002,76549,6888,91310,6959,5915,7575,8003,964-2,8383,3712,5981,0398751,0163141202751031312864554445385642533243751,4291,8552,6383,458538285000000004114106119139201600
   > Long-term Liabilities 
0
0
743
0
566
566
563
561
382
381
379
378
973
1,165
919
2,579
2,029
825
456
292
777
319
561
38,475
73,439
71,386
68,382
64,708
60,256
57,076
52,763
76,007
76,695
73,473
71,913
65,509
53,400
50,494
53,080
81,880
117,982
38,801
36,563
31,389
5,025
3,906
7,154
5,543
3,785
2,120
1,212
886
5,094
13,290
3,000
3,000
3,000
12,045
12,0453,0003,0003,00013,2905,0948861,2122,1203,7855,5437,1543,9065,02531,38936,56338,801117,98281,88053,08050,49453,40065,50971,91373,47376,69576,00752,76357,07660,25664,70868,38271,38673,43938,4755613197772924568252,0292,5799191,165973378379381382561563566566074300
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
25,478
39,694
72,959
29,593
26,060
21,118
4,994
3,906
7,154
5,510
3,763
2,109
1,212
0
5,094
0
0
0
0
0
000005,09401,2122,1093,7635,5107,1543,9064,99421,11826,06029,59372,95939,69425,47800000000000000000000000000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
101
0
0
0
0
0
0
0
0
0
0
0
000000000001010000000000000000000000000000000000000000000000
> Total Stockholder Equity
0
0
11,841
0
111,894
151,071
152,250
190,562
190,119
190,195
190,333
189,972
189,738
198,685
198,064
207,006
207,148
207,953
207,679
207,485
212,587
212,597
212,191
76,285
36,458
37,206
37,521
37,770
40,752
38,112
34,381
4,939
35,209
32,381
26,661
27,710
48,397
43,638
32,743
32,829
-10,681
62,287
57,631
55,145
72,771
120,918
111,601
106,032
100,601
95,579
85,831
82,112
75,265
73,331
72,298
70,361
68,624
77,205
77,20568,62470,36172,29873,33175,26582,11285,83195,579100,601106,032111,601120,91872,77155,14557,63162,287-10,68132,82932,74343,63848,39727,71026,66132,38135,2094,93934,38138,11240,75237,77037,52137,20636,45876,285212,191212,597212,587207,485207,679207,953207,148207,006198,064198,685189,738189,972190,333190,195190,119190,562152,250151,071111,894011,84100
   Common Stock
0
0
0
0
0
0
0
0
0
0
193,860
193,860
193,860
203,135
203,135
212,650
212,650
212,650
212,650
212,650
217,914
217,914
217,914
221,787
222,098
223,702
225,169
225,367
228,765
228,765
228,787
229,412
267,494
267,576
267,596
268,195
283,157
283,157
283,490
283,703
283,767
528,629
528,716
529,393
560,859
615,163
615,359
615,372
615,426
615,426
615,553
616,068
616,189
616,330
618,582
619,428
621,023
632,677
632,677621,023619,428618,582616,330616,189616,068615,553615,426615,426615,372615,359615,163560,859529,393528,716528,629283,767283,703283,490283,157283,157268,195267,596267,576267,494229,412228,787228,765228,765225,367225,169223,702222,098221,787217,914217,914217,914212,650212,650212,650212,650212,650203,135203,135193,860193,860193,8600000000000
   Retained Earnings Total Equity00000-574,200-566,527-561,927-551,470-545,716-539,458-533,2130000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
0
0
0
0
0
0
16,396
17,942
18,935
19,682
20,103
20,193
20,550
20,703
20,797
20,867
21,247
21,309
21,374
21,414
21,566
21,786
21,986
22,101
22,828
23,068
23,377
23,635
23,897
23,956
24,139
24,395
24,868
25,241
25,601
25,883
26,351
26,649
25,973
26,176
27,730
28,319
28,681
0
0
0
0
0
0
0
0
0
0
0
0
00000000000028,68128,31927,73026,17625,97326,64926,35125,88325,60125,24124,86824,39524,13923,95623,89723,63523,37723,06822,82822,10121,98621,78621,56621,41421,37421,30921,24720,86720,79720,70320,55020,19320,10319,68218,93517,94216,396000000000
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
29,455
30,119
30,890
31,622
32,204
32,571
33,276
0
0
0
0
0
0000033,27632,57132,20431,62230,89030,11929,4550000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
12,692
0
117,123
163,056
166,539
207,296
208,823
193,786
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
25,883
26,351
26,649
25,973
26,176
27,730
28,319
28,681
29,455
30,119
30,890
31,622
32,204
32,571
33,276
33,831
34,414
34,576
34,917
35,409
35,40934,91734,57634,41433,83133,27632,57132,20431,62230,89030,11929,45528,68128,31927,73026,17625,97326,64926,35125,8830000000000000000000000000000193,786208,823207,296166,539163,056117,123012,69200



5.3. Balance Sheets

Currency in USD. All numbers in thousands.




5.4. Cash Flows

Currency in USD. All numbers in thousands.