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

SES AI Corp
Buy, Hold or Sell?

Let's analyze Ses together

I guess you are interested in SES AI 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 SES AI 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 SES AI Corp

I send you an email if I find something interesting about SES AI Corp.

1. Quick Overview

1.1. Quick analysis of Ses (30 sec.)










1.2. What can you expect buying and holding a share of Ses? (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
$1.06
Expected worth in 1 year
$0.93
How sure are you?
17.6%

+ What do you gain per year?

Total Gains per Share
$-0.13
Return On Investment
-20.6%

For what price can you sell your share?

Current Price per Share
$0.63
Expected price per share
$0 - $1.07
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Ses (5 min.)




Live pricePrice per Share (EOD)
$0.63
Intrinsic Value Per Share
$-3.27 - $-2.07
Total Value Per Share
$-2.21 - $-1.01

2.2. Growth of Ses (5 min.)




Is Ses growing?

Current yearPrevious yearGrowGrow %
How rich?$340.5m$385.6m-$28.4m-8.0%

How much money is Ses making?

Current yearPrevious yearGrowGrow %
Making money-$14.9m-$15.6m$753.7k5.1%
Net Profit Margin-34.2%0.0%--

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

2.3. Financial Health of Ses (5 min.)




2.4. Comparing to competitors in the Auto Parts industry (5 min.)




  Industry Rankings (Auto Parts)  


Richest
#213 / 556

Most Revenue
#542 / 556

Most Profit
#533 / 556

Most Efficient
#535 / 556
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Ses?

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

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

Speculation

The Price per Share of Ses is $0.6263. 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 Ses.
  • 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 Ses, 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 $1.06. Based on the TTM, the Book Value Change Per Share is $-0.03 per quarter. Based on the YOY, the Book Value Change Per Share is $-0.03 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 Ses.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps-0.06-9.9%-0.05-7.5%-0.05-8.0%-0.03-5.2%-0.03-4.1%
Usd Book Value Change Per Share-0.06-9.0%-0.03-5.2%-0.03-4.9%0.069.9%0.023.8%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Total Gains Per Share-0.06-9.0%-0.03-5.2%-0.03-4.9%0.069.9%0.023.8%
Usd Price Per Share1.25-1.76-3.36-4.32-2.16-
Price to Earnings Ratio-5.04--10.10--17.92--40.03--20.02-
Price-to-Total Gains Ratio-22.29-12.39--224.11--108.97--108.97-
Price to Book Ratio1.18-1.56-2.72--1.54--0.77-
Price-to-Total Gains Ratio-22.29-12.39--224.11--108.97--108.97-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.6263
Number of shares1596
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share-0.030.06
Usd Total Gains Per Share-0.030.06
Gains per Quarter (1596 shares)-51.5099.27
Gains per Year (1596 shares)-205.98397.06
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
10-206-2160397387
20-412-4220794784
30-618-628011911181
40-824-834015881578
50-1030-1040019851975
60-1236-1246023822372
70-1442-1452027792769
80-1648-1658031763166
90-1854-1864035743563
100-2060-2070039713960

How sure are you?

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

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share0.04.00.00.0%1.011.00.08.3%1.016.00.05.9%1.033.00.02.9%3.058.00.04.9%
Book Value Change Per Share1.03.00.025.0%3.09.00.025.0%5.012.00.029.4%6.028.00.017.6%13.048.00.021.3%
Dividend per Share0.00.04.00.0%0.00.012.00.0%0.00.017.00.0%0.00.034.00.0%0.00.061.00.0%
Total Gains per Share1.03.00.025.0%3.09.00.025.0%5.012.00.029.4%6.028.00.017.6%13.048.00.021.3%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of SES AI 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---0.056-0.032-42%-0.031-45%0.062-190%0.024-338%
Book Value Per Share--1.0621.124-6%1.229-14%0.746+42%0.430+147%
Current Ratio--22.21921.273+4%21.890+2%16.184+37%9.393+137%
Debt To Asset Ratio--0.0750.113-33%0.108-30%0.797-91%0.542-86%
Debt To Equity Ratio--0.0840.134-38%0.122-31%0.432-81%0.619-86%
Dividend Per Share----0%-0%-0%-0%
Eps---0.062-0.047-24%-0.050-19%-0.033-47%-0.026-59%
Free Cash Flow Per Share---0.080-0.059-26%-0.049-38%-0.040-49%-0.024-70%
Free Cash Flow To Equity Per Share---0.079-0.056-29%-0.043-45%0.092-186%0.044-281%
Gross Profit Margin--1.0981.090+1%1.000+10%1.067+3%1.328-17%
Intrinsic Value_10Y_max---2.067--------
Intrinsic Value_10Y_min---3.274--------
Intrinsic Value_1Y_max---0.111--------
Intrinsic Value_1Y_min---0.227--------
Intrinsic Value_3Y_max---0.407--------
Intrinsic Value_3Y_min---0.773--------
Intrinsic Value_5Y_max---0.791--------
Intrinsic Value_5Y_min---1.416--------
Market Cap196442752.800-104%401042317.500558086955.963-28%1052878603.780-62%1435623996.813-72%717811998.406-44%
Net Profit Margin----0.3420%-0%-0.0810%-23.6190%
Operating Margin----0.5700%-0%-0.1340%-17.5100%
Operating Ratio---0.570-100%-0%0.134-100%23.645-100%
Pb Ratio0.590-100%1.1771.556-24%2.719-57%-1.540+231%-0.770+165%
Pe Ratio-2.525+50%-5.039-10.102+100%-17.919+256%-40.033+694%-20.016+297%
Price Per Share0.626-100%1.2501.758-29%3.355-63%4.315-71%2.158-42%
Price To Free Cash Flow Ratio-1.963+50%-3.917-7.934+103%-19.671+402%-45.244+1055%-22.622+477%
Price To Total Gains Ratio-11.170+50%-22.29312.387-280%-224.107+905%-108.975+389%-108.975+389%
Quick Ratio--38.35035.954+7%34.267+12%23.344+64%12.812+199%
Return On Assets---0.054-0.038-30%-0.036-33%-0.260+381%-0.226+318%
Return On Equity---0.060-0.043-28%-0.041-32%-0.171+185%-0.257+329%
Total Gains Per Share---0.056-0.032-42%-0.031-45%0.062-190%0.024-338%
Usd Book Value--340596000.000357210250.000-5%385685750.000-12%236525584.412+44%136053292.206+150%
Usd Book Value Change Per Share---0.056-0.032-42%-0.031-45%0.062-190%0.024-338%
Usd Book Value Per Share--1.0621.124-6%1.229-14%0.746+42%0.430+147%
Usd Dividend Per Share----0%-0%-0%-0%
Usd Eps---0.062-0.047-24%-0.050-19%-0.033-47%-0.026-59%
Usd Free Cash Flow---25593547.000-18697457.000-27%-15402500.000-40%-12981460.471-49%-7586230.235-70%
Usd Free Cash Flow Per Share---0.080-0.059-26%-0.049-38%-0.040-49%-0.024-70%
Usd Free Cash Flow To Equity Per Share---0.079-0.056-29%-0.043-45%0.092-186%0.044-281%
Usd Market Cap196442752.800-104%401042317.500558086955.963-28%1052878603.780-62%1435623996.813-72%717811998.406-44%
Usd Price Per Share0.626-100%1.2501.758-29%3.355-63%4.315-71%2.158-42%
Usd Profit---19897000.000-14920000.000-25%-15673750.000-21%-10913470.588-45%-8374647.059-58%
Usd Revenue---1964000.000-100%-0%462117.647-100%747823.529-100%
Usd Total Gains Per Share---0.056-0.032-42%-0.031-45%0.062-190%0.024-338%
 EOD+3 -5MRQTTM+8 -24YOY+8 -225Y+13 -1910Y+12 -20

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-2.525
Price to Book Ratio (EOD)Between0-10.590
Net Profit Margin (MRQ)Greater than00.000
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than138.350
Current Ratio (MRQ)Greater than122.219
Debt to Asset Ratio (MRQ)Less than10.075
Debt to Equity Ratio (MRQ)Less than10.084
Return on Equity (MRQ)Greater than0.15-0.060
Return on Assets (MRQ)Greater than0.05-0.054
Total5/10 (50.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5036.346
Ma 20Greater thanMa 500.702
Ma 50Greater thanMa 1000.883
Ma 100Greater thanMa 2001.063
OpenGreater thanClose0.579
Total0/5 (0.0%)

4. In-depth Analysis

4.1 About SES AI Corp

SES AI Corporation engages in the development and production of high-performance Lithium-metal rechargeable batteries for electric vehicles, electric vehicle take-off and landing, and other applications. The company was founded in 2012 and is headquartered in Woburn, Massachusetts.

Fundamental data was last updated by Penke on 2024-10-01 19:47:04.

4.2 In-depth Summary

4.2.1. Financial Health Summary

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

4.2.2. Valuation Summary

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

  • Above 10% is considered healthy but always compare Ses to the Auto Parts 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 SES AI Corp:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-34.2%+34.2%
TTM-34.2%YOY--34.2%
TTM-34.2%5Y-8.1%-26.2%
5Y-8.1%10Y-2,361.9%+2,353.8%
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ-4.5%-4.5%
TTM-34.2%4.1%-38.3%
YOY-3.7%-3.7%
5Y-8.1%3.0%-11.1%
10Y-2,361.9%4.1%-2,366.0%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Ses to the Auto Parts industry mean.
  • -5.4% Return on Assets means that Ses generated $-0.05 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of SES AI Corp:

  • The MRQ is -5.4%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -3.8%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-5.4%TTM-3.8%-1.6%
TTM-3.8%YOY-3.6%-0.2%
TTM-3.8%5Y-26.0%+22.2%
5Y-26.0%10Y-22.6%-3.4%
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ-5.4%1.2%-6.6%
TTM-3.8%1.1%-4.9%
YOY-3.6%1.1%-4.7%
5Y-26.0%1.0%-27.0%
10Y-22.6%1.2%-23.8%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Ses to the Auto Parts industry mean.
  • -6.0% Return on Equity means Ses generated $-0.06 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of SES AI Corp:

  • The MRQ is -6.0%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -4.3%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-6.0%TTM-4.3%-1.7%
TTM-4.3%YOY-4.1%-0.2%
TTM-4.3%5Y-17.1%+12.8%
5Y-17.1%10Y-25.7%+8.6%
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ-6.0%2.5%-8.5%
TTM-4.3%2.4%-6.7%
YOY-4.1%2.1%-6.2%
5Y-17.1%1.8%-18.9%
10Y-25.7%2.3%-28.0%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of SES AI Corp.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Ses is operating .

  • Measures how much profit Ses 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 Ses to the Auto Parts 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 SES AI Corp:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-57.0%+57.0%
TTM-57.0%YOY--57.0%
TTM-57.0%5Y-13.4%-43.6%
5Y-13.4%10Y-1,751.0%+1,737.6%
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ-6.5%-6.5%
TTM-57.0%4.7%-61.7%
YOY-4.7%-4.7%
5Y-13.4%4.6%-18.0%
10Y-1,751.0%5.2%-1,756.2%
4.3.2.2. Operating Ratio

Measures how efficient Ses is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Auto Parts 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 SES AI Corp:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM0.570-0.570
TTM0.570YOY-+0.570
TTM0.5705Y0.134+0.436
5Y0.13410Y23.645-23.511
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ-1.560-1.560
TTM0.5701.445-0.875
YOY-1.295-1.295
5Y0.1341.256-1.122
10Y23.6451.176+22.469
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of SES AI Corp.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Auto Parts industry mean).
  • A Current Ratio of 22.22 means the company has $22.22 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of SES AI Corp:

  • The MRQ is 22.219. The company is very able to pay all its short-term debts. +2
  • The TTM is 21.273. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ22.219TTM21.273+0.946
TTM21.273YOY21.890-0.617
TTM21.2735Y16.184+5.089
5Y16.18410Y9.393+6.792
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ22.2191.568+20.651
TTM21.2731.598+19.675
YOY21.8901.623+20.267
5Y16.1841.613+14.571
10Y9.3931.491+7.902
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Ses to the Auto Parts industry mean.
  • A Quick Ratio of 38.35 means the company can pay off $38.35 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of SES AI Corp:

  • The MRQ is 38.350. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 35.954. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ38.350TTM35.954+2.395
TTM35.954YOY34.267+1.688
TTM35.9545Y23.344+12.611
5Y23.34410Y12.812+10.532
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ38.3500.720+37.630
TTM35.9540.743+35.211
YOY34.2670.848+33.419
5Y23.3440.862+22.482
10Y12.8120.882+11.930
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of SES AI Corp.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Ses to Auto Parts industry mean.
  • A Debt to Asset Ratio of 0.08 means that Ses assets are financed with 7.5% credit (debt) and the remaining percentage (100% - 7.5%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of SES AI Corp:

  • The MRQ is 0.075. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.113. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.075TTM0.113-0.038
TTM0.113YOY0.108+0.005
TTM0.1135Y0.797-0.684
5Y0.79710Y0.542+0.255
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0750.492-0.417
TTM0.1130.489-0.376
YOY0.1080.493-0.385
5Y0.7970.489+0.308
10Y0.5420.479+0.063
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Ses to the Auto Parts industry mean.
  • A Debt to Equity ratio of 8.4% means that company has $0.08 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of SES AI Corp:

  • The MRQ is 0.084. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.134. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.084TTM0.134-0.050
TTM0.134YOY0.122+0.013
TTM0.1345Y0.432-0.298
5Y0.43210Y0.619-0.187
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0841.019-0.935
TTM0.1341.018-0.884
YOY0.1221.026-0.904
5Y0.4321.026-0.594
10Y0.6191.042-0.423
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 Ses generates.

  • Above 15 is considered overpriced but always compare Ses to the Auto Parts industry mean.
  • A PE ratio of -5.04 means the investor is paying $-5.04 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of SES AI Corp:

  • The EOD is -2.525. Based on the earnings, the company is expensive. -2
  • The MRQ is -5.039. Based on the earnings, the company is expensive. -2
  • The TTM is -10.102. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-2.525MRQ-5.039+2.514
MRQ-5.039TTM-10.102+5.063
TTM-10.102YOY-17.919+7.817
TTM-10.1025Y-40.033+29.931
5Y-40.03310Y-20.016-20.016
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
EOD-2.52514.018-16.543
MRQ-5.03913.767-18.806
TTM-10.10213.846-23.948
YOY-17.91914.022-31.941
5Y-40.03316.801-56.834
10Y-20.01621.141-41.157
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 SES AI Corp:

  • The EOD is -1.963. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -3.917. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -7.934. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-1.963MRQ-3.917+1.955
MRQ-3.917TTM-7.934+4.016
TTM-7.934YOY-19.671+11.738
TTM-7.9345Y-45.244+37.311
5Y-45.24410Y-22.622-22.622
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
EOD-1.9635.092-7.055
MRQ-3.9175.425-9.342
TTM-7.9341.845-9.779
YOY-19.6712.703-22.374
5Y-45.2441.593-46.837
10Y-22.6222.160-24.782
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 Ses is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Auto Parts industry mean).
  • A PB ratio of 1.18 means the investor is paying $1.18 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of SES AI Corp:

  • The EOD is 0.590. Based on the equity, the company is cheap. +2
  • The MRQ is 1.177. Based on the equity, the company is underpriced. +1
  • The TTM is 1.556. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD0.590MRQ1.177-0.588
MRQ1.177TTM1.556-0.378
TTM1.556YOY2.719-1.163
TTM1.5565Y-1.540+3.096
5Y-1.54010Y-0.770-0.770
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
EOD0.5901.358-0.768
MRQ1.1771.359-0.182
TTM1.5561.570-0.014
YOY2.7191.505+1.214
5Y-1.5401.659-3.199
10Y-0.7702.174-2.944
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 SES AI Corp.

4.8.1. Institutions holding SES AI Corp

Institutions are holding 43.856% of the shares of SES AI Corp.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30Temasek Holdings Ltd.9.69850.20133467575700
2024-06-30General Motors Holdings LLC9.245626.85143305633700
2024-06-30Vanguard Group Inc2.66960.00029544783-2285624-19.3199
2024-06-30BlackRock Inc2.52740.00039036370217020.2407
2024-06-30Amvescap Plc.1.12280.0011401457266311719.7859
2024-06-30Geode Capital Management, LLC0.84220.00033011017678062.3038
2024-06-30State Street Corp0.70420.00012517616-294356-10.468
2024-06-30Charles Schwab Investment Management Inc0.31190.00031115334887848.6488
2024-06-30Northern Trust Corp0.29960.00021071133-38716-3.4884
2024-06-30JANE STREET GROUP, LLC0.22180.0002793010645568437.8454
2024-06-30Nuveen Asset Management, LLC0.12520.000244767700
2024-06-30Bank of New York Mellon Corp0.11970.00014279447179420.1584
2024-06-30Fidelity International Ltd0.11190.000540000000
2024-06-30Goldman Sachs Group Inc0.10120.0001361915253809234.7779
2024-06-30Squarepoint Ops LLC0.06910.00052469642252991039.9215
2024-06-30Susquehanna International Group, LLP0.04920175771148372541.5234
2024-06-30Morgan Stanley - Brokerage Accounts0.0480171677-196903-53.4221
2024-06-30Rhumbline Advisers0.04790.000217128970724.3065
2024-06-30NewEdge Wealth, LLC0.03940.003814084500
2024-06-30Renaissance Technologies Corp0.03390.00031213004680062.8188
Total 28.389127.0611101501311-575476-0.6%

4.9.2. Funds holding SES AI Corp

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-08-31Invesco WilderHill Clean Energy ETF1.24151.5319443865200
2024-08-31Vanguard Total Stock Mkt Idx Inv1.08650.0002388466000
2024-08-30iShares Russell 2000 ETF0.9080.00493246476205410.6367
2024-08-31Vanguard Institutional Extnd Mkt Idx Tr0.61620.0022220310700
2024-08-31Vanguard Small Cap Index0.44340.0011158522837820.2391
2024-06-30DUI Wertefinder I0.36360.6365130000000
2024-06-30Fidelity Small Cap Index0.35620.00591273614322102.5946
2024-08-30iShares Russell 2000 Value ETF0.31020.00951109123-3710-0.3334
2024-08-31Vanguard Small Cap Growth Index Inv0.24610.0026879849-3888-0.4399
2024-07-31Fidelity Extended Market Index0.24010.0026858346205802.4565
2024-08-31State St Russell Sm/Mid Cp® Indx NL Cl C0.21360.001876382900
2024-08-31Schwab US Small-Cap ETF™0.19320.004169062800
2024-08-31Vanguard Russell 2000 ETF0.14730.0052526483132982.5913
2024-08-31State St Russell Sm Cap® Indx SL Cl I0.13190.0051471700115002.4989
2024-06-30Fidelity True North Cl F0.11190.012540000000
2023-12-31NT R2000 Value Index Fund - NL0.09350.016233442200
2024-08-31Schwab Small Cap Index0.08580.005130668300
2024-08-30iShares Micro-Cap ETF0.08420.035330088400
2024-06-30NT R2000 Index Fund - NL0.08370.0061299181-42159-12.351
2024-06-30BlackRock Extended Equity Market K0.07980.0026285455-275-0.0962
Total 7.03672.291425158320+51879+0.2%

5.3. Insider Transactions

Insiders are holding 24.178% of the shares of SES AI Corp.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-09-20Holdings (private) Ltd TemasekSELL2531190.83
2024-09-18Holdings (private) Ltd TemasekSELL10000000.87
2024-09-16Holdings (private) Ltd TemasekSELL678901.02
2024-09-16Jing NealisSELL324871.02
2024-09-13Holdings (private) Ltd TemasekSELL1655391.04
2024-08-29Jing NealisSELL500001.05
2024-08-12Kyle PilkingtonSELL42760.81
2024-07-01Hong GanSELL250001.17
2024-05-08Hong GanSELL250001.42
2024-04-01Hong GanSELL250001.6
2024-03-01Hong GanSELL250001.69
2024-02-01Hong GanSELL250001.38
2024-01-02Hong GanSELL250001.85
2023-12-18Jing NealisSELL112422.09
2023-12-14Rohit MakhariaSELL2120002.26
2023-12-11Rohit MakhariaSELL750002.12
2023-12-05Hong GanSELL250002.28
2023-11-17Jing NealisSELL108022.37
2023-10-17Jing NealisSELL109102.51
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Latest Balance Sheet

Balance Sheet of 2024-06-30. Currency in USD. All numbers in thousands.

Summary
Total Assets368,371
Total Liabilities27,775
Total Stockholder Equity331,573
 As reported
Total Liabilities 27,775
Total Stockholder Equity+ 331,573
Total Assets = 368,371

Assets

Total Assets368,371
Total Current Assets310,139
Long-term Assets58,232
Total Current Assets
Cash And Cash Equivalents 54,816
Short-term Investments 239,939
Net Receivables 590
Inventory 519
Other Current Assets 14,275
Total Current Assets  (as reported)310,139
Total Current Assets  (calculated)310,139
+/-0
Long-term Assets
Property Plant Equipment 52,359
Intangible Assets 1,281
Long-term Assets Other 2,282
Long-term Assets  (as reported)58,232
Long-term Assets  (calculated)55,922
+/- 2,310

Liabilities & Shareholders' Equity

Total Current Liabilities13,958
Long-term Liabilities13,817
Total Stockholder Equity331,573
Total Current Liabilities
Short-term Debt 2,474
Accounts payable 2,363
Other Current Liabilities 8,774
Total Current Liabilities  (as reported)13,958
Total Current Liabilities  (calculated)13,611
+/- 347
Long-term Liabilities
Capital Lease Obligations Min Short Term Debt9,348
Long-term Liabilities Other 4,469
Long-term Liabilities  (as reported)13,817
Long-term Liabilities  (calculated)13,817
+/- 0
Total Stockholder Equity
Common Stock35
Retained Earnings -234,140
Accumulated Other Comprehensive Income -2,521
Other Stockholders Equity 568,199
Total Stockholder Equity (as reported)331,573
Total Stockholder Equity (calculated)331,573
+/-0
Other
Capital Stock35
Cash and Short Term Investments 294,755
Common Stock Shares Outstanding 320,834
Current Deferred Revenue347
Liabilities and Stockholders Equity 368,371
Net Debt -42,994
Net Invested Capital 331,573
Net Working Capital 296,181
Property Plant and Equipment Gross 52,359
Short Long Term Debt Total 11,822



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302019-12-312019-03-312018-12-312018-09-302018-03-312017-12-312017-09-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-09-30
> Total Assets 
42,100
91,200
177,700
169,900
157,900
151,500
146,100
140,300
129,300
124,200
120,600
115,400
111,900
107,500
110,000
105,700
102,000
96,000
92,800
96,700
97,000
91,600
88,400
88,700
88,800
95,400
91,700
85,700
66,500
63,200
73,800
72,100
69,100
65,700
55,200
52,100
37,400
35,200
15,300
21,200
19,900
14,300
10,481
9,010
2,656
0
24,589
277,257
277,468
197,734
193,353
474,413
453,601
442,246
442,323
427,873
417,983
403,253
461,341
385,884
368,371
368,371385,884461,341403,253417,983427,873442,323442,246453,601474,413193,353197,734277,468277,25724,58902,6569,01010,48114,30019,90021,20015,30035,20037,40052,10055,20065,70069,10072,10073,80063,20066,50085,70091,70095,40088,80088,70088,40091,60097,00096,70092,80096,000102,000105,700110,000107,500111,900115,400120,600124,200129,300140,300146,100151,500157,900169,900177,70091,20042,100
   > Total Current Assets 
5,800
50,100
130,700
119,700
108,600
101,500
93,200
58,600
55,000
50,700
48,100
42,800
39,200
34,900
36,300
32,200
28,500
23,100
20,400
25,300
25,900
21,000
18,500
17,600
17,700
25,300
21,800
16,400
18,100
15,100
25,600
25,400
23,200
20,000
17,400
24,300
10,200
7,700
5,700
11,500
10,000
8,100
4,255
2,788
1,838
0
15,103
1,212
1,420
182,184
169,970
441,029
415,867
402,239
396,641
362,789
369,713
352,117
348,627
327,112
310,139
310,139327,112348,627352,117369,713362,789396,641402,239415,867441,029169,970182,1841,4201,21215,10301,8382,7884,2558,10010,00011,5005,7007,70010,20024,30017,40020,00023,20025,40025,60015,10018,10016,40021,80025,30017,70017,60018,50021,00025,90025,30020,40023,10028,50032,20036,30034,90039,20042,80048,10050,70055,00058,60093,200101,500108,600119,700130,70050,1005,800
       Cash And Cash Equivalents 
3,300
48,100
127,900
71,100
59,600
98,600
90,400
55,000
50,900
45,800
42,600
37,700
34,200
29,400
32,200
27,700
24,400
19,800
18,000
22,700
23,300
18,500
15,900
15,100
12,400
21,700
19,400
14,400
13,700
11,600
22,200
21,500
18,400
16,700
13,800
11,000
9,300
7,000
5,000
10,300
8,600
7,100
3,428
2,393
871
0
2,439
134
501
30,093
160,497
426,076
404,607
394,664
106,623
47,975
51,474
49,938
85,671
129,609
54,816
54,816129,60985,67149,93851,47447,975106,623394,664404,607426,076160,49730,0935011342,43908712,3933,4287,1008,60010,3005,0007,0009,30011,00013,80016,70018,40021,50022,20011,60013,70014,40019,40021,70012,40015,10015,90018,50023,30022,70018,00019,80024,40027,70032,20029,40034,20037,70042,60045,80050,90055,00090,40098,60059,60071,100127,90048,1003,300
       Short-term Investments 
0
0
0
45,000
45,000
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
0
0
0
0
0
0
0
0
0
12,291
29
0
150,000
0
0
0
0
283,460
305,145
305,142
292,225
246,775
189,147
239,939
239,939189,147246,775292,225305,142305,145283,4600000150,00002912,2910000000000000000000000000000000000000000045,00045,000000
       Net Receivables 
0
0
200
300
800
200
1,300
1,900
2,400
3,400
2,700
2,300
2,600
2,600
2,600
2,300
700
100
300
100
100
100
0
0
100
700
700
700
700
700
700
100
0
0
0
0
0
0
200
400
400
300
0
0
15
0
0
0
0
1,138
7,910
7,537
5,388
1,980
2,383
2,805
6,000
2,481
3,911
1,217
590
5901,2173,9112,4816,0002,8052,3831,9805,3887,5377,9101,13800001500300400400200000000100700700700700700700100001001001003001007002,3002,6002,6002,6002,3002,7003,4002,4001,9001,30020080030020000
       Other Current Assets 
2,500
2,000
2,100
2,800
2,600
2,000
700
1,000
800
600
1,800
1,700
1,400
1,700
1,300
1,200
2,300
2,300
2,100
2,500
2,500
2,400
2,600
2,500
4,700
1,900
800
900
3,100
2,300
2,100
2,300
3,700
3,200
3,600
13,300
900
700
500
800
1,000
700
827
395
952
0
373
1,079
919
953
1,563
7,416
5,872
5,595
3,792
6,362
6,794
6,877
11,712
6,714
14,275
14,2756,71411,7126,8776,7946,3623,7925,5955,8727,4161,5639539191,07937309523958277001,00080050070090013,3003,6003,2003,7002,3002,1002,3003,1009008001,9004,7002,5002,6002,4002,5002,5002,1002,3002,3001,2001,3001,7001,4001,7001,8006008001,0007002,0002,6002,8002,1002,0002,500
   > Long-term Assets 
36,300
41,100
47,000
50,200
49,300
50,000
52,900
81,700
74,300
73,500
72,500
72,600
72,700
72,600
73,700
73,500
73,500
72,900
72,400
71,400
71,100
70,600
69,900
71,100
71,100
70,100
69,900
69,300
48,400
48,100
48,200
46,700
45,900
45,700
37,800
27,800
27,200
27,500
9,600
9,700
9,900
6,200
6,226
6,222
818
0
9,486
276,045
276,048
15,550
23,383
33,384
37,734
40,007
45,682
65,084
48,270
51,136
112,714
58,772
58,232
58,23258,772112,71451,13648,27065,08445,68240,00737,73433,38423,38315,550276,048276,0459,48608186,2226,2266,2009,9009,7009,60027,50027,20027,80037,80045,70045,90046,70048,20048,10048,40069,30069,90070,10071,10071,10069,90070,60071,10071,40072,40072,90073,50073,50073,70072,60072,70072,60072,50073,50074,30081,70052,90050,00049,30050,20047,00041,10036,300
       Property Plant Equipment 
28,700
35,300
40,000
42,300
43,600
44,600
43,800
43,200
37,400
36,800
35,900
35,800
35,500
35,300
35,900
34,800
34,600
34,000
33,900
33,300
33,100
32,700
32,600
32,400
32,800
31,900
31,500
31,100
10,700
10,400
10,300
9,000
8,300
8,300
100
100
0
0
0
0
0
7
0
4
3
0
6,044
0
0
5,656
12,494
27,459
31,746
35,720
39,119
39,505
43,967
46,336
51,058
51,819
52,359
52,35951,81951,05846,33643,96739,50539,11935,72031,74627,45912,4945,656006,04403407000001001008,3008,3009,00010,30010,40010,70031,10031,50031,90032,80032,40032,60032,70033,10033,30033,90034,00034,60034,80035,90035,30035,50035,80035,90036,80037,40043,20043,80044,60043,60042,30040,00035,30028,700
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,630
0
0
0
0
0
0
0
0
0
1,312
0
01,3120000000001,6300000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
19,541
0
0
0
0
0
0000019,5410000000000000000000000000000000000000000000000000000000
       Intangible Assets 
1,700
1,600
1,500
1,500
1,500
1,400
1,400
1,300
1,300
1,300
1,300
1,200
1,300
1,200
1,200
1,200
1,200
1,100
1,100
1,100
1,100
1,100
1,100
1,000
1,000
1,000
1,000
1,000
1,000
1,000
900
1,000
900
900
900
900
900
900
1,000
1,000
1,000
1,000
1,064
1,061
794
0
1,728
0
0
2
1,626
1,708
1,536
1,504
1,473
1,441
1,409
1,377
1,345
1
1,281
1,28111,3451,3771,4091,4411,4731,5041,5361,7081,6262001,72807941,0611,0641,0001,0001,0001,0009009009009009009001,0009001,0001,0001,0001,0001,0001,0001,0001,1001,1001,1001,1001,1001,1001,2001,2001,2001,2001,3001,2001,3001,3001,3001,3001,4001,4001,5001,5001,5001,6001,700
       Long-term Assets Other 
5,900
4,200
5,500
6,400
4,200
4,000
6,200
4,900
3,400
3,200
2,900
2,900
3,000
2,900
3,100
3,600
3,700
4,000
4,100
4,000
3,700
3,800
2,900
2,800
2,400
2,300
2,500
2,300
1,900
1,900
2,200
1,900
1,900
1,700
10,600
600
100
100
100
100
100
200
139
134
2
0
1,714
0
0
5,583
-266,795
3,742
4,452
2,783
5,090
4,597
2,894
3,423
3,428
3,314
2,282
2,2823,3143,4283,4232,8944,5975,0902,7834,4523,742-266,7955,583001,7140213413920010010010010010060010,6001,7001,9001,9002,2001,9001,9002,3002,5002,3002,4002,8002,9003,8003,7004,0004,1004,0003,7003,6003,1002,9003,0002,9002,9003,2003,4004,9006,2004,0004,2006,4005,5004,2005,900
> Total Liabilities 
23,200
25,900
27,200
25,700
22,300
21,400
22,300
20,400
18,100
16,700
16,000
13,700
13,200
11,600
12,500
11,900
12,600
11,500
12,000
12,400
10,600
8,500
9,200
12,400
13,300
9,700
9,800
7,900
13,300
13,600
13,900
15,100
15,200
14,100
13,400
12,900
900
800
1,000
7,500
7,400
9,000
7,639
7,675
7,649
0
86,658
29,336
39,993
277,611
281,675
82,007
41,798
48,533
50,175
45,546
43,428
39,530
93,121
29,582
27,775
27,77529,58293,12139,53043,42845,54650,17548,53341,79882,007281,675277,61139,99329,33686,65807,6497,6757,6399,0007,4007,5001,00080090012,90013,40014,10015,20015,10013,90013,60013,3007,9009,8009,70013,30012,4009,2008,50010,60012,40012,00011,50012,60011,90012,50011,60013,20013,70016,00016,70018,10020,40022,30021,40022,30025,70027,20025,90023,200
   > Total Current Liabilities 
11,500
10,800
13,100
13,000
10,000
10,100
11,100
9,900
9,800
10,500
9,800
8,600
8,100
7,600
8,500
9,100
9,800
10,000
10,500
12,200
10,200
9,300
10,100
13,300
14,200
10,600
10,400
8,600
14,500
14,800
15,000
16,300
16,600
15,600
15,000
14,600
2,000
2,000
1,800
1,700
1,500
1,700
7,258
7,497
1,804
0
3,876
187
232
6,998
10,985
27,680
15,112
16,935
20,628
16,257
16,605
15,801
20,355
13,943
13,958
13,95813,94320,35515,80116,60516,25720,62816,93515,11227,68010,9856,9982321873,87601,8047,4977,2581,7001,5001,7001,8002,0002,00014,60015,00015,60016,60016,30015,00014,80014,5008,60010,40010,60014,20013,30010,1009,30010,20012,20010,50010,0009,8009,1008,5007,6008,1008,6009,80010,5009,8009,90011,10010,10010,00013,00013,10010,80011,500
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,300
3,300
3,300
3,100
3,900
3,900
0
0
0
0
0
0
0
0
0
0
0
0
840
0
0
0
0
1,693
1,633
1,823
1,899
2,066
2,099
2,144
2,404
2,436
2,474
2,4742,4362,4042,1442,0992,0661,8991,8231,6331,69300008400000000000003,9003,9003,1003,3003,3003,3000000000000000000000000000000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
840
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000008400000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,032
63
50
3,637
4,712
16,756
7,357
4,243
6,187
2,789
5,069
5,820
4,830
2,762
2,363
2,3632,7624,8305,8205,0692,7896,1874,2437,35716,7564,7123,63750631,0320000000000000000000000000000000000000000000000
       Other Current Liabilities 
11,500
10,800
13,100
13,000
10,000
10,100
11,100
9,900
9,800
10,500
9,278
8,103
7,603
7,600
8,500
9,100
9,800
9,016
10,500
12,200
10,200
9,300
10,100
13,300
14,200
10,600
10,400
8,600
11,200
11,500
11,700
13,200
12,700
11,700
15,000
14,600
2,000
2,000
1,800
1,700
1,500
1,494
7,258
7,497
1,684
0
373
124
182
3,361
6,273
9,231
6,122
10,869
8,353
8,629
9,437
7,837
12,833
8,668
8,774
8,7748,66812,8337,8379,4378,6298,35310,8696,1229,2316,2733,36118212437301,6847,4977,2581,4941,5001,7001,8002,0002,00014,60015,00011,70012,70013,20011,70011,50011,2008,60010,40010,60014,20013,30010,1009,30010,20012,20010,5009,0169,8009,1008,5007,6007,6038,1039,27810,5009,8009,90011,10010,10010,00013,00013,10010,80011,500
   > Long-term Liabilities 
11,700
15,100
14,100
12,700
12,300
11,300
11,200
10,500
8,300
6,200
6,200
5,100
5,100
4,000
4,000
2,800
2,800
1,500
1,500
200
400
-800
-900
-900
-900
-900
-600
-700
-1,200
-1,200
-1,100
-1,200
-1,400
-1,500
-1,600
-1,700
-1,100
-1,200
-800
5,800
5,900
7,300
381
178
5,845
0
82,782
29,149
39,761
270,613
270,690
54,327
26,686
31,598
29,547
29,289
26,823
23,729
72,766
15,639
13,817
13,81715,63972,76623,72926,82329,28929,54731,59826,68654,327270,690270,61339,76129,14982,78205,8451783817,3005,9005,800-800-1,200-1,100-1,700-1,600-1,500-1,400-1,200-1,100-1,200-1,200-700-600-900-900-900-900-8004002001,5001,5002,8002,8004,0004,0005,1005,1006,2006,2008,30010,50011,20011,30012,30012,70014,10015,10011,700
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
631
1,064
1,153
0
0
0
0
0
0
0
0
0
0
00000000001,1531,064631000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
738
0
0
672
749
44,218
16,855
21,539
19,378
0
16,356
14,195
0
0
0
00014,19516,356019,37821,53916,85544,218749672007380000000000000000000000000000000000000000000000
       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
0
0
0
2,679
5,711
44,081
15,123
19,993
10,961
10,392
7,466
0
0
0
0
00007,46610,39210,96119,99315,12344,0815,7112,6790000000000000000000000000000000000000000000000000
> Total Stockholder Equity
19,000
65,300
150,500
144,200
135,600
130,200
123,800
119,900
111,200
107,500
104,600
101,700
98,600
95,900
97,500
93,800
89,400
84,500
80,900
84,200
86,500
83,200
79,200
76,300
75,500
85,800
81,900
77,800
53,200
49,600
59,800
57,000
54,000
51,600
41,700
39,100
36,500
34,400
14,300
13,600
12,500
5,400
2,842
1,335
-4,993
0
-62,069
247,921
237,475
-79,877
-88,322
392,406
411,803
393,713
392,148
382,327
374,555
363,723
358,950
347,389
331,573
331,573347,389358,950363,723374,555382,327392,148393,713411,803392,406-88,322-79,877237,475247,921-62,0690-4,9931,3352,8425,40012,50013,60014,30034,40036,50039,10041,70051,60054,00057,00059,80049,60053,20077,80081,90085,80075,50076,30079,20083,20086,50084,20080,90084,50089,40093,80097,50095,90098,600101,700104,600107,500111,200119,900123,800130,200135,600144,200150,50065,30019,000
   Common Stock
300
400
500
500
500
500
500
500
500
500
500
500
500
500
500
500
500
500
500
600
600
600
600
600
600
700
700
700
700
700
900
900
900
900
900
900
900
900
100
100
100
100
110
110
14
0
1
1
1
553,069
6
34
34
34
35
35
35
35
35
35
35
353535353535353434346553,069111014110110100100100100900900900900900900900900700700700700700600600600600600600500500500500500500500500500500500500500500500500500400300
   Retained Earnings 
-22,500
-26,800
-46,100
-54,600
-64,400
-68,000
-74,700
-79,300
-88,300
-92,800
-96,400
-100,200
-103,800
-107,300
-111,900
-116,500
-121,500
-126,900
-131,800
-136,300
-140,700
-146,100
-151,700
-155,900
-157,300
-161,500
-166,000
-170,500
-196,100
-200,000
-203,900
-208,400
-212,400
-215,300
-226,900
-229,900
-230,500
-233,200
-250,500
-254,400
-255,800
-260,100
-262,894
-264,404
-270,784
0
-63,038
1,495
-8,950
-81,257
-94,293
-121,326
-112,311
-136,639
-144,677
-161,512
-174,460
-187,933
-198,686
-214,243
-234,140
-234,140-214,243-198,686-187,933-174,460-161,512-144,677-136,639-112,311-121,326-94,293-81,257-8,9501,495-63,0380-270,784-264,404-262,894-260,100-255,800-254,400-250,500-233,200-230,500-229,900-226,900-215,300-212,400-208,400-203,900-200,000-196,100-170,500-166,000-161,500-157,300-155,900-151,700-146,100-140,700-136,300-131,800-126,900-121,500-116,500-111,900-107,300-103,800-100,200-96,400-92,800-88,300-79,300-74,700-68,000-64,400-54,600-46,100-26,800-22,500
   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
24
3,504
13,949
0
0
513,222
524,981
532,413
538,041
544,516
551,905
554,403
0
0
0
000554,403551,905544,516538,041532,413524,981513,2220013,9493,504240000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
41,200
91,700
197,100
200,100
199,500
197,700
201,600
198,700
199,000
199,800
200,500
201,400
201,900
202,700
208,900
209,800
210,400
210,900
212,200
219,900
226,600
228,700
230,300
231,600
232,200
246,600
247,200
247,600
248,600
248,900
262,800
264,500
265,500
266,000
267,700
268,100
266,100
266,700
264,700
267,900
268,200
265,400
265,626
265,629
265,777
0
754
3,566
13,949
-552,140
5,328
38,809
71,380
90,167
538,041
116,643
551,905
554,403
559,214
563,966
568,199
568,199563,966559,214554,403551,905116,643538,04190,16771,38038,8095,328-552,14013,9493,5667540265,777265,629265,626265,400268,200267,900264,700266,700266,100268,100267,700266,000265,500264,500262,800248,900248,600247,600247,200246,600232,200231,600230,300228,700226,600219,900212,200210,900210,400209,800208,900202,700201,900201,400200,500199,800199,000198,700201,600197,700199,500200,100197,10091,70041,200



5.3. Balance Sheets

Currency in USD. All numbers in thousands.