0 XP   0   0   0

The Walt Disney Company










Financial Health of The Walt Disney Company




Comparing to competitors in the Entertainment industry




  Industry Rankings  


The Walt Disney Company
Buy, Hold or Sell?

Should you buy, hold or sell The Walt Disney Company?

I guess you are interested in The Walt Disney Company. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

Let's analyse The Walt Disney Company

Let's start. I'm going to help you getting a better view of The Walt Disney Company. 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.

  1. Company's Financial Health
    A deep dive into the books. How are the numbers doing? Is The Walt Disney Company even making a profit? Is the company skyrocketing? Or is it sinking like the Titanic. The trend is your friend.
  2. Market Valuation
    Finally, you now have an insight of how The Walt Disney Company is doing in the market. If the company is worth buying. The latest step is to find out how other investors value The Walt Disney Company. The closing price on 2022-12-05 was €93.16 per share. Is the company over- or underpriced?
  3. Key Performance Indicators
    A total overlook on how the company is doing. Based on the (trends in) the key performance indicators.
The Walt Disney Company Daily Candlestick Chart

Summary

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is inefficient in making profit.
Using its investors money, 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 inefficient 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 just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is able to pay all its debts by selling its assets.
The company is able to pay all its debts with equity.

1.1. Profitability of The Walt Disney Company.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit The Walt Disney Company earns for each €1 of revenue.

  • Above 10% is considered healthy but always compare The Walt Disney Company to the Entertainment industry mean.
  • A Net Profit Margin of 6.6% means that €0.07 for each €1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of The Walt Disney Company:

  • The MRQ is 6.6%. The company is making a profit. +1
  • The TTM is 3.7%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ6.6%TTM3.7%+2.8%
TTM3.7%YOY1.6%+2.1%
TTM3.7%5Y8.0%-4.3%
5Y8.0%10Y8.9%-0.8%
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
MRQ6.6%-1.8%+8.4%
TTM3.7%-3.9%+7.6%
YOY1.6%-9.6%+11.2%
5Y8.0%-7.6%+15.6%
10Y8.9%-5.5%+14.4%
1.1.2. Return on Assets

Shows how efficient The Walt Disney Company is using its assets to generate profit.

  • Above 5% is considered healthy but always compare The Walt Disney Company to the Entertainment industry mean.
  • 0.7% Return on Assets means that The Walt Disney Company generated €0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of The Walt Disney Company:

  • The MRQ is 0.7%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.4%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.7%TTM0.4%+0.3%
TTM0.4%YOY0.1%+0.2%
TTM0.4%5Y1.1%-0.7%
5Y1.1%10Y1.3%-0.1%
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7%0.2%+0.5%
TTM0.4%0.1%+0.3%
YOY0.1%-0.3%+0.4%
5Y1.1%-0.4%+1.5%
10Y1.3%-0.1%+1.4%
1.1.3. Return on Equity

Shows how efficient The Walt Disney Company is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare The Walt Disney Company to the Entertainment industry mean.
  • 1.5% Return on Equity means The Walt Disney Company generated €0.02 for each €1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of The Walt Disney Company:

  • The MRQ is 1.5%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 0.9%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.5%TTM0.9%+0.7%
TTM0.9%YOY0.3%+0.5%
TTM0.9%5Y2.4%-1.6%
5Y2.4%10Y2.7%-0.3%
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5%0.7%+0.8%
TTM0.9%0.3%+0.6%
YOY0.3%-0.4%+0.7%
5Y2.4%-0.9%+3.3%
10Y2.7%-0.2%+2.9%

1.2. Operating Efficiency of The Walt Disney Company.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient The Walt Disney Company is operating .

  • Measures how much profit The Walt Disney Company 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 The Walt Disney Company to the Entertainment industry mean.
  • An Operating Margin of 11.4% means the company generated €0.11  for each €1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of The Walt Disney Company:

  • The MRQ is 11.4%. The company is operating less efficient.
  • The TTM is 8.2%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ11.4%TTM8.2%+3.2%
TTM8.2%YOY3.7%+4.5%
TTM8.2%5Y15.9%-7.7%
5Y15.9%10Y16.9%-1.1%
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
MRQ11.4%1.0%+10.4%
TTM8.2%-1.1%+9.3%
YOY3.7%-6.4%+10.1%
5Y15.9%-5.9%+21.8%
10Y16.9%-4.3%+21.2%
1.2.2. Operating Ratio

Measures how efficient The Walt Disney Company is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Entertainment industry mean).
  • An Operation Ratio of 1.52 means that the operating costs are €1.52 for each €1 in net sales.

Let's take a look of the Operating Ratio trends of The Walt Disney Company:

  • The MRQ is 1.523. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.649. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.523TTM1.649-0.126
TTM1.649YOY1.651-0.001
TTM1.6495Y1.509+0.140
5Y1.50910Y1.454+0.055
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5231.265+0.258
TTM1.6491.236+0.413
YOY1.6511.380+0.271
5Y1.5091.225+0.284
10Y1.4541.087+0.367

1.3. Liquidity of The Walt Disney Company.

1.3. Liquidity
1.3.1. Current Ratio

Measures if The Walt Disney Company is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Entertainment industry mean).
  • A Current Ratio of 1.02 means the company has €1.02 in assets for each €1 in short-term debts.

Let's take a look of the Current Ratio trends of The Walt Disney Company:

  • The MRQ is 1.023. The company is just able to pay all its short-term debts.
  • The TTM is 1.066. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.023TTM1.066-0.043
TTM1.066YOY1.278-0.212
TTM1.0665Y1.008+0.058
5Y1.00810Y1.005+0.003
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0231.128-0.105
TTM1.0661.171-0.105
YOY1.2781.237+0.041
5Y1.0081.201-0.193
10Y1.0051.028-0.023
1.3.2. Quick Ratio

Measures if The Walt Disney Company is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare The Walt Disney Company to the Entertainment industry mean.
  • A Quick Ratio of 0.45 means the company can pay off €0.45 for each €1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of The Walt Disney Company:

  • The MRQ is 0.446. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.459. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.446TTM0.459-0.013
TTM0.459YOY0.491-0.032
TTM0.4595Y0.462-0.003
5Y0.46210Y0.470-0.008
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4460.654-0.208
TTM0.4590.648-0.189
YOY0.4910.619-0.128
5Y0.4620.644-0.182
10Y0.4700.639-0.169

1.4. Solvency of The Walt Disney Company.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of The Walt Disney Company assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare The Walt Disney Company to Entertainment industry mean.
  • A Debt to Asset Ratio of 0.48 means that The Walt Disney Company assets are financed with 48.1% credit (debt) and the remaining percentage (100% - 48.1%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of The Walt Disney Company:

  • The MRQ is 0.481. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.512. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.481TTM0.512-0.030
TTM0.512YOY0.556-0.044
TTM0.5125Y0.518-0.007
5Y0.51810Y0.518+0.000
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4810.571-0.090
TTM0.5120.574-0.062
YOY0.5560.577-0.021
5Y0.5180.547-0.029
10Y0.5180.528-0.010
1.4.2. Debt to Equity Ratio

Measures if The Walt Disney Company is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare The Walt Disney Company to the Entertainment industry mean.
  • A Debt to Equity ratio of 106.2% means that company has €1.06 debt for each €1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of The Walt Disney Company:

  • The MRQ is 1.062. The company is able to pay all its debts with equity. +1
  • The TTM is 1.152. The company is able to pay all its debts with equity. +1
Trends
Current periodCompared to+/- 
MRQ1.062TTM1.152-0.091
TTM1.152YOY1.318-0.166
TTM1.1525Y1.175-0.023
5Y1.17510Y1.168+0.007
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0621.190-0.128
TTM1.1521.192-0.040
YOY1.3181.287+0.031
5Y1.1751.219-0.044
10Y1.1681.194-0.026

2. Market Valuation of The Walt Disney Company

2. Earnings Per Share
2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every €1 in earnings The Walt Disney Company generates.

  • Above 15 is considered overpriced but always compare The Walt Disney Company to the Entertainment industry mean.
  • A PE ratio of 121.55 means the investor is paying €121.55 for every €1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of The Walt Disney Company:

  • The EOD is 126.508. Seems overpriced? -1
  • The MRQ is 121.551. Seems overpriced? -1
  • The TTM is 659.583. Seems overpriced? -1
Trends
Current periodCompared to+/- 
EOD126.508MRQ121.551+4.957
MRQ121.551TTM659.583-538.032
TTM659.583YOY4,178.245-3,518.662
TTM659.5835Y1,030.192-370.609
5Y1,030.19210Y943.603+86.589
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
EOD126.5080.526+125.982
MRQ121.5510.670+120.881
TTM659.58315.411+644.172
YOY4,178.245-4.506+4,182.751
5Y1,030.1925.305+1,024.887
10Y943.60313.841+929.762
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of The Walt Disney Company.

  • Lower is better.
  • A PEG ratio of 1 means the market price of the stock and the expected future earnings are on par.

Let's take a look of the Price Earnings to Growth Ratio trends of The Walt Disney Company:

  • The MRQ is 182.392. Seems overpriced? -1
  • The TTM is -72.324. Very Bad. -2
Trends
Current periodCompared to+/- 
MRQ182.392TTM-72.324+254.716
TTM-72.324YOY4,332.355-4,404.678
TTM-72.3245Y846.680-919.004
5Y846.68010Y746.378+100.302
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
MRQ182.3920.142+182.250
TTM-72.3240.054-72.378
YOY4,332.3550.026+4,332.329
5Y846.6800.044+846.636
10Y746.3780.123+746.255

2. Book Value per Share
2.3. Price to Book Ratio

Measures if the stock price of The Walt Disney Company is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Entertainment industry mean).
  • A PB ratio of 1.62 means the investor is paying €1.62 for each €1 in book value.

Let's take a look of the Price to Book Ratio trends of The Walt Disney Company:

  • The EOD is 1.684. Good. +1
  • The MRQ is 1.618. Good. +1
  • The TTM is 2.431. Good. +1
Trends
Current periodCompared to+/- 
EOD1.684MRQ1.618+0.066
MRQ1.618TTM2.431-0.813
TTM2.431YOY2.981-0.550
TTM2.4315Y2.855-0.424
5Y2.85510Y2.970-0.115
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
EOD1.6841.102+0.582
MRQ1.6181.274+0.344
TTM2.4311.600+0.831
YOY2.9811.554+1.427
5Y2.8551.444+1.411
10Y2.9701.224+1.746
2. Total Gains per Share

2.4. Latest News of The Walt Disney Company

Does The Walt Disney Company still have the same value as the quarterly reports suggest? Recent changes may be an indication that the value of the company is changing. Read the news from The Walt Disney Company to keep up to date. Note: the news is often already included in the price.

DateTitleRead
2022-12-05
12:00
Why Investors Shouldn't Be Surprised By The Walt Disney Company's (NYSE:DIS) P/ERead
2022-12-01
13:31
Walt Disney Full Year 2022 Earnings: Misses ExpectationsRead
2022-11-30
11:59
Disney Sees Restructuring Impairment Charges. Bob Iger Is Moving Fast.Read
2022-11-29
15:45
Jim Cramer Says Dow Jones Likely to Continue Outperforming; Here Are 3 Dow Stocks That Analysts LikeRead
2022-11-29
12:30
3 Top Stocks to Buy Right NowRead
2022-11-28
15:00
Here is What to Know Beyond Why The Walt Disney Company (DIS) is a Trending StockRead
2022-11-28
12:23
Disney, Zoom and Manchester United: - Our lukewarm takes on some of last weeks biggest market storiesRead
2022-11-26
16:07
3 Flags for Disney Stock as Iger Makes His ReturnRead
2022-11-25
14:53
Amazon Stock is Down 50% From Its High. Time to Buy?Read
2022-11-24
15:01
Is The Walt Disney Company's (NYSE:DIS) Stock Price Struggling As A Result Of Its Mixed Financials?Read

3. Summary

3.1. Key Performance Indicators

The key performance indicators of The Walt Disney Company 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--0.9641.925-50%0.086+1020%1.563-38%2.515-62%
Book Value Growth---0.032-0.012-62%-0.048+52%-0.015-51%-0.017-46%
Book Value Per Share--55.32551.897+7%46.763+18%42.150+31%40.504+37%
Book Value Per Share Growth--0.0170.036-52%0.002+931%0.030-42%0.029-39%
Current Ratio--1.0231.066-4%1.278-20%1.008+1%1.005+2%
Debt To Asset Ratio--0.4810.512-6%0.556-13%0.518-7%0.518-7%
Debt To Equity Ratio--1.0621.152-8%1.318-19%1.175-10%1.168-9%
Dividend Per Share----0%-0%0.314-100%0.345-100%
Eps--0.7360.411+79%0.147+401%0.676+9%0.731+1%
Eps Growth--0.666-1.150+273%12.353-95%1.906-65%1.812-63%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Net Profit Margin--0.0660.037+76%0.016+307%0.080-19%0.089-26%
Operating Margin--0.1140.082+39%0.037+204%0.159-28%0.169-33%
Operating Ratio--1.5231.649-8%1.651-8%1.509+1%1.454+5%
Pb Ratio1.684+4%1.6182.431-33%2.981-46%2.855-43%2.970-46%
Pe Ratio126.508+4%121.551659.583-82%4178.245-97%1030.192-88%943.603-87%
Peg Ratio--182.392-72.324+140%4332.355-96%846.680-78%746.378-76%
Price Per Share93.160+4%89.510124.668-28%139.550-36%112.808-21%111.558-20%
Price To Total Gains Ratio96.612+4%92.827117.011-21%250.825-63%90.724+2%88.822+5%
Profit Growth--64.978-125.731+293%1294.490-95%195.517-67%185.673-65%
Quick Ratio--0.4460.459-3%0.491-9%0.462-3%0.470-5%
Return On Assets--0.0070.004+79%0.001+393%0.011-39%0.013-45%
Return On Equity--0.0150.009+77%0.003+375%0.024-38%0.027-44%
Revenue Growth--0.0600.004+1615%0.038+57%-0.042+169%-0.041+168%
Total Gains Per Share--0.9641.925-50%0.086+1020%1.877-49%2.860-66%
Total Gains Per Share Growth---4.259-0.889-79%1.877-327%0.406-1148%-1.288-70%
Usd Book Value--105894491369.76099332230006.560+7%89505593735.820+18%81760474758.456+30%78511145066.811+35%
Usd Book Value Change Per Share--1.0122.021-50%0.090+1020%1.641-38%2.640-62%
Usd Book Value Per Share--58.08654.487+7%49.096+18%44.254+31%42.525+37%
Usd Dividend Per Share----0%-0%0.330-100%0.362-100%
Usd Eps--0.7730.431+79%0.154+401%0.710+9%0.767+1%
Usd Price Per Share97.809+4%93.977130.888-28%146.514-36%118.437-21%117.125-20%
Usd Profit--1409485710.480785770777.560+79%281597038.680+401%1376124214.068+2%1472566413.131-4%
Usd Revenue--21511412858.88020283489715.080+6%15903230272.380+35%16862110703.736+28%16613026754.458+29%
Usd Total Gains Per Share--1.0122.021-50%0.090+1020%1.971-49%3.003-66%
 EOD+2 -3MRQTTM+20 -12YOY+25 -75Y+16 -1810Y+15 -19

3.2. Fundamental Score

Let's check the fundamental score of The Walt Disney Company based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15126.508
Price to Book Ratio (EOD)Between0-11.684
Net Profit Margin (MRQ)Greater than00.066
Operating Margin (MRQ)Greater than00.114
Quick Ratio (MRQ)Greater than10.446
Current Ratio (MRQ)Greater than11.023
Debt to Asset Ratio (MRQ)Less than10.481
Debt to Equity Ratio (MRQ)Less than11.062
Return on Equity (MRQ)Greater than0.150.015
Return on Assets (MRQ)Greater than0.050.007
Total4/10 (40.0%)

3.3. Technical Score

Let's check the technical score of The Walt Disney Company based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5045.470
Ma 20Greater thanMa 5092.494
Ma 50Greater thanMa 10097.771
Ma 100Greater thanMa 200103.798
OpenGreater thanClose95.000
Total1/5 (20.0%)



Latest Balance Sheet

Balance Sheet of 2022-06-30. Currency in USD. All numbers in thousands.

Summary
Total Assets204,074,000
Total Liabilities98,216,000
Total Stockholder Equity92,500,000
 As reported
Total Liabilities 98,216,000
Total Stockholder Equity+ 92,500,000
Total Assets = 204,074,000

Assets

Total Assets204,074,000
Total Current Assets31,422,000
Long-term Assets31,422,000
Total Current Assets
Cash And Cash Equivalents 12,959,000
Net Receivables 13,685,000
Inventory 3,492,000
Other Current Assets 1,286,000
Total Current Assets  (as reported)31,422,000
Total Current Assets  (calculated)31,422,000
+/-0
Long-term Assets
Property Plant Equipment 33,583,000
Goodwill 77,945,000
Long Term Investments 3,236,000
Intangible Assets 15,334,000
Other Assets 42,554,000
Long-term Assets  (as reported)172,652,000
Long-term Assets  (calculated)172,652,000
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities30,704,000
Long-term Liabilities67,512,000
Total Stockholder Equity92,500,000
Total Current Liabilities
Short Long Term Debt 5,580,000
Accounts payable 20,858,000
Other Current Liabilities 4,266,000
Total Current Liabilities  (as reported)30,704,000
Total Current Liabilities  (calculated)30,704,000
+/-0
Long-term Liabilities
Long term Debt 46,022,000
Other Liabilities 21,490,000
Long-term Liabilities Other 13,456,000
Long-term Liabilities  (as reported)67,512,000
Long-term Liabilities  (calculated)80,968,000
+/- 13,456,000
Total Stockholder Equity
Common Stock56,087,000
Retained Earnings 43,462,000
Other Stockholders Equity -6,142,000
Total Stockholder Equity (as reported)92,500,000
Total Stockholder Equity (calculated)93,407,000
+/- 907,000
Other
Capital Stock56,087,000
Common Stock Shares Outstanding 1,781,000
Net Debt 38,643,000
Net Invested Capital 144,102,000
Net Tangible Assets -779,000
Net Working Capital 718,000



Balance Sheet

Currency in USD. All numbers in thousands.

 Trend2022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-31
> Total Assets 
91,807,000
92,752,000
95,789,000
97,734,000
97,943,000
98,792,000
98,598,000
99,941,000
214,342,000
209,475,000
193,984,000
200,948,000
206,294,000
207,649,000
201,549,000
201,888,000
200,250,000
202,221,000
203,609,000
203,311,000
202,453,000
204,074,000
204,074,000202,453,000203,311,000203,609,000202,221,000200,250,000201,888,000201,549,000207,649,000206,294,000200,948,000193,984,000209,475,000214,342,00099,941,00098,598,00098,792,00097,943,00097,734,00095,789,00092,752,00091,807,000
   > Total Current Assets 
16,270,000
17,151,000
15,889,000
17,274,000
16,808,000
17,729,000
16,825,000
17,537,000
34,277,000
31,370,000
28,124,000
27,776,000
33,274,000
41,330,000
35,251,000
34,874,000
32,877,000
33,966,000
33,657,000
32,913,000
31,427,000
31,422,000
31,422,00031,427,00032,913,00033,657,00033,966,00032,877,00034,874,00035,251,00041,330,00033,274,00027,776,00028,124,00031,370,00034,277,00017,537,00016,825,00017,729,00016,808,00017,274,00015,889,00017,151,00016,270,000
       Cash And Cash Equivalents 
3,800,000
4,336,000
4,017,000
4,677,000
4,179,000
4,326,000
4,150,000
4,455,000
10,108,000
6,728,000
5,418,000
6,833,000
14,339,000
23,115,000
17,914,000
17,068,000
15,890,000
16,070,000
15,959,000
14,444,000
13,272,000
12,959,000
12,959,00013,272,00014,444,00015,959,00016,070,00015,890,00017,068,00017,914,00023,115,00014,339,0006,833,0005,418,0006,728,00010,108,0004,455,0004,150,0004,326,0004,179,0004,677,0004,017,0004,336,0003,800,000
       Net Receivables 
9,293,000
9,636,000
8,633,000
9,886,000
9,678,000
10,071,000
9,334,000
10,123,000
14,593,000
15,938,000
12,882,000
17,100,000
14,532,000
12,622,000
12,708,000
14,051,000
12,533,000
13,355,000
13,367,000
14,882,000
13,746,000
13,685,000
13,685,00013,746,00014,882,00013,367,00013,355,00012,533,00014,051,00012,708,00012,622,00014,532,00017,100,00012,882,00015,938,00014,593,00010,123,0009,334,00010,071,0009,678,0009,886,0008,633,0009,636,0009,293,000
       Inventory 
1,304,000
2,514,000
2,651,000
2,153,000
2,415,000
2,563,000
2,706,000
2,181,000
1,445,000
1,516,000
1,649,000
2,905,000
3,400,000
4,694,000
3,754,000
1,480,000
3,610,000
3,711,000
3,514,000
2,470,000
3,224,000
3,492,000
3,492,0003,224,0002,470,0003,514,0003,711,0003,610,0001,480,0003,754,0004,694,0003,400,0002,905,0001,649,0001,516,0001,445,0002,181,0002,706,0002,563,0002,415,0002,153,0002,651,0002,514,0001,304,000
       Other Current Assets 
1,873,000
665,000
143,000
558,000
536,000
769,000
159,000
778,000
1,248,000
1,034,000
979,000
938,000
1,003,000
899,000
875,000
2,275,000
844,000
830,000
817,000
1,117,000
1,185,000
1,286,000
1,286,0001,185,0001,117,000817,000830,000844,0002,275,000875,000899,0001,003,000938,000979,0001,034,0001,248,000778,000159,000769,000536,000558,000143,000665,0001,873,000
   > Long-term Assets 
0
0
0
0
0
0
0
0
180,065,000
178,105,000
165,860,000
173,172,000
173,020,000
166,319,000
166,298,000
167,014,000
167,373,000
168,255,000
169,952,000
170,398,000
171,026,000
172,652,000
172,652,000171,026,000170,398,000169,952,000168,255,000167,373,000167,014,000166,298,000166,319,000173,020,000173,172,000165,860,000178,105,000180,065,00000000000
       Property Plant Equipment 
27,399,000
27,733,000
28,406,000
28,584,000
29,200,000
29,373,000
29,540,000
29,797,000
31,017,000
31,392,000
31,603,000
35,503,000
36,715,000
36,137,000
36,126,000
32,263,000
32,137,000
32,377,000
36,855,000
32,681,000
32,917,000
33,583,000
33,583,00032,917,00032,681,00036,855,00032,377,00032,137,00032,263,00036,126,00036,137,00036,715,00035,503,00031,603,00031,392,00031,017,00029,797,00029,540,00029,373,00029,200,00028,584,00028,406,00027,733,00027,399,000
       Goodwill 
27,831,000
27,835,000
31,426,000
31,430,000
31,350,000
31,306,000
31,269,000
31,289,000
75,057,000
77,801,000
80,293,000
80,314,000
80,320,000
77,233,000
77,689,000
77,800,000
77,861,000
77,835,000
78,071,000
78,052,000
78,019,000
77,945,000
77,945,00078,019,00078,052,00078,071,00077,835,00077,861,00077,800,00077,689,00077,233,00080,320,00080,314,00080,293,00077,801,00075,057,00031,289,00031,269,00031,306,00031,350,00031,430,00031,426,00027,835,00027,831,000
       Long Term Investments 
4,155,000
4,141,000
3,202,000
3,206,000
3,148,000
3,155,000
2,899,000
2,970,000
4,080,000
3,872,000
3,224,000
3,312,000
3,180,000
3,611,000
3,903,000
4,037,000
4,309,000
4,045,000
3,935,000
3,549,000
3,356,000
3,236,000
3,236,0003,356,0003,549,0003,935,0004,045,0004,309,0004,037,0003,903,0003,611,0003,180,0003,312,0003,224,0003,872,0004,080,0002,970,0002,899,0003,155,0003,148,0003,206,0003,202,0004,141,0004,155,000
       Intangible Assets 
6,845,000
6,797,000
6,995,000
6,930,000
6,962,000
6,892,000
6,812,000
6,747,000
26,985,000
25,114,000
23,215,000
22,669,000
22,037,000
19,589,000
19,173,000
18,642,000
18,123,000
17,601,000
17,115,000
16,574,000
15,875,000
15,334,000
15,334,00015,875,00016,574,00017,115,00017,601,00018,123,00018,642,00019,173,00019,589,00022,037,00022,669,00023,215,00025,114,00026,985,0006,747,0006,812,0006,892,0006,962,0006,930,0006,995,0006,797,0006,845,000
       Long-term Assets Other 
0
0
0
0
0
0
0
0
18,573,000
17,374,000
4,715,000
8,443,000
8,575,000
8,435,000
8,433,000
8,343,000
8,085,000
8,508,000
8,658,000
8,873,000
8,510,000
8,477,000
8,477,0008,510,0008,873,0008,658,0008,508,0008,085,0008,343,0008,433,0008,435,0008,575,0008,443,0004,715,00017,374,00018,573,00000000000
> Total Liabilities 
48,023,000
46,701,000
49,637,000
49,509,000
48,142,000
47,584,000
44,643,000
44,424,000
110,003,000
113,119,000
100,095,000
106,175,000
111,417,000
117,186,000
113,286,000
113,160,000
110,464,000
111,099,000
110,598,000
109,001,000
98,440,000
98,216,000
98,216,00098,440,000109,001,000110,598,000111,099,000110,464,000113,160,000113,286,000117,186,000111,417,000106,175,000100,095,000113,119,000110,003,00044,424,00044,643,00047,584,00048,142,00049,509,00049,637,00046,701,00048,023,000
   > Total Current Liabilities 
17,365,000
17,094,000
19,595,000
19,875,000
19,728,000
20,214,000
17,860,000
17,619,000
44,376,000
44,593,000
31,341,000
34,797,000
35,473,000
30,917,000
26,628,000
26,546,000
26,642,000
27,413,000
31,077,000
30,037,000
29,601,000
30,704,000
30,704,00029,601,00030,037,00031,077,00027,413,00026,642,00026,546,00026,628,00030,917,00035,473,00034,797,00031,341,00044,593,00044,376,00017,619,00017,860,00020,214,00019,728,00019,875,00019,595,00017,094,00017,365,000
       Short-term Debt 
4,865,000
22,187,000
3,400,000
2,098,000
1,767,000
2,759,000
2,785,000
2,790,000
19,158,000
21,923,000
8,857,000
10,018,000
0
0
0
0
0
0
0
0
0
0
000000000010,018,0008,857,00021,923,00019,158,0002,790,0002,785,0002,759,0001,767,0002,098,0003,400,00022,187,0004,865,000
       Short Long Term Debt 
4,865,000
22,187,000
3,400,000
2,098,000
1,767,000
2,759,000
2,785,000
2,790,000
19,158,000
21,923,000
8,857,000
10,018,000
12,676,000
10,224,000
5,711,000
5,397,000
5,243,000
4,728,000
5,866,000
6,783,000
5,399,000
5,580,000
5,580,0005,399,0006,783,0005,866,0004,728,0005,243,0005,397,0005,711,00010,224,00012,676,00010,018,0008,857,00021,923,00019,158,0002,790,0002,785,0002,759,0001,767,0002,098,0003,400,00022,187,0004,865,000
       Accounts payable 
8,077,000
9,250,000
6,490,000
9,574,000
9,022,000
9,763,000
6,503,000
10,696,000
20,503,000
17,647,000
13,778,000
18,920,000
17,048,000
16,144,000
12,663,000
16,846,000
17,062,000
18,317,000
15,679,000
18,709,000
19,669,000
20,858,000
20,858,00019,669,00018,709,00015,679,00018,317,00017,062,00016,846,00012,663,00016,144,00017,048,00018,920,00013,778,00017,647,00020,503,00010,696,0006,503,0009,763,0009,022,0009,574,0006,490,0009,250,0008,077,000
       Other Current Liabilities 
4,423,000
4,506,000
5,114,000
4,292,000
4,788,000
4,459,000
5,378,000
3,434,000
434,000
293,000
5,691,000
5,024,000
4,891,000
3,707,000
4,545,000
4,303,000
4,337,000
4,368,000
5,372,000
4,545,000
4,533,000
4,266,000
4,266,0004,533,0004,545,0005,372,0004,368,0004,337,0004,303,0004,545,0003,707,0004,891,0005,024,0005,691,000293,000434,0003,434,0005,378,0004,459,0004,788,0004,292,0005,114,0004,506,0004,423,000
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
65,627,000
68,526,000
68,754,000
71,378,000
75,944,000
86,269,000
86,658,000
86,614,000
83,822,000
83,686,000
79,521,000
78,964,000
68,839,000
67,512,000
67,512,00068,839,00078,964,00079,521,00083,686,00083,822,00086,614,00086,658,00086,269,00075,944,00071,378,00068,754,00068,526,00065,627,00000000000
       Capital Lease Obligations Min Short Term Debt
-4,865,000
-22,187,000
-3,400,000
-2,098,000
-1,767,000
-2,759,000
-2,785,000
-2,790,000
-19,158,000
-21,923,000
-8,857,000
-10,018,000
0
0
0
0
0
0
3,229,000
0
0
0
0003,229,000000000-10,018,000-8,857,000-21,923,000-19,158,000-2,790,000-2,785,000-2,759,000-1,767,000-2,098,000-3,400,000-22,187,000-4,865,000
       Long-term Liabilities Other 
0
0
0
0
0
0
0
0
12,854,000
10,561,000
8,977,000
15,928,000
16,113,000
15,855,000
10,753,000
17,205,000
16,615,000
16,249,000
14,522,000
23,491,000
13,808,000
13,456,000
13,456,00013,808,00023,491,00014,522,00016,249,00016,615,00017,205,00010,753,00015,855,00016,113,00015,928,0008,977,00010,561,00012,854,00000000000
       Deferred Long Term Liability 
4,006,000
4,177,000
4,480,000
2,826,000
2,949,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000002,949,0002,826,0004,480,0004,177,0004,006,000
> Total Stockholder Equity
43,784,000
42,531,000
41,315,000
43,289,000
45,151,000
46,088,000
48,773,000
50,316,000
89,938,000
90,472,000
88,877,000
89,757,000
90,407,000
85,866,000
83,583,000
84,071,000
85,540,000
86,741,000
88,553,000
89,864,000
90,636,000
92,500,000
92,500,00090,636,00089,864,00088,553,00086,741,00085,540,00084,071,00083,583,00085,866,00090,407,00089,757,00088,877,00090,472,00089,938,00050,316,00048,773,00046,088,00045,151,00043,289,00041,315,00042,531,00043,784,000
   Common Stock
36,100,000
36,119,000
36,248,000
36,254,000
36,411,000
36,574,000
36,779,000
36,799,000
53,419,000
53,718,000
53,907,000
53,995,000
54,230,000
54,386,000
54,497,000
54,663,000
55,000,000
55,174,000
55,471,000
55,500,000
55,823,000
56,087,000
56,087,00055,823,00055,500,00055,471,00055,174,00055,000,00054,663,00054,497,00054,386,00054,230,00053,995,00053,907,00053,718,00053,419,00036,799,00036,779,00036,574,00036,411,00036,254,00036,248,00036,119,00036,100,000
   Retained Earnings Total Equity0000000000000000000000
   Accumulated Other Comprehensive Income 0000000000000000000000
   Capital Surplus 0000000000000000000000
   Treasury Stock0000000000000000000000
   Other Stockholders Equity -6,142,000-6,312,000-6,276,000-6,440,000-7,837,000-7,918,000-8,141,000-8,322,000-6,617,000-6,637,000-6,533,000-6,617,000-3,721,000-3,786,000-3,782,000-3,097,000-3,262,000-3,345,000-3,404,000-3,528,000-3,864,000-3,880,000



Balance Sheet

Currency in USD. All numbers in thousands.




Cash Flow

Currency in USD. All numbers in thousands.




Income Statement

Currency in USD. All numbers in thousands.


Latest Income Statement (annual, 2021-09-30)

Gross Profit (+$)
totalRevenue67,418,000
Cost of Revenue-63,759,000
Gross Profit3,659,0003,659,000
 
Operating Income (+$)
Gross Profit3,659,000
Operating Expense-63,759,000
Operating Income3,659,000-60,100,000
 
Operating Expense (+$)
Research Development-
Selling General Administrative13,517,000
Selling And Marketing Expenses-
Operating Expense63,759,00013,517,000
 
Net Interest Income (+$)
Interest Income140,000
Interest Expense-1,546,000
Net Interest Income-1,406,000-1,406,000
 
Pretax Income (+$)
Operating Income3,659,000
Net Interest Income-1,406,000
Other Non-Operating Income Expenses-
Income Before Tax (EBT)2,561,0003,351,000
EBIT - interestExpense = 1,946,000
2,020,000
3,541,000
Interest Expense1,546,000
Earnings Before Interest and Taxes (ebit)3,492,0004,107,000
Earnings Before Interest and Taxes (ebitda)9,078,000
 
After tax Income (+$)
Income Before Tax2,561,000
Tax Provision-25,000
Net Income From Continuing Ops2,536,0002,536,000
Net Income1,995,000
Net Income Applicable To Common Shares1,995,000
 
Non-recurring Events
Discontinued Operations-29,000
Extraordinary Items-
Effect of Accounting Charges-
Other Items-
Non Recurring-
Other Operating Expenses-
Total Other Income/Expenses Net308,0001,406,000
 

Comments

Join the conversation.

Leave a comment

Stay informed with my latest content.

Subscribe to my newsletter and receive an email as soon as I add content to PenkeTrading.com.


By clicking Register, you agree to the General Terms and Conditions.
Penke's Market Notifications
XAUUSD.FOREX
1 hour ago

I found you a Overbought RSI (Relative Strength Index) on the daily chart of XAUUSD.FOREX.

XAUUSD.FOREX Daily Candlestick Chart
USDNZD.FOREX
1 hour ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of USDNZD.FOREX.

USDNZD.FOREX Daily Candlestick Chart
USDDKK.FOREX
1 hour ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of USDDKK.FOREX.

USDDKK.FOREX Daily Candlestick Chart
USDEUR.FOREX
1 hour ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of USDEUR.FOREX.

USDEUR.FOREX Daily Candlestick Chart
TRYEUR.FOREX
1 hour ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of TRYEUR.FOREX.

TRYEUR.FOREX Daily Candlestick Chart
SAREUR.FOREX
1 hour ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of SAREUR.FOREX.

SAREUR.FOREX Daily Candlestick Chart
NZDPHP.FOREX
1 hour ago

I found you a Golden Cross on the daily chart of NZDPHP.FOREX.

NZDPHP.FOREX Daily Candlestick Chart
NZDINR.FOREX
1 hour ago

I found you a Overbought RSI (Relative Strength Index) on the daily chart of NZDINR.FOREX.

NZDINR.FOREX Daily Candlestick Chart
NZDTRY.FOREX
1 hour ago

I found you a Overbought RSI (Relative Strength Index) on the daily chart of NZDTRY.FOREX.

NZDTRY.FOREX Daily Candlestick Chart
NZDSEK.FOREX
1 hour ago

I found you a Golden Cross on the daily chart of NZDSEK.FOREX.

NZDSEK.FOREX Daily Candlestick Chart
NZDPKR.FOREX
1 hour ago

I found you a Golden Cross on the daily chart of NZDPKR.FOREX.

NZDPKR.FOREX Daily Candlestick Chart
NZDHKD.FOREX
1 hour ago

I found you a Overbought RSI (Relative Strength Index) on the daily chart of NZDHKD.FOREX.

NZDHKD.FOREX Daily Candlestick Chart
NZDAED.FOREX
1 hour ago

I found you a Overbought RSI (Relative Strength Index) on the daily chart of NZDAED.FOREX.

NZDAED.FOREX Daily Candlestick Chart
HKDNZD.FOREX
1 hour ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of HKDNZD.FOREX.

HKDNZD.FOREX Daily Candlestick Chart
GBPTRY.FOREX
1 hour ago

I found you a Overbought RSI (Relative Strength Index) on the daily chart of GBPTRY.FOREX.

GBPTRY.FOREX Daily Candlestick Chart
GBPINR.FOREX
1 hour ago

I found you a Overbought RSI (Relative Strength Index) on the daily chart of GBPINR.FOREX.

GBPINR.FOREX Daily Candlestick Chart
EURUSD.FOREX
2 hours ago

I found you a Overbought RSI (Relative Strength Index) on the daily chart of EURUSD.FOREX.

EURUSD.FOREX Daily Candlestick Chart
EURYER.FOREX
2 hours ago

I found you a Overbought RSI (Relative Strength Index) on the daily chart of EURYER.FOREX.

EURYER.FOREX Daily Candlestick Chart
EURINR.FOREX
2 hours ago

I found you a Overbought RSI (Relative Strength Index) on the daily chart of EURINR.FOREX.

EURINR.FOREX Daily Candlestick Chart
DKKINR.FOREX
2 hours ago

I found you a Overbought RSI (Relative Strength Index) on the daily chart of DKKINR.FOREX.

DKKINR.FOREX Daily Candlestick Chart
CHFNZD.FOREX
2 hours ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of CHFNZD.FOREX.

CHFNZD.FOREX Daily Candlestick Chart
AUDJPY.FOREX
2 hours ago

I found you a Death Cross on the daily chart of AUDJPY.FOREX.

AUDJPY.FOREX Daily Candlestick Chart
JPYAUD.FOREX
2 hours ago

I found you a Golden Cross on the daily chart of JPYAUD.FOREX.

JPYAUD.FOREX Daily Candlestick Chart
AUDCNY.FOREX
2 hours ago

I found you a Golden Cross on the daily chart of AUDCNY.FOREX.

AUDCNY.FOREX Daily Candlestick Chart
EURSAR.FOREX
2 hours ago

I found you a Overbought RSI (Relative Strength Index) on the daily chart of EURSAR.FOREX.

EURSAR.FOREX Daily Candlestick Chart