Financial Snapshot

Revenue
$317.4M
TTM
Gross Margin
19.22%
TTM
Net Earnings
-$2.664M
TTM
Current Assets
Q4 2024
Current Liabilities
Q4 2024
Current Ratio
189.1%
Q4 2024
Total Assets
Q4 2024
Total Liabilities
Q4 2024
Book Value
$71.09M
Q4 2024
Cash
Q4 2024
P/E
-15.16
Nov 29, 2024 EST
Free Cash Flow
$1.698M
TTM

Revenues

Revenues

Revenue YoY Change

Revenues

Concept 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000 1999 1998 1997 1996 1995 1994 1993 1992 1991 1990 1989 1988 1987 1986 1985 1984 1983
Revenue $418.3M $422.3M $390.2M $344.9M $328.5M $397.9M $419.4M $432.4M $331.9M $238.5M $272.9M $281.1M $292.9M $344.8M $326.9M $299.2M $394.5M $346.8M $301.8M $247.0M $202.9M $180.2M $187.8M $191.8M $228.0M $214.2M $190.1M $173.9M $162.4M $143.8M $113.8M $108.8M $104.3M $113.3M $217.2M $219.3M $203.5M $175.6M $208.5M $317.5M $362.3M $235.2M
YoY Change -0.96% 8.24% 13.12% 4.98% -17.43% -5.13% -3.0% 30.29% 39.16% -12.6% -2.91% -4.05% -15.05% 5.48% 9.26% -24.16% 13.75% 14.91% 22.19% 21.73% 12.6% -4.05% -2.09% -15.88% 6.44% 12.68% 9.32% 7.08% 12.93% 26.36% 4.6% 4.31% -7.94% -47.84% -0.96% 7.76% 15.89% -15.78% -34.33% -12.37% 54.04%

Expenses

Cost Of Revenues

Gross Profit

Gross Profit Margin

Gross Profit

Concept 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000 1999 1998 1997 1996 1995 1994 1993 1992 1991 1990 1989 1988 1987 1986 1985 1984 1983
Revenue $418.3M $422.3M $390.2M $344.9M $328.5M $397.9M $419.4M $432.4M $331.9M $238.5M $272.9M $281.1M $292.9M $344.8M $326.9M $299.2M $394.5M $346.8M $301.8M $247.0M $202.9M $180.2M $187.8M $191.8M $228.0M $214.2M $190.1M $173.9M $162.4M $143.8M $113.8M $108.8M $104.3M $113.3M $217.2M $219.3M $203.5M $175.6M $208.5M $317.5M $362.3M $235.2M
Cost Of Revenue $347.8M $328.0M $287.6M $257.5M $326.2M $351.8M $317.0M $276.5M $196.1M $218.6M $217.3M $225.9M $256.0M $229.5M $202.8M $280.1M $243.8M $221.9M $195.0M $169.8M $141.7M $145.4M $148.8M $167.8M $152.9M $131.6M $120.1M $113.9M $103.1M $83.00M $79.40M $73.40M $78.20M $149.5M $155.2M $142.2M $112.1M $149.5M $241.4M $284.0M $189.7M
Gross Profit $74.56M $62.19M $57.28M $71.00M $71.70M $67.59M $115.4M $55.37M $42.39M $54.26M $63.71M $67.00M $88.79M $97.40M $96.40M $114.4M $103.0M $79.90M $52.00M $33.00M $38.50M $42.40M $43.00M $60.20M $61.30M $58.40M $53.80M $48.50M $40.70M $30.90M $29.40M $30.90M $35.10M $67.70M $64.10M $61.30M $63.40M $59.00M $76.10M $78.40M $45.50M
Gross Profit Margin 17.65% 15.94% 16.61% 21.61% 18.02% 16.12% 26.69% 16.68% 17.77% 19.89% 22.67% 22.87% 25.75% 29.8% 32.22% 29.0% 29.7% 26.47% 21.05% 16.26% 21.37% 22.58% 22.42% 26.4% 28.62% 30.72% 30.94% 29.86% 28.3% 27.15% 27.02% 29.63% 30.98% 31.17% 29.23% 30.12% 36.1% 28.3% 23.97% 21.64% 19.35%

Selling, General & Admin Expense

Research & Development

Depreciation, Depletion & Amortization

SGA Expense to Gross Profit Ratio

R&D To Gross Profit Ratio

DDA To Gross Profit Ratio

Operating Expenses Total

Operating Profits/Loss

Operational Expenses

Concept 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000 1999 1998 1997 1996 1995 1994 1993 1992 1991 1990 1989 1988 1987 1986 1985 1984 1983
Selling, General & Admin $54.88M $50.88M $43.53M $46.00M $45.54M $53.64M $58.07M $60.16M $58.18M $39.51M $37.38M $39.68M $40.53M $41.89M $44.20M $39.70M $42.90M $39.00M $36.30M $30.80M $28.80M $27.20M $25.80M $28.10M $30.70M $30.80M $27.70M $25.20M $24.20M $20.80M $17.30M $18.60M $19.90M $19.70M $41.40M $39.80M $37.80M $36.50M $44.10M $50.00M $51.10M $41.90M
YoY Change 7.85% 16.9% -5.37% 1.0% -15.1% -7.62% -3.48% 3.42% 47.24% 5.7% -5.8% -2.09% -3.24% -5.23% 11.34% -7.46% 10.0% 7.44% 17.86% 6.94% 5.88% 5.43% -8.19% -8.47% -0.32% 11.19% 9.92% 4.13% 16.35% 20.23% -6.99% -6.53% 1.02% -52.42% 4.02% 5.29% 3.56% -17.23% -11.8% -2.15% 21.96%
% of Gross Profit 68.25% 69.99% 80.3% 64.14% 74.82% 85.91% 52.13% 105.07% 93.21% 68.89% 62.29% 60.49% 47.18% 45.38% 41.18% 37.5% 37.86% 45.43% 59.23% 87.27% 70.65% 60.85% 65.35% 51.0% 50.24% 47.43% 46.84% 49.9% 51.11% 55.99% 63.27% 64.4% 56.13% 61.15% 62.09% 61.66% 57.57% 74.75% 65.7% 65.18% 92.09%
Research & Development $441.0K $662.0K $1.024M $1.229M $2.047M $2.523M $2.664M $3.386M $2.716M $1.137M $1.328M $1.413M $1.476M $1.698M
YoY Change -33.38% -35.35% -16.68% -39.96% -18.87% -5.29% -21.32% 24.67% 138.87% -14.38% -6.02% -4.27% -13.07%
% of Gross Profit 0.89% 1.65% 2.15% 2.88% 3.52% 3.94% 2.93% 4.91% 2.68% 2.45% 2.22% 2.2% 1.91%
Depreciation & Amortization $18.26M $17.32M $17.04M $17.34M $17.42M $18.97M $21.38M $21.38M $20.46M $11.79M $11.82M $11.34M $10.66M $10.15M $8.570M $7.150M $6.990M $6.660M $6.510M $6.570M $6.270M $6.210M $6.160M $6.170M $7.430M $7.630M $7.520M $6.670M $6.150M $5.680M $5.250M $6.300M $8.310M $8.830M $8.360M $9.090M $10.79M $12.42M $14.26M $10.30M $9.100M $8.500M
YoY Change 5.47% 1.63% -1.71% -0.48% -8.17% -11.27% 0.0% 4.5% 73.58% -0.26% 4.2% 6.39% 5.0% 18.47% 19.86% 2.29% 4.95% 2.3% -0.91% 4.78% 0.97% 0.81% -0.16% -16.96% -2.62% 1.46% 12.74% 8.46% 8.27% 8.19% -16.67% -24.19% -5.89% 5.62% -8.03% -15.76% -13.12% -12.9% 38.45% 13.19% 7.06%
% of Gross Profit 23.23% 27.4% 30.26% 24.54% 26.46% 31.63% 18.52% 36.95% 27.81% 21.78% 17.8% 15.91% 11.44% 8.8% 7.42% 6.11% 6.47% 8.15% 12.63% 19.0% 16.13% 14.53% 14.35% 12.34% 12.45% 12.88% 12.4% 12.68% 13.96% 16.99% 21.43% 26.89% 25.16% 12.35% 14.18% 17.6% 19.59% 24.17% 13.53% 11.61% 18.68%
Operating Expenses $55.32M $51.55M $44.55M $47.23M $47.59M $56.17M $60.73M $441.8M $386.4M $233.4M $272.8M $252.1M $276.6M $308.3M $52.80M $46.80M $49.80M $45.60M $42.80M $37.30M $35.10M $33.50M $31.90M $34.20M $38.10M $38.40M $35.30M $31.80M $30.40M $26.50M $22.50M $23.70M $25.00M $25.30M $49.50M $48.10M $46.00M $44.50M $53.50M $60.30M $60.10M $50.50M
YoY Change 7.32% 15.7% -5.67% -0.76% -15.27% -7.52% -86.25% 14.33% 65.53% -14.42% 8.21% -8.87% -10.29% 483.98% 12.82% -6.02% 9.21% 6.54% 14.75% 6.27% 4.78% 5.02% -6.73% -10.24% -0.78% 8.78% 11.01% 4.61% 14.72% 17.78% -5.06% -5.2% -1.19% -48.89% 2.91% 4.57% 3.37% -16.82% -11.28% 0.33% 19.01%
Operating Profit $12.17M -$34.57M $2.778M $10.05M $6.446M -$10.91M $6.861M -$9.369M -$54.53M $5.047M $80.00K $28.97M $16.29M $36.47M $44.60M $49.60M $64.60M $57.40M $37.10M $14.70M -$2.100M $5.000M $10.50M $8.800M $22.10M $22.90M $23.10M $22.00M $18.10M $14.20M $8.400M $5.700M $5.900M $9.800M $18.20M $16.00M $15.30M $18.90M $5.500M $15.80M $18.30M -$5.000M
YoY Change -135.2% -1344.56% -72.37% 55.97% -159.09% -258.99% -173.23% -82.82% -1180.44% 6208.75% -99.72% 77.8% -55.33% -18.22% -10.08% -23.22% 12.54% 54.72% 152.38% -800.0% -142.0% -52.38% 19.32% -60.18% -3.49% -0.87% 5.0% 21.55% 27.46% 69.05% 47.37% -3.39% -39.8% -46.15% 13.75% 4.58% -19.05% 243.64% -65.19% -13.66% -466.0%

Interest Expenses

Interest Expenses To Operating Income %

Other Expense/Income

Interest & Other Expense/Income

Concept 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000 1999 1998 1997 1996 1995 1994 1993 1992 1991 1990 1989 1988 1987 1986 1985 1984 1983
Interest Expense -$9.911M -$2.622M -$3.649M -$2.800M -$5.000M -$5.100M -$3.700M -$3.100M -$400.0K -$700.0K -$800.0K -$500.0K -$200.0K $900.0K $700.0K $1.800M $2.800M $1.500M $400.0K $300.0K -$300.0K -$400.0K -$600.0K -$900.0K -$700.0K -$700.0K $3.500M $500.0K $0.00 $0.00 $0.00 -$2.400M -$3.500M -$7.000M -$4.700M -$7.500M -$8.300M -$9.500M -$10.80M -$10.70M -$13.90M
YoY Change 277.99% -28.14% 30.32% -44.0% -1.96% 37.84% 19.35% 675.0% -42.86% -12.5% 60.0% 150.0% -122.22% 28.57% -61.11% -35.71% 86.67% 275.0% 33.33% -200.0% -25.0% -33.33% -33.33% 28.57% 0.0% -120.0% 600.0% -100.0% -31.43% -50.0% 48.94% -37.33% -9.64% -12.63% -12.04% 0.93% -23.02%
% of Operating Profit -94.38% -36.29% -43.44% -74.33% -7.93% -875.0% -2.76% -3.07% -0.55% 2.02% 1.41% 2.79% 4.88% 4.04% 2.72% -6.0% -3.81% -6.82% -4.07% -3.06% -3.03% 15.91% 2.76% 0.0% 0.0% 0.0% -40.68% -35.71% -38.46% -29.38% -49.02% -43.92% -172.73% -68.35% -58.47%
Other Income/Expense, Net -$7.123M -$4.703M $2.778M $3.787M $2.254M $2.541M $1.085M -$3.673M -$2.990M -$527.0K -$972.0K -$1.787M -$1.125M -$1.747M -$1.000M -$2.600M -$500.0K -$1.900M $100.0K -$300.0K -$700.0K -$100.0K $400.0K -$400.0K $800.0K $600.0K $1.100M $500.0K $200.0K -$200.0K $1.800M $4.900M -$700.0K -$500.0K $4.700M $3.400M $3.000M $2.500M $5.500M $4.200M $5.400M $6.600M
YoY Change 51.46% -269.29% -26.64% 68.01% -11.29% 134.19% -129.54% 22.84% 467.36% -45.78% -45.61% 58.84% -35.6% 74.7% -61.54% 420.0% -73.68% -2000.0% -133.33% -57.14% 600.0% -125.0% -200.0% -150.0% 33.33% -45.45% 120.0% 150.0% -200.0% -111.11% -63.27% -800.0% 40.0% -110.64% 38.24% 13.33% 20.0% -54.55% 30.95% -22.22% -18.18%

Income/Loss

Pretax Income

Income Tax

Net Profits/Loss

Pretax Income YoY Change

Income Tax Rate

Net Profits/Loss YoY Change

Basic EPS

Net Income To Revenue Ratio

Pretax & Net Income

Concept 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000 1999 1998 1997 1996 1995 1994 1993 1992 1991 1990 1989 1988 1987 1986 1985 1984 1983
Pretax Income $5.046M -$39.28M $5.556M -$9.829M $8.700M -$14.34M -$48.17M -$16.99M -$26.33M $6.000M -$1.182M $25.27M $14.75M $30.63M $24.60M $44.90M $14.80M $58.40M $13.10M $14.80M -$2.600M $4.600M $11.00M $300.0K $21.90M $22.70M $23.60M $25.90M $18.80M $14.00M $10.20M $10.60M $2.800M $4.500M $900.0K $14.60M $10.80M $13.20M $1.500M $9.200M $12.90M -$12.30M
YoY Change -112.85% -806.93% -156.53% -212.98% -160.69% -70.24% 183.55% -35.47% -538.77% -607.61% -104.68% 71.27% -51.83% 24.51% -45.21% 203.38% -74.66% 345.8% -11.49% -669.23% -156.52% -58.18% 3566.67% -98.63% -3.52% -3.81% -8.88% 37.77% 34.29% 37.25% -3.77% 278.57% -37.78% 400.0% -93.84% 35.19% -18.18% 780.0% -83.7% -28.68% -204.88%
Income Tax $2.695M -$1.158M $1.576M $2.305M -$470.0K $2.108M $268.0K -$1.355M $22.71M $2.633M -$766.0K $5.813M $5.218M $12.92M $8.700M $17.10M $2.200M $19.10M -$3.500M -$200.0K $0.00 $1.700M $4.700M $700.0K $5.800M $7.500M $8.000M $9.400M $6.400M $4.900M $3.900M -$1.400M $0.00 $3.600M $5.800M $6.400M $5.400M $6.500M $1.500M $2.500M -$1.700M -$10.80M
% Of Pretax Income 53.41% 28.37% -5.4% 43.88% 23.0% 35.37% 42.17% 35.37% 38.08% 14.86% 32.71% -26.72% -1.35% 36.96% 42.73% 233.33% 26.48% 33.04% 33.9% 36.29% 34.04% 35.0% 38.24% -13.21% 0.0% 80.0% 644.44% 43.84% 50.0% 49.24% 100.0% 27.17% -13.18%
Net Earnings $438.0K -$39.93M $3.416M -$12.13M $9.170M -$19.56M -$69.34M -$12.09M -$79.82M $1.373M -$1.187M $12.44M $8.355M $21.31M $15.50M $27.70M $12.60M $39.20M $16.60M $15.00M -$2.600M -$2.200M $2.600M -$600.0K $16.20M $15.10M $15.70M $16.50M $12.40M $9.100M $8.100M -$4.500M -$14.80M -$13.70M $500.0K $13.20M -$27.10M $5.400M -$46.30M $3.400M $5.800M -$1.700M
YoY Change -101.1% -1268.85% -128.15% -232.32% -146.88% -71.79% 473.54% -84.85% -5913.55% -215.67% -109.54% 48.86% -60.79% 37.48% -44.04% 119.84% -67.86% 136.14% 10.67% -676.92% 18.18% -184.62% -533.33% -103.7% 7.28% -3.82% -4.85% 33.06% 36.26% 12.35% -280.0% -69.59% 8.03% -2840.0% -96.21% -148.71% -601.85% -111.66% -1461.76% -41.38% -441.18%
Net Earnings / Revenue 0.1% -9.45% 0.88% -3.52% 2.79% -4.92% -16.53% -2.8% -24.05% 0.58% -0.44% 4.43% 2.85% 6.18% 4.74% 9.26% 3.19% 11.3% 5.5% 6.07% -1.28% -1.22% 1.38% -0.31% 7.11% 7.05% 8.26% 9.49% 7.64% 6.33% 7.12% -4.14% -14.19% -12.09% 0.23% 6.02% -13.32% 3.08% -22.21% 1.07% 1.6% -0.72%
Basic Earnings Per Share $0.02 -$2.04 $0.18 -$0.20 $0.56 -$1.67 -$5.57 -$0.98 -$6.68 $0.13 -$0.11 $1.20 $0.81 $2.07
Diluted Earnings Per Share $0.02 -$2.04 $0.18 -$669.8K $0.54 -$1.67 -$5.57 -$0.98 -$6.68 $0.13 -$0.11 $1.20 $0.80 $2.05 $1.505M $2.716M $1.235M $3.881M $1.660M $1.531M -$268.0K -$229.2K $270.8K -$62.50K $1.688M $1.573M $1.635M $1.719M $1.292M $947.9K $843.8K -$468.8K -$1.542M -$1.427M $52.08K $1.375M -$2.823M $562.5K -$4.874M $357.9K $773.3K -$425.0K

Assets & Liabilities

Cash & Short-Term Investments

Cash & Equivalents

Cash To Operating Expenses Ratio

Inventory

Receivables

Total Short-Term Assets

Property, Plant And Equipment

Long-Term Investments

Total Long-Term Assets

Total Assets

Net Income To Total Assets Percentage

Accounts Payable

Short-Term Debt

Long Term Debt Due

Total Short-Term Liabilities

Long-Term Debt

Other Long-Term Liabilities

Total Long-Term Liabilities

Total Liabilities

Short-Term To Long-Term Debt Ratio

Short-Term Assets To Debt Ratio

Long-Term Debt To Net Income Ratio

Assets & Liabilities

Concept 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000 1999 1998 1997 1996 1995 1994 1993 1992 1991 1990 1989 1988 1987 1986 1985 1984 1983
Cash & Short-Term Investments $7.286M $8.735M $10.34M $16.80M $7.000M $19.70M $18.70M $38.60M $95.10M $97.10M $97.90M $78.90M $69.90M $70.00M $66.40M $81.60M $71.60M $56.10M $39.50M $36.80M $35.70M $27.80M $13.50M $17.90M $16.30M $33.10M $21.70M $29.90M $22.50M $24.70M $12.40M $3.600M $4.600M $2.400M $2.800M $5.400M $5.000M $2.200M $4.400M $6.900M $9.600M
YoY Change -16.59% -15.5% -38.47% 140.0% -64.47% 5.35% -51.55% -59.41% -2.06% -0.82% 24.08% 12.88% -0.14% 5.42% -18.63% 13.97% 27.63% 42.03% 7.34% 3.08% 28.42% 105.93% -24.58% 9.82% -50.76% 52.53% -27.42% 32.89% -8.91% 99.19% 244.44% -21.74% 91.67% -14.29% -48.15% 8.0% 127.27% -50.0% -36.23% -28.13%
Cash & Equivalents $7.286M $8.735M $10.34M $16.80M $7.000M $19.70M $18.70M $38.60M $95.10M $97.10M $97.90M $78.90M $69.90M $70.00M $66.40M $81.60M $71.60M $56.10M $7.900M $11.30M $35.70M $27.80M $13.50M $17.90M $16.30M $33.10M $21.70M $25.50M $15.60M $19.30M $9.600M $3.600M $4.600M $2.400M $2.800M $5.400M $5.000M $2.200M $4.400M $6.900M $9.600M
Short-Term Investments $0.00 $31.60M $25.50M $4.400M $7.000M $5.400M $2.800M $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Other Short-Term Assets $9.822M $7.442M $4.933M $5.400M $6.100M $27.70M $33.40M $14.20M $3.000M $8.700M $9.900M $15.20M $12.90M $13.70M $13.80M $16.90M $17.30M $8.400M $6.300M $8.000M $11.60M $12.60M $8.400M $5.700M $3.900M $4.100M $4.500M $4.100M $7.200M $3.500M $4.900M $2.700M $3.000M $3.800M $8.100M $16.50M $16.70M $4.100M $7.300M $14.80M $14.30M
YoY Change 31.98% 50.86% -8.65% -11.48% -77.98% -17.07% 135.21% 373.33% -65.52% -12.12% -34.87% 17.83% -5.84% -0.72% -18.34% -2.31% 105.95% 33.33% -21.25% -31.03% -7.94% 50.0% 47.37% 46.15% -4.88% -8.89% 9.76% -43.06% 105.71% -28.57% 81.48% -10.0% -21.05% -53.09% -50.91% -1.2% 307.32% -43.84% -50.68% 3.5%
Inventory $124.7M $121.7M $88.20M $73.20M $82.30M $94.20M $93.50M $83.60M $59.70M $54.70M $64.10M $70.70M $68.50M $68.80M $70.00M $62.60M $69.20M $55.90M $48.50M $54.30M $48.30M $45.10M $47.30M $48.00M $47.30M $35.50M $35.50M $33.20M $33.50M $30.30M $28.20M $45.60M $48.00M $53.20M $53.40M $62.00M $66.70M $94.60M $122.8M $129.9M $87.10M
Prepaid Expenses
Receivables $78.94M $77.43M $68.83M $60.40M $82.00M $69.20M $81.70M $72.10M $44.90M $54.80M $50.30M $54.40M $59.20M $46.70M $39.60M $53.80M $59.90M $54.90M $47.30M $37.50M $38.80M $34.90M $45.50M $49.20M $51.10M $35.00M $35.00M $32.00M $28.70M $21.20M $17.90M $35.80M $41.90M $37.70M $42.50M $58.30M $55.10M $73.90M $77.40M $69.70M $39.20M
Other Receivables $15.91M $16.07M $16.00M $16.00M $16.00M $17.00M $13.00M $13.00M $17.00M $17.00M $24.50M $18.40M $18.00M $18.00M $20.00M $14.00M $10.00M $11.70M $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Total Short-Term Assets $236.7M $231.4M $188.3M $171.8M $193.4M $227.9M $240.2M $221.5M $219.7M $232.3M $246.8M $237.6M $228.5M $217.2M $209.8M $228.9M $228.1M $187.0M $141.6M $136.6M $134.4M $120.5M $114.7M $120.8M $118.6M $107.7M $96.70M $99.20M $92.00M $79.80M $63.30M $87.70M $97.40M $97.00M $106.7M $142.2M $143.6M $174.8M $211.9M $221.3M $150.2M
YoY Change 2.27% 22.9% 9.6% -11.17% -15.14% -5.12% 8.44% 0.82% -5.42% -5.88% 3.87% 3.98% 5.2% 3.53% -8.34% 0.35% 21.98% 32.06% 3.66% 1.64% 11.54% 5.06% -5.05% 1.85% 10.12% 11.38% -2.52% 7.83% 15.29% 26.07% -27.82% -9.96% 0.41% -9.09% -24.96% -0.97% -17.85% -17.51% -4.25% 47.34%
Property, Plant & Equipment $163.5M $158.5M $162.6M $166.4M $170.7M $185.7M $204.1M $214.4M $146.9M $149.8M $151.3M $150.3M $150.2M $145.6M $119.9M $86.70M $75.10M $68.60M $66.60M $69.40M $69.50M $66.80M $86.20M $93.40M $88.70M $76.80M $72.50M $57.30M $55.20M $49.70M $50.60M $81.00M $86.70M $88.90M $93.80M $103.7M $117.2M $140.8M $160.3M $162.2M $104.5M
YoY Change 3.14% -2.52% -2.27% -2.52% -8.08% -9.02% -4.8% 45.95% -1.94% -0.99% 0.67% 0.07% 3.16% 21.43% 38.29% 15.45% 9.48% 3.0% -4.03% -0.14% 4.04% -22.51% -7.71% 5.3% 15.49% 5.93% 26.53% 3.8% 11.07% -1.78% -37.53% -6.57% -2.47% -5.22% -9.55% -11.52% -16.76% -12.16% -1.17% 55.22%
Goodwill
YoY Change
Intangibles
YoY Change
Long-Term Investments $5.420M $5.528M $7.035M $2.200M $2.200M $2.200M $2.200M $2.000M $3.100M $3.900M $5.000M $13.30M $14.90M $14.20M $14.90M $6.500M $4.200M $1.000M $0.00 $0.00 $0.00 $4.700M $20.30M $28.80M $10.30M $0.00 $0.00 $0.00 $6.400M $13.10M
YoY Change -1.95% -21.42% 219.77% 0.0% 0.0% 0.0% 10.0% -35.48% -20.51% -22.0% -62.41% -10.74% 4.93% -4.7% 129.23% 54.76% 320.0% -100.0% -76.85% -29.51% 179.61% -100.0% -51.15%
Other Assets $9.890M $11.21M $16.18M $13.60M $11.80M $10.70M $20.70M $13.50M $28.00M $26.70M $13.30M $32.30M $29.60M $25.90M $31.80M $42.00M $9.800M $19.10M $30.90M $29.20M $27.60M $46.50M $33.50M $30.30M $28.50M $27.30M $27.60M $31.60M $24.30M $22.40M $24.60M $24.60M $21.10M $22.90M $31.80M $38.40M $49.50M $25.00M $15.80M $15.30M $9.100M
YoY Change -11.81% -30.69% 18.97% 15.25% 10.28% -48.31% 53.33% -51.79% 4.87% 100.75% -58.82% 9.12% 14.29% -18.55% -24.29% 328.57% -48.69% -38.19% 5.82% 5.8% -40.65% 38.81% 10.56% 6.32% 4.4% -1.09% -12.66% 30.04% 8.48% -8.94% 0.0% 16.59% -7.86% -27.99% -17.19% -22.42% 98.0% 58.23% 3.27% 68.13%
Total Long-Term Assets $329.0M $271.4M $297.3M $291.4M $313.2M $343.2M $325.4M $344.4M $286.5M $304.1M $255.9M $295.6M $303.1M $309.8M $262.0M $260.1M $176.3M $194.2M $100.3M $101.3M $99.70M $116.0M $126.9M $123.7M $117.2M $104.1M $100.1M $89.00M $79.40M $72.10M $75.20M $105.6M $112.6M $132.0M $154.5M $152.4M $166.6M $165.8M $176.1M $183.9M $126.7M
YoY Change 21.24% -8.73% 2.04% -6.96% -8.74% 5.47% -5.52% 20.21% -5.79% 18.84% -13.43% -2.47% -2.16% 18.24% 0.73% 47.53% -9.22% 93.62% -0.99% 1.6% -14.05% -8.59% 2.59% 5.55% 12.58% 4.0% 12.47% 12.09% 10.12% -4.12% -28.79% -6.22% -14.7% -14.56% 1.38% -8.52% 0.48% -5.85% -4.24% 45.15%
Total Assets $565.7M $502.8M $485.6M $463.2M $506.6M $571.1M $565.6M $565.9M $506.2M $536.4M $502.7M $533.2M $531.6M $527.0M $471.8M $489.0M $404.4M $381.2M $241.9M $237.9M $234.1M $236.5M $241.6M $244.5M $235.8M $211.8M $196.8M $188.2M $171.4M $151.9M $138.5M $193.3M $210.0M $229.0M $261.2M $294.6M $310.2M $340.6M $388.0M $405.2M $276.9M
YoY Change
Accounts Payable $37.23M $43.62M $44.23M $26.70M $33.30M $38.90M $35.40M $37.10M $14.00M $16.70M $15.80M $15.80M $19.50M $20.10M $15.80M $16.90M $19.40M $15.90M $14.90M $15.40M $11.20M $11.30M $13.00M $13.80M $14.20M $9.200M $8.600M $8.600M $8.300M $6.000M $5.400M $10.50M $12.10M $15.10M $12.10M $23.50M $18.80M $30.10M $41.60M $38.90M $22.10M
YoY Change -14.65% -1.38% 65.66% -19.82% -14.4% 9.89% -4.58% 165.0% -16.17% 5.7% 0.0% -18.97% -2.99% 27.22% -6.51% -12.89% 22.01% 6.71% -3.25% 37.5% -0.88% -13.08% -5.8% -2.82% 54.35% 6.98% 0.0% 3.61% 38.33% 11.11% -48.57% -13.22% -19.87% 24.79% -48.51% 25.0% -37.54% -27.64% 6.94% 76.02%
Accrued Expenses $19.38M $16.78M $20.23M $23.50M $26.70M $24.40M $27.30M $24.10M $10.70M $9.900M $10.50M $11.40M $13.20M $14.00M $12.30M $13.70M $16.10M $11.00M $9.200M $8.500M $7.900M $7.500M $7.600M $8.300M $8.800M $7.800M $7.700M $7.800M $7.900M $7.400M $5.300M $6.200M $7.500M $7.400M $8.200M $9.800M $14.30M $15.20M $18.90M $17.40M $14.70M
YoY Change 15.48% -17.05% -13.91% -11.99% 9.43% -10.62% 13.28% 125.23% 8.08% -5.71% -7.89% -13.64% -5.71% 13.82% -10.22% -14.91% 46.36% 19.57% 8.24% 7.59% 5.33% -1.32% -8.43% -5.68% 12.82% 1.3% -1.28% -1.27% 6.76% 39.62% -14.52% -17.33% 1.35% -9.76% -16.33% -31.47% -5.92% -19.58% 8.62% 18.37%
Deferred Revenue
YoY Change
Short-Term Debt $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.200M $6.900M $4.800M $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.000M $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $13.00M $14.50M $14.50M $21.50M $28.50M $29.50M $28.50M $28.00M $28.00M $25.50M
YoY Change -100.0% -82.61% 43.75% -100.0% -100.0% -10.34% 0.0% -32.56% -24.56% -3.39% 3.51% 1.79% 0.0% 9.8%
Long-Term Debt Due $12.27M $12.41M $20.01M $12.40M $20.40M $45.70M $19.30M $26.80M $13.30M $13.30M $13.30M $13.30M $13.30M $13.30M $13.30M $13.30M $13.30M $13.30M $13.30M $13.30M $0.00 $1.400M $0.00 $0.00 $800.0K $1.500M $1.500M $2.100M $2.400M $2.300M $2.600M $3.700M $5.600M $11.10M $5.900M
YoY Change -1.12% -37.97% 61.35% -39.22% -55.36% 136.79% -27.99% 101.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% -100.0% -46.67% 0.0% -28.57% -12.5% 4.35% -11.54% -29.73% -33.93% -49.55% 88.14%
Total Short-Term Liabilities $116.9M $116.2M $125.0M $105.3M $124.2M $167.5M $144.7M $144.3M $81.30M $81.50M $86.70M $86.40M $89.20M $89.70M $89.50M $88.20M $91.10M $75.00M $54.00M $54.50M $34.00M $34.90M $35.10M $34.60M $37.20M $26.40M $23.80M $26.20M $25.00M $20.30M $20.60M $42.70M $48.10M $49.00M $52.70M $80.60M $81.30M $93.60M $104.5M $111.0M $74.80M
YoY Change 0.57% -7.05% 18.75% -15.22% -25.85% 15.76% 0.28% 77.49% -0.25% -6.0% 0.35% -3.14% -0.56% 0.22% 1.47% -3.18% 21.47% 38.89% -0.92% 60.29% -2.58% -0.57% 1.45% -6.99% 40.91% 10.92% -9.16% 4.8% 23.15% -1.46% -51.76% -11.23% -1.84% -7.02% -34.62% -0.86% -13.14% -10.43% -5.86% 48.4%
Long-Term Debt $116.4M $93.06M $40.91M $24.80M $50.50M $31.90M $46.80M $25.40M $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $13.30M $13.30M $13.30M $14.70M $14.70M $12.60M $12.60M $12.60M $1.400M $0.00 $1.400M $27.30M $27.80M $28.40M $57.00M $65.10M $57.10M $79.30M $82.00M $88.40M $80.30M
YoY Change 25.06% 127.47% 64.97% -50.89% 58.31% -31.84% 84.25% -100.0% 0.0% 0.0% -9.52% 0.0% 16.67% 0.0% 0.0% 800.0% -100.0% -94.87% -1.8% -2.11% -50.18% -12.44% 14.01% -27.99% -3.29% -7.24% 10.09%
Other Long-Term Liabilities $260.3M $177.6M $224.0M $246.7M $275.7M $278.7M $211.9M $245.8M $213.4M $249.8M $181.0M $254.7M $249.6M $240.5M $203.1M $255.8M $125.5M $166.0M $30.00M $36.10M $21.70M $19.90M $17.30M $16.90M $17.60M $18.80M $19.80M $19.80M $22.00M $24.30M $25.40M $29.00M $20.60M $21.90M $25.10M $28.50M $21.60M $23.00M $9.200M $13.60M $16.00M
YoY Change 46.57% -20.73% -9.2% -10.52% -1.08% 31.52% -13.79% 15.18% -14.57% 38.01% -28.94% 2.04% 3.78% 18.41% -20.6% 103.82% -24.4% 453.33% -16.9% 66.36% 9.05% 15.03% 2.37% -3.98% -6.38% -5.05% 0.0% -10.0% -9.47% -4.33% -12.41% 40.78% -5.94% -12.75% -11.93% 31.94% -6.09% 150.0% -32.35% -15.0%
Total Long-Term Liabilities $376.7M $270.6M $264.9M $271.5M $326.2M $310.6M $258.7M $271.2M $213.4M $249.8M $181.0M $254.7M $249.6M $240.5M $203.1M $255.8M $125.5M $166.0M $30.00M $36.10M $35.00M $33.20M $30.60M $31.60M $32.30M $31.40M $32.40M $32.40M $23.40M $24.30M $26.80M $56.30M $48.40M $50.30M $82.10M $93.60M $78.70M $102.3M $91.20M $102.0M $96.30M
YoY Change 39.17% 2.15% -2.42% -16.77% 5.02% 20.06% -4.61% 27.09% -14.57% 38.01% -28.94% 2.04% 3.78% 18.41% -20.6% 103.82% -24.4% 453.33% -16.9% 3.14% 5.42% 8.5% -3.16% -2.17% 2.87% -3.09% 0.0% 38.46% -3.7% -9.33% -52.4% 16.32% -3.78% -38.73% -12.29% 18.93% -23.07% 12.17% -10.59% 5.92%
Total Liabilities $504.7M $398.4M $403.1M $386.6M $457.7M $483.5M $406.7M $418.0M $294.7M $331.3M $267.7M $341.1M $338.8M $330.2M $292.6M $344.0M $216.7M $241.0M $100.6M $109.4M $88.50M $85.70M $84.20M $82.00M $83.20M $69.50M $67.40M $68.50M $59.30M $48.90M $47.30M $99.00M $96.40M $99.30M $134.8M $174.2M $160.0M $196.0M $195.7M $213.1M $171.2M
YoY Change 26.67% -1.14% 4.26% -15.53% -5.34% 18.88% -2.7% 41.84% -11.05% 23.76% -21.52% 0.68% 2.6% 12.85% -14.94% 58.74% -10.08% 139.56% -8.04% 23.62% 3.27% 1.78% 2.68% -1.44% 19.71% 3.12% -1.61% 15.51% 21.27% 3.38% -52.22% 2.7% -2.92% -26.34% -22.62% 8.88% -18.37% 0.15% -8.17% 24.47%

Ownership

Basic Shares Outstanding

Diluted Shares Outstanding

Preferred Stock

No data

Treasury Stock Shares

No data

Stock Issuance & Repurchase

Ownership Data

Concept 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000 1999 1998 1997 1996 1995 1994 1993 1992 1991 1990 1989 1988 1987 1986 1985 1984 1983
Basic Shares Outstanding 19.89M 19.62M 19.32M 18.95M 14.27M 12.45M 12.33M 11.95M 10.44M 10.41M shares 10.36M shares 10.34M shares 10.32M shares
Diluted Shares Outstanding 19.89M 19.62M 19.44M 18.95M 14.64M 12.59M 12.45M 12.33M 11.95M 10.45M 10.40M shares 10.41M shares 10.39M shares 10.39M shares
Preferred Stock
Treasury Stock Shares

Return On Shareholders' Equity

Book Value

Free Cash Flow

Free Cash Flow YoY

Free Cash Flow Margin

Dividends

Dividends

No data

Stock Price

Market Cap: $40.39 Million

About AMPCO PITTSBURGH CORP

Ampco-Pittsburgh Corp. is engaged in the manufacture and sale of custom designed engineering products. The company is headquartered in Carnegie, Pennsylvania and currently employs 1,697 full-time employees. The firm's segments include Forged and Cast Engineered Products (FCEP) and the Air and Liquid Processing (ALP). The FCEP segment produces forged hardened steel rolls, cast rolls and forged engineered products. Forged hardened steel rolls are used primarily in hot and cold rolling mills by producers of steel, aluminum and other metals. Cast rolls are produced in a variety of iron and steel qualities. The ALP segment includes Aerofin, Buffalo Air Handling and Buffalo Pumps, all divisions of Air & Liquid Systems Corporation, a subsidiary of the Company. Aerofin produces custom-engineered finned tube heat exchange coils and related heat transfer products for a variety of industries including original equipment manufacturer/commercial, nuclear power generation and industrial manufacturing.

Industry: Pumps & Pumping Equipment Peers: EMERGE HEALTH INTERNATIONAL INC FRIEDMAN INDUSTRIES INC MESABI TRUST NUCOR CORP OLYMPIC STEEL INC Ramaco Resources, Inc. ASCENT INDUSTRIES CO. UNIVERSAL STAINLESS & ALLOY PRODUCTS INC