Financial Snapshot

Revenue
$199.6M
TTM
Gross Margin
24.84%
TTM
Net Earnings
$9.175M
TTM
Current Assets
Q4 2024
Current Liabilities
Q4 2024
Current Ratio
103.4%
Q4 2024
Total Assets
Q4 2024
Total Liabilities
Q4 2024
Book Value
$114.4M
Q4 2024
Cash
Q4 2024
P/E
35.59
Apr 11, 2025 EST
Free Cash Flow
$18.68M
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 $185.5M $157.1M $122.8M $97.49M $90.60M $91.83M $77.53M $91.77M $90.04M $135.2M $102.2M $105.0M $103.2M $74.20M $62.20M $101.1M $86.40M $65.80M $55.20M $41.30M $37.50M $44.50M $47.40M $44.40M $38.70M $53.00M $56.20M $14.30M $51.50M $50.50M $47.40M $45.20M $46.50M $70.70M $68.10M $62.30M $62.40M $54.30M $50.70M $47.30M $41.80M $40.00M
YoY Change 18.09% 27.93% 25.98% 7.6% -1.34% 18.44% -15.51% 1.92% -33.39% 32.24% -2.62% 1.73% 39.06% 19.29% -38.48% 17.01% 31.31% 19.2% 33.66% 10.13% -15.73% -6.12% 6.76% 14.73% -26.98% -5.69% 293.01% -72.23% 1.98% 6.54% 4.87% -2.8% -34.23% 3.82% 9.31% -0.16% 14.92% 7.1% 7.19% 13.16% 4.5%

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 $185.5M $157.1M $122.8M $97.49M $90.60M $91.83M $77.53M $91.77M $90.04M $135.2M $102.2M $105.0M $103.2M $74.20M $62.20M $101.1M $86.40M $65.80M $55.20M $41.30M $37.50M $44.50M $47.40M $44.40M $38.70M $53.00M $56.20M $14.30M $51.50M $50.50M $47.40M $45.20M $46.50M $70.70M $68.10M $62.30M $62.40M $54.30M $50.70M $47.30M $41.80M $40.00M
Cost Of Revenue $144.9M $131.7M $113.7M $77.02M $72.46M $69.92M $60.56M $69.61M $66.78M $93.37M $70.41M $73.15M $70.55M $52.40M $40.00M $59.40M $52.30M $49.00M $39.20M $33.80M $31.60M $37.20M $37.30M $34.60M $28.80M $38.10M $38.10M $10.20M $36.00M $37.20M $35.00M $33.20M $37.70M $51.70M $51.30M $45.70M $45.60M $41.30M $39.00M $36.30M $31.10M $30.30M
Gross Profit $40.59M $25.41M $9.129M $20.47M $18.15M $21.91M $16.98M $22.16M $23.26M $41.80M $31.81M $31.82M $32.64M $21.90M $22.20M $41.70M $34.20M $16.80M $16.00M $7.500M $5.900M $7.300M $10.10M $9.800M $10.00M $14.90M $18.10M $4.100M $15.50M $13.30M $12.30M $11.90M $8.900M $19.00M $16.70M $16.70M $16.80M $13.00M $11.60M $10.90M $10.70M $9.700M
Gross Profit Margin 21.87% 16.17% 7.43% 21.0% 20.03% 23.86% 21.89% 24.14% 25.83% 30.93% 31.12% 30.31% 31.63% 29.51% 35.69% 41.25% 39.58% 25.53% 28.99% 18.16% 15.73% 16.4% 21.31% 22.07% 25.84% 28.11% 32.21% 28.67% 30.1% 26.34% 25.95% 26.33% 19.14% 26.87% 24.52% 26.81% 26.92% 23.94% 22.88% 23.04% 25.6% 24.25%

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

Operating Profits/Loss YoY Change

Operating Earnings to Gross Profit Ratio

Operating Profit Margin

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 $32.22M $23.06M $20.39M $17.47M $16.88M $17.88M $15.53M $14.63M $16.33M $18.28M $16.97M $16.33M $15.32M $13.00M $12.10M $14.80M $13.10M $10.80M $10.50M $7.700M $7.800M $8.200M $10.40M $9.500M $8.900M $11.80M $12.40M $3.100M $11.10M $10.00M $10.10M $10.90M $11.80M $14.50M $13.90M $12.00M $13.00M $11.30M $10.20M $10.70M $9.800M $8.600M
YoY Change 39.69% 13.13% 16.68% 3.51% -5.59% 15.1% 6.17% -10.42% -10.68% 7.72% 3.92% 6.6% 17.85% 7.44% -18.24% 12.98% 21.3% 2.86% 36.36% -1.28% -4.88% -21.15% 9.47% 6.74% -24.58% -4.84% 300.0% -72.07% 11.0% -0.99% -7.34% -7.63% -18.62% 4.32% 15.83% -7.69% 15.04% 10.78% -4.67% 9.18% 13.95%
% of Gross Profit 79.38% 90.77% 223.31% 85.35% 93.01% 81.6% 91.51% 66.03% 70.23% 43.74% 53.35% 51.32% 46.95% 59.36% 54.5% 35.49% 38.3% 64.29% 65.63% 102.67% 132.2% 112.33% 102.97% 96.94% 89.0% 79.19% 68.51% 75.61% 71.61% 75.19% 82.11% 91.6% 132.58% 76.32% 83.23% 71.86% 77.38% 86.92% 87.93% 98.17% 91.59% 88.66%
Research & Development $3.944M $4.144M $3.845M $3.367M $3.353M $3.538M $3.211M $3.863M $3.746M $3.585M $3.436M $3.579M $3.197M
YoY Change -4.83% 7.78% 14.2% 0.42% -5.23% 10.18% -16.88% 3.12% 4.49% 4.34% -4.0% 11.95%
% of Gross Profit 9.72% 16.31% 42.12% 16.45% 18.48% 16.15% 18.92% 17.43% 16.11% 8.58% 10.8% 11.25% 9.8%
Depreciation & Amortization $3.275M $3.511M $3.077M $1.945M $1.957M $1.968M $1.986M $2.092M $2.201M $2.079M $1.977M $1.851M $1.685M $1.640M $1.120M $1.010M $890.0K $890.0K $790.0K $780.0K $790.0K $820.0K $980.0K $950.0K $1.050M $1.040M $960.0K $250.0K $910.0K $950.0K $1.050M $1.380M $1.400M $1.370M $1.240M $1.160M $1.020M $1.030M $1.890M
YoY Change -6.72% 14.1% 58.2% -0.61% -0.56% -0.91% -5.07% -4.95% 5.87% 5.16% 6.81% 9.85% 2.74% 46.43% 10.89% 13.48% 0.0% 12.66% 1.28% -1.27% -3.66% -16.33% 3.16% -9.52% 0.96% 8.33% 284.0% -72.53% -4.21% -9.52% -23.91% -1.43% 2.19% 10.48% 6.9% 13.73% -0.97% -45.5%
% of Gross Profit 8.07% 13.82% 33.71% 9.5% 10.78% 8.98% 11.7% 9.44% 9.46% 4.97% 6.21% 5.82% 5.16% 7.49% 5.05% 2.42% 2.6% 5.3% 4.94% 10.4% 13.39% 11.23% 9.7% 9.69% 10.5% 6.98% 5.3% 6.1% 5.87% 7.14% 8.54% 11.6% 15.73% 7.21% 7.43% 6.95% 6.07% 7.92% 16.29%
Operating Expenses $36.16M $27.21M $24.23M $20.84M $20.23M $21.42M $18.74M $18.49M $20.08M $21.87M $20.41M $19.91M $18.52M $13.10M $12.10M $15.40M $13.00M $10.80M $10.60M $8.800M $7.800M $8.900M $10.40M $9.600M $8.900M $11.80M $12.40M $3.000M $11.10M $10.00M $10.10M $11.00M $11.80M $14.50M $13.90M $12.00M $12.90M $11.30M $10.20M $10.80M $9.800M $8.600M
YoY Change 32.91% 12.28% 16.28% 3.0% -5.53% 14.26% 1.36% -7.89% -8.19% 7.15% 2.5% 7.52% 41.36% 8.26% -21.43% 18.46% 20.37% 1.89% 20.45% 12.82% -12.36% -14.42% 8.33% 7.87% -24.58% -4.84% 313.33% -72.97% 11.0% -0.99% -8.18% -6.78% -18.62% 4.32% 15.83% -6.98% 14.16% 10.78% -5.56% 10.2% 13.95%
Operating Profit $6.922M $1.250M -$11.34M $2.998M $652.0K $493.0K -$1.769M $3.664M $3.178M $19.94M $11.40M $11.91M $14.12M $8.800M $10.10M $26.30M $21.20M $6.000M $5.400M -$1.300M -$1.900M -$1.600M -$300.0K $200.0K $1.100M $3.100M $5.700M $1.100M $4.400M $3.300M $2.200M $900.0K -$2.900M $4.500M $2.800M $4.700M $3.900M $1.700M $1.400M $100.0K $900.0K $1.100M
YoY Change 453.76% -111.02% -478.35% 359.82% 32.25% -127.87% -148.28% 15.29% -84.06% 74.83% -4.26% -15.63% 60.42% -12.87% -61.6% 24.06% 253.33% 11.11% -515.38% -31.58% 18.75% 433.33% -250.0% -81.82% -64.52% -45.61% 418.18% -75.0% 33.33% 50.0% 144.44% -131.03% -164.44% 60.71% -40.43% 20.51% 129.41% 21.43% 1300.0% -88.89% -18.18%
Operating Profit To Gross Profit 17.06% 4.92% -124.25% 14.65% 3.59% 2.25% -10.42% 16.54% 13.67% 47.69% 35.84% 37.43% 43.26% 40.18% 45.5% 63.07% 61.99% 35.71% 33.75% -17.33% -32.2% -21.92% -2.97% 2.04% 11.0% 20.81% 31.49% 26.83% 28.39% 24.81% 17.89% 7.56% -32.58% 23.68% 16.77% 28.14% 23.21% 13.08% 12.07% 0.92% 8.41% 11.34%
Operating Profit To Revenue 3.73% 0.8% -9.24% 3.08% 0.72% 0.54% -2.28% 3.99% 3.53% 14.75% 11.16% 11.35% 13.68% 11.86% 16.24% 26.01% 24.54% 9.12% 9.78% -3.15% -5.07% -3.6% -0.63% 0.45% 2.84% 5.85% 10.14% 7.69% 8.54% 6.53% 4.64% 1.99% -6.24% 6.36% 4.11% 7.54% 6.25% 3.13% 2.76% 0.21% 2.15% 2.75%

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 $248.0K $1.068M $450.0K $11.00K $12.00K $12.00K $12.00K $10.00K $10.00K -$11.00K -$1.000K $264.0K -$400.0K $0.00 $0.00 $400.0K $1.000M $500.0K $300.0K $0.00 $0.00 $0.00 -$200.0K -$300.0K -$200.0K -$300.0K -$200.0K -$100.0K -$400.0K -$600.0K -$500.0K -$500.0K -$600.0K -$1.000M -$1.000M -$1.100M -$1.500M -$1.400M -$1.600M -$1.300M -$1.100M -$700.0K
YoY Change -76.78% 137.33% 3990.91% -8.33% 0.0% 0.0% 20.0% 0.0% -190.91% 1000.0% -100.38% -166.0% -100.0% -60.0% 100.0% 66.67% -100.0% -33.33% 50.0% -33.33% 50.0% 100.0% -75.0% -33.33% 20.0% 0.0% -16.67% -40.0% 0.0% -9.09% -26.67% 7.14% -12.5% 23.08% 18.18% 57.14%
% of Operating Profit 3.58% 85.44% 0.37% 1.84% 2.43% 0.27% 0.31% -0.06% -0.01% 2.22% -2.83% 0.0% 0.0% 1.52% 4.72% 8.33% 5.56% -150.0% -18.18% -9.68% -3.51% -9.09% -9.09% -18.18% -22.73% -55.56% -22.22% -35.71% -23.4% -38.46% -82.35% -114.29% -1300.0% -122.22% -63.64%
Other Income/Expense, Net -$374.0K $250.0K $527.0K $617.0K $1.800M $0.00 $300.0K
YoY Change -249.6% -52.56% -100.0%

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 $5.574M $561.0K -$11.22M $3.267M $2.312M -$145.0K -$12.85M $7.049M $8.730M $21.75M $14.71M $15.58M $16.68M $8.800M $10.10M $26.70M $22.10M $6.500M $5.800M $400.0K -$1.400M $200.0K $3.500M $0.00 -$1.100M $2.700M $5.500M $900.0K $4.000M $2.400M $200.0K $900.0K -$3.500M $3.500M $1.900M $4.300M $2.300M $300.0K $1.000M -$2.100M -$200.0K $400.0K
YoY Change 893.58% -105.0% -443.31% 41.31% -1694.48% -98.87% -282.35% -19.26% -59.87% 47.87% -5.57% -6.6% 89.51% -12.87% -62.17% 20.81% 240.0% 12.07% 1350.0% -128.57% -800.0% -94.29% -100.0% -140.74% -50.91% 511.11% -77.5% 66.67% 1100.0% -77.78% -125.71% -200.0% 84.21% -55.81% 86.96% 666.67% -70.0% -147.62% 950.0% -150.0%
Income Tax $1.018M $194.0K -$2.443M $893.0K $440.0K $163.0K -$3.010M $2.026M $2.599M $7.017M $4.565M $4.429M $6.124M $2.900M $3.700M $9.300M $7.100M $800.0K $2.200M $100.0K -$600.0K $100.0K $1.200M -$200.0K -$300.0K $400.0K $1.700M $300.0K $900.0K $1.000M $200.0K $200.0K -$1.100M $900.0K $700.0K $400.0K $500.0K $100.0K $100.0K $200.0K $200.0K $300.0K
% Of Pretax Income 18.26% 34.58% 27.33% 19.03% 28.74% 29.77% 32.26% 31.03% 28.43% 36.72% 32.95% 36.63% 34.83% 32.13% 12.31% 37.93% 25.0% 50.0% 34.29% 14.81% 30.91% 33.33% 22.5% 41.67% 100.0% 22.22% 25.71% 36.84% 9.3% 21.74% 33.33% 10.0% 75.0%
Net Earnings $4.556M $367.0K -$8.773M $2.374M $1.872M -$308.0K -$9.844M $5.023M $6.131M $14.74M $10.15M $11.15M $10.55M $5.900M $6.400M $17.50M $15.00M $5.800M $3.600M -$2.900M -$1.200M $200.0K $2.300M $200.0K -$800.0K $2.400M $3.800M $600.0K $3.100M $1.200M -$8.400M $400.0K $1.500M $800.0K $1.300M $4.200M $900.0K -$1.000M -$1.200M -$4.200M -$1.200M $0.00
YoY Change 1141.42% -104.18% -469.55% 26.82% -707.79% -96.87% -295.98% -18.07% -58.39% 45.24% -9.0% 5.64% 78.86% -7.81% -63.43% 16.67% 158.62% 61.11% -224.14% 141.67% -700.0% -91.3% 1050.0% -125.0% -133.33% -36.84% 533.33% -80.65% 158.33% -114.29% -2200.0% -73.33% 87.5% -38.46% -69.05% 366.67% -190.0% -16.67% -71.43% 250.0%
Net Earnings / Revenue 2.46% 0.23% -7.14% 2.44% 2.07% -0.34% -12.7% 5.47% 6.81% 10.9% 9.92% 10.62% 10.23% 7.95% 10.29% 17.31% 17.36% 8.81% 6.52% -7.02% -3.2% 0.45% 4.85% 0.45% -2.07% 4.53% 6.76% 4.2% 6.02% 2.38% -17.72% 0.88% 3.23% 1.13% 1.91% 6.74% 1.44% -1.84% -2.37% -8.88% -2.87% 0.0%
Basic Earnings Per Share $0.42 $0.03 -$0.83 $0.24 $0.19 -$0.03 -$1.01 $0.52 $0.61 $1.46 $1.01 $1.11 $1.06
Diluted Earnings Per Share $0.42 $0.03 -$0.83 $0.24 $0.19 -$0.03 -$1.01 $0.52 $0.61 $1.45 $1.00 $1.11 $1.06 $590.0K $646.5K $1.716M $1.485M $585.9K $387.1K -$337.2K -$146.3K $23.81K $273.8K $24.69K -$105.3K $296.3K $447.1K $74.07K $382.7K $151.9K -$1.063M $50.63K $189.9K $102.6K $171.1K $567.6K $123.3K -$137.0K -$164.4K -$636.4K -$187.5K $0.00

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

No data

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 $16.94M $18.26M $14.74M $65.03M $73.00M $77.80M $76.50M $73.50M $65.10M $60.30M $61.10M $51.70M $41.70M $43.10M $74.60M $46.20M $36.80M $15.10M $11.00M $2.700M $5.800M $6.700M $5.400M $5.100M $6.000M $5.000M $6.500M $1.400M $2.000M $400.0K $500.0K $100.0K $500.0K $0.00 $500.0K $900.0K $300.0K $400.0K $900.0K $500.0K $1.500M $2.300M
YoY Change -7.22% 23.85% -77.33% -10.92% -6.17% 1.7% 4.08% 12.9% 7.96% -1.31% 18.18% 23.98% -3.25% -42.23% 61.47% 25.54% 143.71% 37.27% 307.41% -53.45% -13.43% 24.07% 5.88% -15.0% 20.0% -23.08% 364.29% -30.0% 400.0% -20.0% 400.0% -80.0% -100.0% -44.44% 200.0% -25.0% -55.56% 80.0% -66.67% -34.78%
Cash & Equivalents $16.94M $18.26M $14.74M $59.53M $33.00M $15.00M $40.50M $39.50M $24.10M $27.30M $32.10M $24.20M $25.20M $19.60M $4.500M $5.200M $2.100M $1.400M $600.0K $700.0K $500.0K $200.0K $2.900M $200.0K $1.100M $100.0K $1.700M $900.0K $1.300M $400.0K $500.0K $100.0K $500.0K $0.00 $500.0K $900.0K $300.0K $400.0K $900.0K $500.0K $1.500M $2.300M
Short-Term Investments $0.00 $5.500M $40.00M $62.70M $36.00M $34.00M $41.00M $33.00M $29.00M $27.50M $16.50M $23.50M $70.10M $41.10M $34.70M $13.70M $10.40M $2.000M $5.300M $6.400M $2.500M $4.900M $4.900M $4.900M $4.800M $500.0K $700.0K $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
Other Short-Term Assets $3.561M $1.534M $1.391M $512.0K $900.0K $6.200M $800.0K $700.0K $600.0K $500.0K $1.200M $900.0K $500.0K $2.800M $700.0K $400.0K $500.0K $200.0K $200.0K $800.0K $2.700M $2.200M $1.600M $1.500M $2.000M $1.300M $1.400M $1.300M $1.300M $1.300M $1.600M $1.600M $2.300M $1.100M $800.0K $400.0K $800.0K $600.0K $4.100M $1.300M $1.000M $700.0K
YoY Change 132.14% 10.28% 171.68% -43.11% -85.48% 675.0% 14.29% 16.67% 20.0% -58.33% 33.33% 80.0% -82.14% 300.0% 75.0% -20.0% 150.0% 0.0% -75.0% -70.37% 22.73% 37.5% 6.67% -25.0% 53.85% -7.14% 7.69% 0.0% 0.0% -18.75% 0.0% -30.43% 109.09% 37.5% 100.0% -50.0% 33.33% -85.37% 215.38% 30.0% 42.86%
Inventory $33.41M $26.29M $17.41M $17.33M $22.30M $24.70M $11.60M $9.200M $10.80M $14.00M $16.50M $11.20M $6.000M $8.300M $6.100M $4.700M $4.800M $4.700M $5.100M $4.800M $7.000M $10.30M $8.300M $9.400M $6.600M $6.800M $10.30M $6.600M $6.400M $6.600M $4.500M $6.100M $8.000M $8.400M $10.00M $8.100M $8.500M $10.00M $7.900M $10.50M $9.700M $9.100M
Prepaid Expenses
Receivables $72.42M $63.68M $53.22M $37.37M $30.00M $25.10M $25.10M $27.30M $24.60M $35.90M $18.20M $22.60M $24.30M $23.00M $10.30M $17.40M $13.80M $16.70M $11.00M $13.60M $9.000M $7.300M $17.10M $8.000M $7.600M $7.600M $6.800M $10.40M $9.200M $10.60M $11.90M $12.90M $13.20M $17.80M $16.30M $16.20M $14.30M $14.20M $16.70M $18.80M $13.10M $9.400M
Other Receivables $0.00 $302.0K $459.0K $0.00 $500.0K $1.100M $1.500M $0.00 $1.600M $400.0K $500.0K $2.600M $4.400M $0.00 $0.00 $4.100M $1.500M $100.0K $100.0K $100.0K $0.00 $300.0K $0.00 $400.0K $300.0K $100.0K $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 $126.3M $110.1M $87.22M $120.2M $126.7M $134.8M $115.4M $110.7M $102.7M $111.0M $97.50M $88.90M $77.00M $77.10M $91.70M $72.70M $57.40M $36.70M $27.40M $22.10M $24.40M $26.80M $32.40M $24.50M $22.60M $20.80M $24.90M $19.70M $19.00M $18.90M $18.40M $20.70M $24.00M $27.40M $27.70M $25.60M $24.00M $25.20M $29.70M $31.10M $25.30M $21.40M
YoY Change 14.77% 26.2% -27.47% -5.09% -6.01% 16.81% 4.25% 7.79% -7.48% 13.85% 9.67% 15.45% -0.13% -15.92% 26.13% 26.66% 56.4% 33.94% 23.98% -9.43% -8.96% -17.28% 32.24% 8.41% 8.65% -16.47% 26.4% 3.68% 0.53% 2.72% -11.11% -13.75% -12.41% -1.08% 8.2% 6.67% -4.76% -15.15% -4.5% 22.92% 18.22%
Property, Plant & Equipment $39.39M $33.76M $33.28M $17.71M $17.80M $17.10M $17.10M $17.00M $18.70M $19.80M $16.40M $13.30M $13.50M $11.70M $9.800M $9.600M $9.100M $8.800M $8.000M $7.600M $9.200M $9.800M $9.700M $10.00M $10.10M $10.50M $10.00M $9.500M $9.600M $8.900M $9.700M $18.50M $19.30M $14.50M $13.40M $11.20M $10.80M $11.60M $10.50M $15.70M $14.00M $14.20M
YoY Change 16.66% 1.45% 87.87% -0.49% 4.09% 0.0% 0.59% -9.09% -5.56% 20.73% 23.31% -1.48% 15.38% 19.39% 2.08% 5.49% 3.41% 10.0% 5.26% -17.39% -6.12% 1.03% -3.0% -0.99% -3.81% 5.0% 5.26% -1.04% 7.87% -8.25% -47.57% -4.15% 33.1% 8.21% 19.64% 3.7% -6.9% 10.48% -33.12% 12.14% -1.41%
Goodwill
YoY Change
Intangibles
YoY Change
Long-Term Investments
YoY Change
Other Assets $10.10M $9.063M $9.693M $6.319M $3.600M $4.400M $4.600M $2.500M $200.0K $1.500M $5.900M $2.500M $2.300M $6.800M $7.500M $4.500M $4.300M $3.400M $5.200M $3.800M $2.100M $1.700M $1.600M $2.100M $1.900M $2.900M $2.100M $2.000M $1.900M $1.600M $1.900M $2.200M $2.100M $300.0K $700.0K $700.0K $800.0K $300.0K $100.0K $500.0K $800.0K $1.000M
YoY Change 11.48% -6.5% 53.39% 75.53% -18.18% -4.35% 84.0% 1150.0% -86.67% -74.58% 136.0% 8.7% -66.18% -9.33% 66.67% 4.65% 26.47% -34.62% 36.84% 80.95% 23.53% 6.25% -23.81% 10.53% -34.48% 38.1% 5.0% 5.26% 18.75% -15.79% -13.64% 4.76% 600.0% -57.14% 0.0% -12.5% 166.67% 200.0% -80.0% -37.5% -20.0%
Total Long-Term Assets $107.6M $93.85M $96.47M $24.03M $21.40M $21.50M $27.90M $40.90M $40.40M $43.00M $44.10M $37.80M $38.00M $41.00M $17.30M $14.20M $13.30M $12.20M $13.20M $11.40M $11.30M $11.50M $11.30M $12.10M $12.00M $13.30M $12.10M $11.50M $11.50M $10.60M $11.60M $20.70M $21.40M $14.70M $14.00M $11.90M $11.50M $12.50M $11.30M $16.90M $16.10M $16.60M
YoY Change 14.6% -2.72% 301.43% 12.3% -0.47% -22.94% -31.78% 1.24% -6.05% -2.49% 16.67% -0.53% -7.32% 136.99% 21.83% 6.77% 9.02% -7.58% 15.79% 0.88% -1.74% 1.77% -6.61% 0.83% -9.77% 9.92% 5.22% 0.0% 8.49% -8.62% -43.96% -3.27% 45.58% 5.0% 17.65% 3.48% -8.0% 10.62% -33.14% 4.97% -3.01%
Total Assets $233.9M $203.9M $183.7M $144.3M $148.1M $156.3M $143.3M $151.6M $143.1M $154.0M $141.6M $126.7M $115.0M $118.1M $109.0M $86.90M $70.70M $48.90M $40.60M $33.50M $35.70M $38.30M $43.70M $36.60M $34.60M $34.10M $37.00M $31.20M $30.50M $29.50M $30.00M $41.40M $45.40M $42.10M $41.70M $37.50M $35.50M $37.70M $41.00M $48.00M $41.40M $38.00M
YoY Change
Accounts Payable $20.79M $20.22M $16.66M $17.97M $14.30M $12.40M $16.20M $10.30M $10.30M $13.30M $10.10M $9.400M $6.300M $9.900M $6.600M $5.500M $5.500M $5.100M $4.100M $3.400M $3.200M $4.600M $4.300M $5.000M $2.700M $2.900M $4.200M $3.900M $3.900M $4.100M $4.300M $5.400M $7.000M $5.700M $8.500M $7.700M $5.500M $6.200M $7.200M $9.400M $7.000M $5.800M
YoY Change 2.8% 21.37% -7.29% 25.68% 15.32% -23.46% 57.28% 0.0% -22.56% 31.68% 7.45% 49.21% -36.36% 50.0% 20.0% 0.0% 7.84% 24.39% 20.59% 6.25% -30.43% 6.98% -14.0% 85.19% -6.9% -30.95% 7.69% 0.0% -4.88% -4.65% -20.37% -22.86% 22.81% -32.94% 10.39% 40.0% -11.29% -13.89% -23.4% 34.29% 20.69%
Accrued Expenses $24.70M $17.86M $15.10M $10.78M $8.000M $8.100M $7.800M $8.900M $9.100M $12.60M $7.900M $8.100M $8.400M $8.000M $6.100M $6.900M $6.600M $5.300M $4.900M $4.300M $5.400M $5.600M $5.500M $3.100M $4.800M $5.000M $6.000M $0.00 $5.500M $5.700M $6.000M $5.900M $5.500M $5.200M $5.000M $4.700M $4.600M $4.700M $3.400M $5.200M $4.100M $4.300M
YoY Change 38.34% 18.3% 40.03% 34.75% -1.23% 3.85% -12.36% -2.2% -27.78% 59.49% -2.47% -3.57% 5.0% 31.15% -11.59% 4.55% 24.53% 8.16% 13.95% -20.37% -3.57% 1.82% 77.42% -35.42% -4.0% -16.67% -100.0% -3.51% -5.0% 1.69% 7.27% 5.77% 4.0% 6.38% 2.17% -2.13% 38.24% -34.62% 26.83% -4.65%
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 $0.00 $0.00 $0.00 $0.00 $0.00 $1.900M $2.000M $1.500M $1.100M $4.200M $2.000M $0.00 $0.00 $0.00 $0.00 $200.0K $200.0K $1.400M $0.00 $0.00 $2.200M $1.000M $5.600M $5.200M $9.500M $8.800M $5.700M $1.300M
YoY Change -100.0% -5.0% 33.33% 36.36% -73.81% 110.0% -100.0% 0.0% -85.71% -100.0% 120.0% -82.14% 7.69% -45.26% 7.95% 54.39% 338.46%
Long-Term Debt Due $20.00K $2.029M $2.023M $21.00K $0.00 $100.0K $100.0K $100.0K $100.0K $100.0K $100.0K $100.0K $100.0K $0.00 $100.0K $0.00 $0.00 $0.00 $0.00 $0.00 $100.0K $100.0K $100.0K $300.0K $500.0K $500.0K $500.0K $500.0K $400.0K $200.0K $300.0K $1.100M $700.0K $600.0K $1.400M $1.900M $2.000M $700.0K $900.0K $800.0K $1.100M
YoY Change -99.01% 0.3% 9533.33% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 0.0% 0.0% -66.67% -40.0% 0.0% 0.0% 0.0% 25.0% 100.0% -33.33% -72.73% 57.14% 16.67% -57.14% -26.32% -5.0% 185.71% -22.22% 12.5% -27.27%
Total Short-Term Liabilities $118.2M $86.17M $59.42M $43.57M $49.20M $54.90M $37.30M $32.00M $27.90M $30.20M $26.10M $24.90M $24.20M $32.60M $35.00M $23.20M $20.40M $16.60M $10.60M $10.90M $12.80M $14.00M $18.60M $13.30M $10.20M $8.800M $12.50M $9.500M $10.80M $11.90M $11.60M $13.60M $14.50M $15.00M $18.10M $17.20M $18.10M $18.70M $22.10M $24.90M $17.80M $12.60M
YoY Change 37.19% 45.0% 36.38% -11.44% -10.38% 47.18% 16.56% 14.7% -7.62% 15.71% 4.82% 2.89% -25.77% -6.86% 50.86% 13.73% 22.89% 56.6% -2.75% -14.84% -8.57% -24.73% 39.85% 30.39% 15.91% -29.6% 31.58% -12.04% -9.24% 2.59% -14.71% -6.21% -3.33% -17.13% 5.23% -4.97% -3.21% -15.38% -11.24% 39.89% 41.27%
Long-Term Debt $65.00K $9.829M $16.39M $34.00K $100.0K $100.0K $100.0K $100.0K $200.0K $100.0K $100.0K $100.0K $200.0K $100.0K $100.0K $0.00 $0.00 $100.0K $0.00 $0.00 $100.0K $100.0K $200.0K $700.0K $1.900M $500.0K $900.0K $2.800M $1.400M $3.300M $5.200M $6.100M $9.500M $7.600M $4.700M $3.600M $4.700M $6.500M $6.300M $10.90M $9.700M $9.100M
YoY Change -99.34% -40.03% 48102.94% -66.0% 0.0% 0.0% 0.0% -50.0% 100.0% 0.0% 0.0% -50.0% 100.0% 0.0% -100.0% -100.0% 0.0% -50.0% -71.43% -63.16% 280.0% -44.44% -67.86% 100.0% -57.58% -36.54% -14.75% -35.79% 25.0% 61.7% 30.56% -23.4% -27.69% 3.17% -42.2% 12.37% 6.59%
Other Long-Term Liabilities $10.04M $10.88M $11.32M $2.109M $1.400M $1.300M $1.200M $1.200M $2.100M $1.300M $1.300M $1.600M $1.500M $2.700M $1.900M $1.300M $1.500M $1.500M $2.800M $6.000M $4.800M $5.300M $5.300M $5.500M $5.300M $8.100M $5.900M $6.400M $6.300M $5.800M $6.000M $6.000M $6.100M $3.900M $3.800M $3.300M $0.00 $2.700M $3.200M $1.800M $1.800M $1.900M
YoY Change -7.78% -3.89% 436.84% 50.64% 7.69% 8.33% 0.0% -42.86% 61.54% 0.0% -18.75% 6.67% -44.44% 42.11% 46.15% -13.33% 0.0% -46.43% -53.33% 25.0% -9.43% 0.0% -3.64% 3.77% -34.57% 37.29% -7.81% 1.59% 8.62% -3.33% 0.0% -1.64% 56.41% 2.63% 15.15% -100.0% -15.63% 77.78% 0.0% -5.26%
Total Long-Term Liabilities $10.10M $20.71M $27.71M $2.143M $1.500M $1.400M $1.300M $1.300M $2.300M $1.400M $1.400M $1.700M $1.700M $2.800M $2.000M $1.300M $1.500M $1.600M $2.800M $6.000M $4.900M $5.400M $5.500M $6.200M $7.200M $8.600M $6.800M $9.200M $7.700M $9.100M $11.20M $12.10M $15.60M $11.50M $8.500M $6.900M $4.700M $9.200M $9.500M $12.70M $11.50M $11.00M
YoY Change -51.23% -25.26% 1193.09% 42.87% 7.14% 7.69% 0.0% -43.48% 64.29% 0.0% -17.65% 0.0% -39.29% 40.0% 53.85% -13.33% -6.25% -42.86% -53.33% 22.45% -9.26% -1.82% -11.29% -13.89% -16.28% 26.47% -26.09% 19.48% -15.38% -18.75% -7.44% -22.44% 35.65% 35.29% 23.19% 46.81% -48.91% -3.16% -25.2% 10.43% 4.55%
Total Liabilities $128.3M $107.0M $87.20M $46.35M $51.40M $57.30M $40.00M $37.50M $33.80M $37.50M $35.70M $33.70M $33.40M $44.40M $39.90M $25.80M $22.20M $18.20M $13.40M $17.00M $17.60M $19.50M $24.10M $19.50M $17.50M $17.40M $19.30M $18.70M $18.60M $21.10M $22.90M $26.60M $31.00M $27.10M $27.40M $24.60M $26.20M $29.00M $32.60M $38.60M $29.70M $24.00M
YoY Change 19.94% 22.69% 88.12% -9.82% -10.3% 43.25% 6.67% 10.95% -9.87% 5.04% 5.93% 0.9% -24.77% 11.28% 54.65% 16.22% 21.98% 35.82% -21.18% -3.41% -9.74% -19.09% 23.59% 11.43% 0.57% -9.84% 3.21% 0.54% -11.85% -7.86% -13.91% -14.19% 14.39% -1.09% 11.38% -6.11% -9.66% -11.04% -15.54% 29.97% 23.75%

Ownership

Basic Shares Outstanding

Diluted Shares Outstanding

Preferred Stock

No data

Treasury Stock Shares

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 10.74M 10.61M 10.54M 9.959M 9.876M 9.823M 9.764M 9.716M 9.976M 10.12M shares 10.07M shares 10.03M shares 9.963M shares
Diluted Shares Outstanding 10.84M 10.65M 10.54M 9.959M 9.879M 9.823M 9.764M 9.728M 9.983M 10.14M shares 10.10M shares 10.05M shares 9.998M 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: $326.54 Million

About Graham Corp

Graham Corp. engages in the business of designing and manufacturing mission critical fluid, power, heat transfer, and vacuum technologies for the defense, space, energy, and process industries. The company is headquartered in Batavia, New York and currently employs 595 full-time employees. For the defense industry, its equipment is used in nuclear and non-nuclear propulsion, power, fluid transfer, and thermal management systems. For the space industry, its equipment is used in propulsion, power, and energy management systems and for life support systems. For the chemical and petrochemical industries, its equipment is used in fertilizer, ethylene, methanol and downstream chemical facilities. The company manufactures custom-engineered products for critical applications, such as power plant systems, torpedo ejection, heat transfer and vacuum systems, power generation systems, rocket propulsion systems, cooling systems, life support systems, aircraft carrier program, Ethanol plants, ethylene, methanol and nitrogen producing plants, hydrogen fuel cell power, propellant recirculation pumps, and others.

Industry: General Industrial Machinery & Equipment Peers: Eastern Company L B Foster Co Gencor Industries Inc Illinois Tool Works Inc Mayville Engineering Company Inc Perma-Pipe International Holdings Inc NN Inc STARRETT L S CO