Financial Snapshot

Revenue
$454.1M
TTM
Gross Margin
29.6%
TTM
Net Earnings
$43.93M
TTM
Current Assets
Q4 2024
Current Liabilities
Q4 2024
Current Ratio
262.79%
Q4 2024
Total Assets
Q4 2024
Total Liabilities
Q4 2024
Book Value
$224.0M
Q4 2024
Cash
Q4 2024
P/E
10.68
Nov 29, 2024 EST
Free Cash Flow
$25.92M
TTM

Revenues

Revenues

Loading...

Revenue YoY Change

Loading...

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
Revenue $437.6M $413.0M $348.6M $305.0M $283.2M $277.0M $266.0M $262.3M $262.3M $261.4M $266.3M $250.6M $240.7M $226.8M $219.1M $236.2M $232.4M $212.1M $205.2M $187.9M $185.5M $173.0M $162.3M $160.7M $164.0M $171.2M $157.6M $156.6M $153.8M $152.9M $147.1M $140.9M $124.6M $106.1M $97.70M $82.60M $68.10M $59.70M $52.80M $46.50M $38.80M
YoY Change 5.95% 18.48% 14.3% 7.68% 2.24% 4.14% 1.41% 0.0% 0.35% -1.84% 6.28% 4.11% 6.14% 3.52% -7.26% 1.64% 9.57% 3.36% 9.21% 1.29% 7.23% 6.59% 1.0% -2.01% -4.21% 8.63% 0.64% 1.82% 0.59% 3.94% 4.4% 13.08% 17.44% 8.6% 18.28% 21.29% 14.07% 13.07% 13.55% 19.85% 11.82%

Expenses

Cost Of Revenues

Loading...

Gross Profit

Loading...

Gross Profit Margin

Loading...

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
Revenue $437.6M $413.0M $348.6M $305.0M $283.2M $277.0M $266.0M $262.3M $262.3M $261.4M $266.3M $250.6M $240.7M $226.8M $219.1M $236.2M $232.4M $212.1M $205.2M $187.9M $185.5M $173.0M $162.3M $160.7M $164.0M $171.2M $157.6M $156.6M $153.8M $152.9M $147.1M $140.9M $124.6M $106.1M $97.70M $82.60M $68.10M $59.70M $52.80M $46.50M $38.80M
Cost Of Revenue $312.5M $309.8M $286.1M $239.7M $214.5M $211.4M $194.1M $188.6M $185.2M $201.2M $206.7M $184.1M $181.7M $176.7M $169.4M $186.9M $186.3M $166.4M $167.1M $147.5M $142.3M $137.4M $131.3M $131.8M $127.4M $119.1M $110.1M $108.7M $107.7M $108.3M $102.5M $97.40M $85.10M $74.40M $68.10M $61.50M $48.20M $41.80M $37.30M $33.50M $28.40M
Gross Profit $125.1M $103.2M $62.52M $65.24M $68.71M $65.66M $71.92M $73.71M $77.15M $60.16M $59.65M $66.50M $59.01M $50.04M $49.69M $49.40M $46.10M $45.70M $38.10M $40.40M $43.20M $35.60M $31.10M $28.90M $36.60M $52.10M $47.50M $47.90M $46.10M $44.60M $44.70M $43.50M $39.50M $31.70M $29.60M $21.10M $20.00M $17.90M $15.60M $13.10M $10.40M
Gross Profit Margin 28.59% 24.99% 17.93% 21.39% 24.26% 23.7% 27.04% 28.1% 29.41% 23.01% 22.4% 26.54% 24.52% 22.07% 22.68% 20.91% 19.84% 21.55% 18.57% 21.5% 23.29% 20.58% 19.16% 17.98% 22.32% 30.43% 30.14% 30.59% 29.97% 29.17% 30.39% 30.87% 31.7% 29.88% 30.3% 25.54% 29.37% 29.98% 29.55% 28.17% 26.8%

Selling, General & Admin Expense

Loading...

Research & Development

Loading...

Depreciation, Depletion & Amortization

Loading...

SGA Expense to Gross Profit Ratio

Loading...

R&D To Gross Profit Ratio

Loading...

DDA To Gross Profit Ratio

Loading...

Operating Expenses Total

Loading...

Operating Profits/Loss

Loading...

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
Selling, General & Admin $73.45M $62.19M $52.05M $52.21M $56.88M $55.25M $56.05M $58.48M $61.74M $45.00M $47.23M $47.56M $47.30M $36.33M $36.14M $34.80M $33.30M $35.20M $29.70M $30.50M $33.00M $29.70M $27.90M $29.00M $29.60M $40.30M $35.90M $37.30M $39.20M $31.90M $30.40M $29.60M $29.00M $21.80M $20.00M $13.10M $11.60M $10.00M $9.300M $8.600M $7.100M
YoY Change 18.11% 19.48% -0.3% -8.22% 2.95% -1.42% -4.17% -5.27% 37.18% -4.72% -0.69% 0.54% 30.2% 0.53% 3.85% 4.5% -5.4% 18.52% -2.62% -7.58% 11.11% 6.45% -3.79% -2.03% -26.55% 12.26% -3.75% -4.85% 22.88% 4.93% 2.7% 2.07% 33.03% 9.0% 52.67% 12.93% 16.0% 7.53% 8.14% 21.13% 9.23%
% of Gross Profit 58.72% 60.24% 83.26% 80.02% 82.79% 84.14% 77.92% 79.34% 80.02% 74.81% 79.18% 71.52% 80.17% 72.6% 72.73% 70.45% 72.23% 77.02% 77.95% 75.5% 76.39% 83.43% 89.71% 100.35% 80.87% 77.35% 75.58% 77.87% 85.03% 71.52% 68.01% 68.05% 73.42% 68.77% 67.57% 62.09% 58.0% 55.87% 59.62% 65.65% 68.27%
Research & Development $2.100M $1.200M $2.100M $2.539M $2.765M $3.202M $3.430M $3.215M $3.025M $2.809M $2.587M $2.620M $2.006M $1.933M $1.826M
YoY Change 75.0% -42.86% -17.29% -8.17% -13.65% -6.65% 6.69% 6.28% 7.69% 8.58% -1.26% 30.61% 3.78% 5.86%
% of Gross Profit 1.68% 1.16% 3.36% 3.89% 4.02% 4.88% 4.77% 4.36% 3.92% 4.67% 4.34% 3.94% 3.4% 3.86% 3.67%
Depreciation & Amortization $18.80M $15.30M $13.47M $13.50M $13.12M $12.47M $11.74M $11.54M $10.78M $10.35M $9.289M $8.603M $9.270M $8.470M $7.370M $7.410M $7.460M $7.500M $7.210M $7.430M $8.060M $8.530M $8.790M $9.090M $9.100M $8.500M $7.830M $7.590M $7.930M $7.810M $6.800M $5.840M $5.410M $4.830M $4.470M $3.990M $3.310M $3.040M $2.610M
YoY Change 22.88% 13.55% -0.17% 2.88% 5.22% 6.21% 1.69% 7.07% 4.15% 11.44% 7.97% -7.2% 9.45% 14.93% -0.54% -0.67% -0.53% 4.02% -2.96% -7.82% -5.51% -2.96% -3.3% -0.11% 7.06% 8.56% 3.16% -4.29% 1.54% 14.85% 16.44% 7.95% 12.01% 8.05% 12.03% 20.54% 8.88% 16.48%
% of Gross Profit 15.03% 14.82% 21.55% 20.69% 19.09% 18.99% 16.32% 15.66% 13.98% 17.21% 15.57% 12.94% 15.71% 16.93% 14.83% 15.0% 16.18% 16.41% 18.92% 18.39% 18.66% 23.96% 28.26% 31.45% 24.86% 16.31% 16.48% 15.85% 17.2% 17.51% 15.21% 13.43% 13.7% 15.24% 15.1% 18.91% 16.55% 16.98% 16.73%
Operating Expenses $75.55M $63.39M $52.05M $54.74M $59.64M $58.45M $59.48M $61.70M $64.76M $47.81M $49.82M $50.18M $49.31M $38.26M $37.97M $34.80M $33.30M $35.20M $29.80M $30.50M $33.00M $29.70M $27.90M $29.00M $29.70M $40.40M $36.00M $37.20M $39.20M $31.90M $30.40M $29.60M $29.00M $21.70M $20.00M $13.10M $11.60M $10.00M $9.300M $8.600M $7.100M
YoY Change 19.19% 21.78% -4.92% -8.22% 2.04% -1.72% -3.6% -4.73% 35.45% -4.03% -0.72% 1.76% 28.87% 0.79% 9.09% 4.5% -5.4% 18.12% -2.3% -7.58% 11.11% 6.45% -3.79% -2.36% -26.49% 12.22% -3.23% -5.1% 22.88% 4.93% 2.7% 2.07% 33.64% 8.5% 52.67% 12.93% 16.0% 7.53% 8.14% 21.13% 9.23%
Operating Profit $51.65M $41.04M $10.47M $13.04M $24.83M $10.41M $15.88M $15.23M $15.41M $15.15M $12.42M $18.87M $10.08M $13.71M $13.55M $14.60M $12.80M $10.50M $8.300M $9.900M $10.20M $5.900M $3.200M -$100.0K $6.900M $11.70M $11.50M $10.70M $6.900M $12.70M $14.30M $13.90M $10.50M $10.00M $9.600M $8.000M $8.400M $7.900M $6.300M $4.500M $3.300M
YoY Change 25.84% 292.16% -19.72% -47.49% 138.45% -34.42% 4.25% -1.19% 1.72% 22.02% -34.2% 87.23% -26.48% 1.18% -7.2% 14.06% 21.9% 26.51% -16.16% -2.94% 72.88% 84.37% -3300.0% -101.45% -41.03% 1.74% 7.48% 55.07% -45.67% -11.19% 2.88% 32.38% 5.0% 4.17% 20.0% -4.76% 6.33% 25.4% 40.0% 36.36% 50.0%

Interest Expenses

Loading...

Interest Expenses To Operating Income %

Loading...

Other Expense/Income

Loading...

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
Interest Expense -$1.559M -$894.0K -$1.486M -$744.0K -$400.0K -$600.0K -$400.0K -$1.000M -$1.400M -$1.700M -$1.500M -$1.800M -$2.200M -$2.000M -$1.400M -$1.900M -$1.000M -$1.000M -$1.200M -$1.500M -$1.900M -$2.200M -$2.600M -$3.000M -$2.900M -$1.900M -$1.700M -$1.100M -$1.300M -$1.500M -$1.300M -$1.400M -$1.300M -$800.0K -$1.200M -$1.000M
YoY Change 74.38% -39.84% 99.73% 86.0% -33.33% 50.0% -60.0% -28.57% -17.65% 13.33% -16.67% -18.18% 10.0% 42.86% -26.32% 90.0% 0.0% -16.67% -20.0% -21.05% -13.64% -15.38% -13.33% 3.45% 52.63% 11.76% 54.55% -15.38% -13.33% 15.38% -7.14% 7.69% 62.5% -33.33% 20.0%
% of Operating Profit -3.02% -2.18% -14.2% -5.71% -1.61% -5.76% -2.52% -6.57% -9.08% -11.22% -12.08% -9.54% -21.83% -14.59% -10.33% -13.01% -7.81% -9.52% -14.46% -15.15% -18.63% -37.29% -81.25% -42.03% -16.24% -14.78% -10.28% -18.84% -11.81% -9.09% -10.07% -12.38% -8.0% -12.5% -12.5%
Other Income/Expense, Net -$1.994M -$6.362M $2.374M $332.0K -$1.807M $4.136M -$1.011M -$685.0K -$1.056M -$984.0K -$1.081M -$1.372M -$1.718M -$1.568M -$735.0K $600.0K $400.0K $900.0K $400.0K $600.0K $300.0K -$300.0K $300.0K $300.0K $200.0K $200.0K -$100.0K $0.00 $100.0K -$100.0K $200.0K -$300.0K $0.00 $100.0K $700.0K $500.0K $300.0K $200.0K $0.00 $1.700M -$300.0K
YoY Change -68.66% -367.99% 615.06% -118.37% -143.69% -509.1% 47.59% -35.13% 7.32% -8.97% -21.21% -20.14% 9.57% 113.33% -222.5% 50.0% -55.56% 125.0% -33.33% 100.0% -200.0% -200.0% 0.0% 50.0% 0.0% -300.0% -100.0% -200.0% -150.0% -166.67% -100.0% -85.71% 40.0% 66.67% 50.0% -100.0% -666.67% -25.0%

Income/Loss

Pretax Income

Loading...

Income Tax

Loading...

Net Profits/Loss

Loading...

Pretax Income YoY Change

Loading...

Income Tax Rate

Loading...

Net Profits/Loss YoY Change

Loading...

Basic EPS

Loading...

Net Income To Revenue Ratio

Loading...

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
Pretax Income $49.65M $34.68M $5.709M $13.37M $23.02M $14.55M $14.87M $14.55M $14.36M $14.17M $11.34M $17.50M $8.361M $12.14M $12.81M $13.30M $12.20M $10.40M $7.900M $8.900M $6.900M $4.300M -$1.600M $1.500M $3.000M $10.00M $6.600M $9.500M $4.800M $11.10M $13.20M $12.30M $9.200M $9.200M $9.100M $7.500M $8.600M $8.000M $6.300M $6.200M $3.000M
YoY Change 43.18% 507.43% -57.29% -41.93% 58.23% -2.14% 2.21% 1.31% 1.33% 24.98% -35.21% 109.29% -31.13% -5.25% -3.65% 9.02% 17.31% 31.65% -11.24% 28.99% 60.47% -368.75% -206.67% -50.0% -70.0% 51.52% -30.53% 97.92% -56.76% -15.91% 7.32% 33.7% 0.0% 1.1% 21.33% -12.79% 7.5% 26.98% 1.61% 106.67% 66.67%
Income Tax $10.23M $5.195M $97.00K $2.388M $4.280M $1.933M $6.644M $3.753M $744.0K $2.801M $2.981M $2.913M $2.263M $3.090M $3.356M $3.700M $3.100M $2.800M $2.600M $2.400M $1.900M $1.300M -$500.0K $600.0K $800.0K $2.900M $1.900M $2.700M $1.400M $3.100M $3.300M $2.800M $2.100M $2.100M $2.400M $1.800M $2.000M $2.400M $1.700M $2.300M $700.0K
% Of Pretax Income 20.59% 14.98% 1.7% 17.86% 18.59% 13.29% 44.69% 25.8% 5.18% 19.77% 26.29% 16.65% 27.07% 25.45% 26.19% 27.82% 25.41% 26.92% 32.91% 26.97% 27.54% 30.23% 40.0% 26.67% 29.0% 28.79% 28.42% 29.17% 27.93% 25.0% 22.76% 22.83% 22.83% 26.37% 24.0% 23.26% 30.0% 26.98% 37.1% 23.33%
Net Earnings $39.43M $29.55M $5.674M $11.11M $18.90M $12.61M $8.240M $10.79M $13.61M $11.37M $8.356M $14.59M $6.098M $9.051M $9.458M $9.600M $9.000M $7.700M $5.300M $6.500M $5.000M $3.100M -$1.100M $900.0K $2.200M $7.200M $4.700M $6.800M $3.400M $8.000M $9.900M $9.400M $7.100M $7.100M $6.900M $5.600M $6.600M $5.700M $4.600M $3.800M $2.200M
YoY Change 33.42% 420.81% -48.94% -41.2% 49.87% 53.05% -23.65% -20.72% 19.75% 36.05% -42.71% 139.19% -32.63% -4.3% -1.48% 6.67% 16.88% 45.28% -18.46% 30.0% 61.29% -381.82% -222.22% -59.09% -69.44% 53.19% -30.88% 100.0% -57.5% -19.19% 5.32% 32.39% 0.0% 2.9% 23.21% -15.15% 15.79% 23.91% 21.05% 72.73% 57.14%
Net Earnings / Revenue 9.01% 7.15% 1.63% 3.64% 6.67% 4.55% 3.1% 4.11% 5.19% 4.35% 3.14% 5.82% 2.53% 3.99% 4.32% 4.06% 3.87% 3.63% 2.58% 3.46% 2.7% 1.79% -0.68% 0.56% 1.34% 4.21% 2.98% 4.34% 2.21% 5.23% 6.73% 6.67% 5.7% 6.69% 7.06% 6.78% 9.69% 9.55% 8.71% 8.17% 5.67%
Basic Earnings Per Share
Diluted Earnings Per Share $4.22 $3.38 $803.6K $1.539M $2.589M $1.67 $1.11 $1.47 $1.87 $1.59 $1.17 $2.07 $0.85 $1.26 $1.30 $1.333M $1.250M $1.116M $736.1K $866.7K $666.7K $436.6K -$157.1K $128.6K $309.9K $960.0K $610.4K $829.3K $400.0K $919.5K $1.125M $1.068M $806.8K $806.8K $784.1K $636.4K $758.6K $655.2K $534.9K $469.1K $278.5K

Assets & Liabilities

Cash & Short-Term Investments

Loading...

Cash & Equivalents

Loading...

Cash To Operating Expenses Ratio

Loading...

Inventory

Loading...

Receivables

Loading...

Total Short-Term Assets

Loading...

Property, Plant And Equipment

Loading...

Long-Term Investments

Loading...

Total Long-Term Assets

Loading...

Total Assets

Loading...

Net Income To Total Assets Percentage

Loading...

Accounts Payable

Loading...

Short-Term Debt

Loading...

Long Term Debt Due

Loading...

Total Short-Term Liabilities

Loading...

Long-Term Debt

Loading...

Other Long-Term Liabilities

Loading...

Total Long-Term Liabilities

Loading...

Total Liabilities

Loading...

Short-Term To Long-Term Debt Ratio

Loading...

Short-Term Assets To Debt Ratio

Loading...

Long-Term Debt To Net Income Ratio

Loading...

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
Cash & Short-Term Investments $23.48M $31.75M $16.30M $24.59M $40.90M $21.90M $19.90M $32.70M $28.80M $22.30M $18.90M $42.50M $36.30M $33.70M $24.60M $19.80M $27.80M $30.00M $25.90M $19.40M $23.10M $16.70M $16.20M $5.700M $2.600M $5.600M $10.60M $11.50M $11.70M $11.20M $9.700M $12.00M $11.10M $13.40M $7.900M $7.000M $7.800M $11.30M $8.600M $10.80M $3.500M
YoY Change -26.05% 94.83% -33.72% -39.88% 86.76% 10.05% -39.14% 13.54% 29.15% 17.99% -55.53% 17.08% 7.72% 36.99% 24.24% -28.78% -7.33% 15.83% 33.51% -16.02% 38.32% 3.09% 184.21% 119.23% -53.57% -47.17% -7.83% -1.71% 4.46% 15.46% -19.17% 8.11% -17.16% 69.62% 12.86% -10.26% -30.97% 31.4% -20.37% 208.57%
Cash & Equivalents $23.48M $31.75M $16.30M $24.59M $40.90M $21.90M $12.80M $9.100M $18.60M $20.10M $16.20M $24.00M $27.10M $17.90M $18.80M $11.80M $6.800M $12.10M $6.600M $5.900M $6.300M $4.800M $7.200M $4.400M $1.400M $4.400M $9.400M $10.00M $10.10M $8.800M $9.700M $12.00M $11.10M $13.40M $7.900M $7.000M $7.800M $11.30M $8.600M $10.80M $3.500M
Short-Term Investments $0.00 $7.100M $23.60M $10.20M $2.200M $2.600M $18.50M $9.200M $15.80M $5.900M $8.000M $20.90M $17.90M $19.20M $13.50M $16.70M $11.90M $9.100M $1.300M $1.200M $1.200M $1.200M $1.500M $1.600M $2.300M $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 $7.270M $2.854M $11.14M $12.83M $8.700M $7.800M $7.000M $6.200M $8.700M $7.500M $9.200M $9.000M $9.000M $9.700M $8.400M $7.100M $5.800M $5.100M $8.000M $7.300M $8.300M $7.400M $7.100M $7.800M $7.700M $7.000M $5.600M $4.700M $4.300M $5.300M $3.700M $2.800M $3.900M $2.700M $1.800M $1.800M $1.900M $1.800M $2.000M $1.500M $1.100M
YoY Change 154.73% -74.38% -13.19% 47.47% 11.54% 11.43% 12.9% -28.74% 16.0% -18.48% 2.22% 0.0% -7.22% 15.48% 18.31% 22.41% 13.73% -36.25% 9.59% -12.05% 12.16% 4.23% -8.97% 1.3% 10.0% 25.0% 19.15% 9.3% -18.87% 43.24% 32.14% -28.21% 44.44% 50.0% 0.0% -5.26% 5.56% -10.0% 33.33% 36.36%
Inventory $54.24M $42.61M $35.56M $23.60M $23.90M $24.20M $22.50M $22.60M $23.30M $21.40M $24.50M $20.70M $19.70M $19.20M $16.00M $17.80M $17.70M $15.20M $15.70M $12.70M $12.40M $12.80M $11.80M $15.40M $16.90M $15.20M $13.30M $10.60M $11.70M $10.90M $11.20M $8.000M $7.000M $6.200M $5.700M $4.800M $4.900M $3.800M $4.100M $2.600M $3.000M
Prepaid Expenses
Receivables $62.17M $59.29M $51.68M $40.92M $34.90M $35.50M $33.60M $32.80M $30.40M $31.50M $31.00M $31.10M $30.20M $29.20M $27.20M $29.00M $31.40M $27.90M $26.10M $23.60M $24.20M $23.80M $21.40M $24.30M $24.40M $25.40M $24.20M $20.10M $20.40M $21.30M $19.70M $18.20M $15.70M $12.90M $12.80M $10.40M $8.700M $7.700M $6.600M $7.000M $4.900M
Other Receivables $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 $1.000M $2.500M $2.300M $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 $147.2M $136.5M $114.7M $101.9M $108.4M $89.30M $83.00M $94.20M $91.20M $82.60M $83.50M $103.4M $95.20M $91.80M $76.20M $73.70M $82.70M $78.30M $75.70M $63.10M $68.00M $60.60M $57.50M $55.70M $54.00M $53.10M $53.60M $46.90M $48.20M $48.70M $44.40M $41.00M $37.60M $35.20M $28.20M $24.00M $23.30M $24.50M $21.20M $21.80M $12.50M
YoY Change 7.8% 19.03% 12.5% -5.96% 21.39% 7.59% -11.89% 3.29% 10.41% -1.08% -19.25% 8.61% 3.7% 20.47% 3.39% -10.88% 5.62% 3.43% 19.97% -7.21% 12.21% 5.39% 3.23% 3.15% 1.69% -0.93% 14.29% -2.7% -1.03% 9.68% 8.29% 9.04% 6.82% 24.82% 17.5% 3.0% -4.9% 15.57% -2.75% 74.4%
Property, Plant & Equipment $156.5M $130.3M $118.5M $104.6M $102.8M $90.80M $86.70M $84.00M $80.70M $79.70M $74.90M $66.10M $64.50M $68.00M $62.50M $59.50M $51.40M $51.40M $51.30M $47.90M $47.80M $49.00M $48.60M $56.00M $59.60M $62.80M $62.90M $55.90M $58.20M $59.50M $60.20M $53.70M $50.30M $47.50M $41.70M $38.40M $33.40M $20.30M $17.90M $14.80M $13.40M
YoY Change 20.12% 9.95% 13.3% 1.71% 13.22% 4.73% 3.21% 4.09% 1.25% 6.41% 13.31% 2.48% -5.15% 8.8% 5.04% 15.76% 0.0% 0.19% 7.1% 0.21% -2.45% 0.82% -13.21% -6.04% -5.1% -0.16% 12.52% -3.95% -2.18% -1.16% 12.1% 6.76% 5.89% 13.91% 8.59% 14.97% 64.53% 13.41% 20.95% 10.45%
Goodwill
YoY Change
Intangibles
YoY Change
Long-Term Investments
YoY Change
Other Assets $8.843M $14.43M $11.22M $9.596M $13.00M $12.80M $12.20M $20.90M $18.70M $12.20M $10.90M $8.000M $8.200M $6.900M $8.400M $8.900M $7.300M $5.700M $5.700M $5.500M $5.500M $8.200M $9.500M $9.100M $8.900M $8.000M $8.800M $7.700M $7.100M $4.500M $3.200M $2.800M $7.100M $6.700M $6.900M $4.800M $3.800M $3.600M $3.600M $2.000M $3.000M
YoY Change -38.72% 28.58% 16.95% -26.18% 1.56% 4.92% -41.63% 11.76% 53.28% 11.93% 36.25% -2.44% 18.84% -17.86% -5.62% 21.92% 28.07% 0.0% 3.64% 0.0% -32.93% -13.68% 4.4% 2.25% 11.25% -9.09% 14.29% 8.45% 57.78% 40.63% 14.29% -60.56% 5.97% -2.9% 43.75% 26.32% 5.56% 0.0% 80.0% -33.33%
Total Long-Term Assets $207.4M $149.7M $134.9M $125.6M $127.5M $115.9M $111.7M $118.4M $113.6M $107.4M $102.7M $80.20M $79.10M $81.60M $77.80M $75.60M $66.30M $63.80M $63.80M $60.50M $60.90M $66.20M $67.50M $74.80M $78.80M $80.70M $80.60M $67.70M $69.50M $68.30M $67.90M $61.10M $57.40M $54.20M $48.60M $43.20M $37.30M $23.90M $21.50M $16.90M $16.30M
YoY Change 38.55% 10.97% 7.41% -1.47% 10.01% 3.76% -5.66% 4.23% 5.77% 4.58% 28.05% 1.39% -3.06% 4.88% 2.91% 14.03% 3.92% 0.0% 5.45% -0.66% -8.01% -1.93% -9.76% -5.08% -2.35% 0.12% 19.05% -2.59% 1.76% 0.59% 11.13% 6.45% 5.9% 11.52% 12.5% 15.82% 56.07% 11.16% 27.22% 3.68%
Total Assets $354.6M $286.2M $249.6M $227.6M $235.9M $205.2M $194.7M $212.6M $204.8M $190.0M $186.2M $183.6M $174.3M $173.4M $154.0M $149.3M $149.0M $142.1M $139.5M $123.6M $128.9M $126.8M $125.0M $130.5M $132.8M $133.8M $134.2M $114.6M $117.7M $117.0M $112.3M $102.1M $95.00M $89.40M $76.80M $67.20M $60.60M $48.40M $42.70M $38.70M $28.80M
YoY Change
Accounts Payable $15.01M $17.10M $13.40M $9.206M $12.50M $8.100M $6.500M $9.600M $6.600M $7.400M $7.400M $6.500M $6.700M $6.400M $6.500M $5.300M $7.500M $6.200M $7.600M $5.200M $5.700M $6.900M $5.100M $5.800M $4.800M $4.800M $4.400M $4.100M $5.300M $4.700M $4.700M $5.600M $4.300M $4.400M $5.400M $3.800M $4.100M $2.800M $2.400M $2.900M $2.100M
YoY Change -12.23% 27.61% 45.57% -26.35% 54.32% 24.62% -32.29% 45.45% -10.81% 0.0% 13.85% -2.99% 4.69% -1.54% 22.64% -29.33% 20.97% -18.42% 46.15% -8.77% -17.39% 35.29% -12.07% 20.83% 0.0% 9.09% 7.32% -22.64% 12.77% 0.0% -16.07% 30.23% -2.27% -18.52% 42.11% -7.32% 46.43% 16.67% -17.24% 38.1%
Accrued Expenses $30.94M $26.30M $20.82M $17.34M $19.30M $11.00M $12.00M $11.80M $13.10M $10.80M $9.100M $14.10M $12.10M $8.500M $10.90M $8.900M $10.00M $10.80M $8.400M $8.500M $10.60M $9.500M $7.100M $6.800M $4.700M $5.300M $6.800M $6.600M $6.900M $7.400M $9.700M $8.800M $7.300M $5.100M $5.600M $4.100M $3.800M $3.500M $3.100M $2.200M $1.800M
YoY Change 17.65% 26.31% 20.06% -10.16% 75.45% -8.33% 1.69% -9.92% 21.3% 18.68% -35.46% 16.53% 42.35% -22.02% 22.47% -11.0% -7.41% 28.57% -1.18% -19.81% 11.58% 33.8% 4.41% 44.68% -11.32% -22.06% 3.03% -4.35% -6.76% -23.71% 10.23% 20.55% 43.14% -8.93% 36.59% 7.89% 8.57% 12.9% 40.91% 22.22%
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 $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
YoY Change
Long-Term Debt Due $1.000M $1.000M $1.000M $1.000M $1.000M $3.100M $3.100M $3.100M $3.100M $3.500M $3.500M $3.500M $3.800M $3.600M $3.500M $3.200M $5.600M $4.100M $4.100M $3.100M $4.100M $4.000M $2.900M $2.200M $1.800M $2.200M $2.100M $1.900M $1.600M $1.100M $1.200M $700.0K $1.600M $900.0K $1.000M $900.0K $500.0K $700.0K $700.0K $500.0K $300.0K
YoY Change 0.0% 0.0% 0.0% 0.0% -67.74% 0.0% 0.0% 0.0% -11.43% 0.0% 0.0% -7.89% 5.56% 2.86% 9.38% -42.86% 36.59% 0.0% 32.26% -24.39% 2.5% 37.93% 31.82% 22.22% -18.18% 4.76% 10.53% 18.75% 45.45% -8.33% 71.43% -56.25% 77.78% -10.0% 11.11% 80.0% -28.57% 0.0% 40.0% 66.67%
Total Short-Term Liabilities $66.68M $58.77M $48.52M $38.99M $46.20M $32.60M $30.90M $33.00M $30.70M $28.90M $29.50M $31.40M $29.10M $26.50M $27.80M $23.80M $30.10M $27.40M $27.10M $22.50M $27.00M $25.20M $19.90M $19.60M $15.10M $15.90M $17.30M $15.70M $17.80M $15.70M $15.60M $15.30M $13.30M $10.40M $12.00M $8.800M $8.900M $7.500M $6.500M $5.600M $4.400M
YoY Change 13.46% 21.13% 24.43% -15.61% 41.72% 5.5% -6.36% 7.49% 6.23% -2.03% -6.05% 7.9% 9.81% -4.68% 16.81% -20.93% 9.85% 1.11% 20.44% -16.67% 7.14% 26.63% 1.53% 29.8% -5.03% -8.09% 10.19% -11.8% 13.38% 0.64% 1.96% 15.04% 27.88% -13.33% 36.36% -1.12% 18.67% 15.38% 16.07% 27.27%
Long-Term Debt $49.77M $30.83M $31.80M $7.878M $8.800M $3.100M $6.100M $9.200M $12.20M $15.40M $18.90M $22.40M $25.90M $29.70M $14.80M $18.30M $21.50M $27.10M $31.20M $20.20M $23.30M $27.40M $31.40M $34.30M $39.40M $38.20M $40.00M $17.10M $19.00M $20.40M $21.50M $17.80M $18.80M $20.20M $11.90M $11.80M $10.00M $5.300M $6.000M $7.300M $7.200M
YoY Change 61.46% -3.05% 303.63% -10.48% 183.87% -49.18% -33.7% -24.59% -20.78% -18.52% -15.63% -13.51% -12.79% 100.68% -19.13% -14.88% -20.66% -13.14% 54.46% -13.3% -14.96% -12.74% -8.45% -12.94% 3.14% -4.5% 133.92% -10.0% -6.86% -5.12% 20.79% -5.32% -6.93% 69.75% 0.85% 18.0% 88.68% -11.67% -17.81% 1.39%
Other Long-Term Liabilities $27.57M $19.56M $18.95M $21.47M $32.90M $34.00M $25.70M $44.40M $46.30M $35.20M $33.50M $26.80M $33.90M $21.90M $20.80M $17.60M $9.800M $7.400M $8.000M $6.900M $6.300M $5.200M $4.700M $4.800M $5.400M $5.200M $5.100M $4.400M $3.700M $2.600M $1.800M $2.600M $3.300M $3.200M $2.900M $3.100M $3.100M $2.900M $2.800M $2.500M $1.100M
YoY Change 40.9% 3.25% -11.73% -34.75% -3.24% 32.3% -42.12% -4.1% 31.53% 5.07% 25.0% -20.94% 54.79% 5.29% 18.18% 79.59% 32.43% -7.5% 15.94% 9.52% 21.15% 10.64% -2.08% -11.11% 3.85% 1.96% 15.91% 18.92% 42.31% 44.44% -30.77% -21.21% 3.13% 10.34% -6.45% 0.0% 6.9% 3.57% 12.0% 127.27%
Total Long-Term Liabilities $77.34M $50.39M $50.75M $29.34M $41.70M $37.10M $31.80M $53.60M $58.50M $50.60M $52.40M $49.20M $59.80M $51.60M $35.60M $35.90M $31.30M $34.50M $39.20M $27.10M $29.60M $32.60M $36.10M $39.10M $44.80M $43.40M $45.10M $21.50M $22.70M $23.00M $23.30M $20.40M $22.10M $23.40M $14.80M $14.90M $13.10M $8.200M $8.800M $9.800M $8.300M
YoY Change 53.48% -0.7% 72.94% -29.63% 12.4% 16.67% -40.67% -8.38% 15.61% -3.44% 6.5% -17.73% 15.89% 44.94% -0.84% 14.7% -9.28% -11.99% 44.65% -8.45% -9.2% -9.7% -7.67% -12.72% 3.23% -3.77% 109.77% -5.29% -1.3% -1.29% 14.22% -7.69% -5.56% 58.11% -0.67% 13.74% 59.76% -6.82% -10.2% 18.07%
Total Liabilities $144.0M $109.2M $98.89M $68.03M $87.70M $69.70M $62.80M $86.50M $89.30M $79.50M $81.90M $80.60M $89.00M $78.10M $63.40M $59.70M $61.40M $61.80M $66.30M $49.70M $56.60M $57.80M $56.00M $58.70M $59.90M $59.20M $62.40M $37.20M $40.50M $38.60M $39.20M $35.70M $35.40M $33.80M $26.80M $23.70M $22.00M $15.80M $15.30M $15.50M $12.80M
YoY Change 31.93% 10.38% 45.37% -22.43% 25.82% 10.99% -27.4% -3.14% 12.33% -2.93% 1.61% -9.44% 13.96% 23.19% 6.2% -2.77% -0.65% -6.79% 33.4% -12.19% -2.08% 3.21% -4.6% -2.0% 1.18% -5.13% 67.74% -8.15% 4.92% -1.53% 9.8% 0.85% 4.73% 26.12% 13.08% 7.73% 39.24% 3.27% -1.29% 21.09%

Ownership

Basic Shares Outstanding

Loading...

Diluted Shares Outstanding

Loading...

Preferred Stock

Loading...

Treasury Stock Shares

Loading...

Stock Issuance & Repurchase

Loading...

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
Basic Shares Outstanding
Diluted Shares Outstanding 7.251M shares 7.222M shares 7.158M shares 7.094M shares 7.037M shares 7.004M shares 6.927M shares 7.062M shares 7.103M shares 7.275M shares
Preferred Stock
Treasury Stock Shares

Return On Shareholders' Equity

Loading...

Book Value

Loading...

Free Cash Flow

Loading...

Free Cash Flow YoY

Loading...

Free Cash Flow Margin

Loading...

Dividends

Dividends

Loading...

Stock Price

Loading...
Market Cap: $469.2 Million

About Oil-Dri Corp of America

Oil-Dri Corp. of America develops, manufactures, and markets sorbent products. The company is headquartered in Chicago, Illinois and currently employs 949 full-time employees. Its segments include Retail and Wholesale Products Group, and Business to Business Products Group. Retail and Wholesale Products Group segment's customers include mass merchandisers, the farm and fleet channel, drugstore chains, pet specialty retail outlets, dollar stores, marketers of consumer products, and others. Business to Business Products Group segment's customers include processors and refiners of edible oils, renewable diesel, petroleum-based oils and biodiesel fuel; manufacturers of animal feed and agricultural chemicals, and distributors of animal health and nutrition products. Its products include Cat's Pride, Jonny Cat, Ultra Pet, Amlan Products, Pros Choice Products, Select, Pure-Flo, Metal X/Metal Z, Ultra Clear, Agsorb and Verge.

Industry: Miscellaneous Manufacturing Industries Peers: CENTRAL GARDEN & PET CO ENERGIZER HOLDINGS, INC. Spectrum Brands Holdings, Inc. PURE BIOSCIENCE, INC. PROCTER & GAMBLE Co Reynolds Consumer Products Inc. WD 40 CO