Financial Snapshot

Revenue
$451.7M
TTM
Gross Margin
39.05%
TTM
Net Earnings
$13.30M
TTM
Current Assets
$258.1M
Q3 2024
Current Liabilities
$92.35M
Q3 2024
Current Ratio
279.43%
Q3 2024
Total Assets
$475.0M
Q3 2024
Total Liabilities
$246.8M
Q3 2024
Book Value
$228.3M
Q3 2024
Cash
$3.705M
Q3 2024
P/E
12.59
Nov 29, 2024 EST
Free Cash Flow
$63.20M
TTM

Revenues

Revenues

Loading...

Revenue YoY Change

Loading...

Revenues

Concept 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
Revenue $461.8M $615.5M $514.2M $277.3M $270.4M $252.7M $253.2M $260.3M $269.3M $286.2M $244.9M $228.5M $239.6M $252.8M $229.5M $259.5M $275.3M $263.5M $296.0M $132.2M $106.2M $89.00M $103.3M $103.2M $98.80M $88.70M $95.00M $73.10M $36.10M $52.90M $41.20M $32.50M $29.80M $27.50M $20.60M $21.60M
YoY Change -24.96% 19.69% 85.43% 2.55% 7.01% -0.2% -2.73% -3.34% -5.9% 16.86% 7.18% -4.63% -5.22% 10.15% -11.56% -5.74% 4.48% -10.98% 123.9% 24.48% 19.33% -13.84% 0.1% 4.45% 11.39% -6.63% 29.96% 102.49% -31.76% 28.4% 26.77% 9.06% 8.36% 33.5% -4.63% 0.0%

Expenses

Cost Of Revenues

Loading...

Gross Profit

Loading...

Gross Profit Margin

Loading...

Gross Profit

Concept 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
Revenue $461.8M $615.5M $514.2M $277.3M $270.4M $252.7M $253.2M $260.3M $269.3M $286.2M $244.9M $228.5M $239.6M $252.8M $229.5M $259.5M $275.3M $263.5M $296.0M $132.2M $106.2M $89.00M $103.3M $103.2M $98.80M $88.70M $95.00M $73.10M $36.10M $52.90M $41.20M $32.50M $29.80M $27.50M $20.60M $21.60M
Cost Of Revenue $283.2M $390.3M $319.7M $172.6M $172.7M $165.7M $172.4M $183.5M $180.4M $189.9M $161.3M $148.0M $151.7M $163.4M $144.9M $157.3M $167.3M $154.2M $184.8M $93.60M $73.40M $65.50M $80.10M $78.60M $83.30M $68.20M $69.30M $55.10M $28.90M $42.50M $32.40M $25.20M $23.40M $21.10M $16.30M $16.40M
Gross Profit $178.6M $225.2M $194.5M $104.7M $97.69M $87.03M $80.77M $76.70M $88.90M $96.40M $83.50M $80.50M $87.90M $89.40M $84.60M $102.2M $108.0M $109.3M $111.2M $38.60M $32.80M $23.40M $23.30M $24.60M $15.50M $20.50M $25.70M $18.00M $7.200M $10.40M $8.800M $7.300M $6.400M $6.400M $4.300M $5.300M
Gross Profit Margin 38.67% 36.59% 37.83% 37.77% 36.13% 34.44% 31.9% 29.47% 33.01% 33.68% 34.1% 35.23% 36.69% 35.36% 36.86% 39.38% 39.23% 41.48% 37.57% 29.2% 30.89% 26.29% 22.56% 23.84% 15.69% 23.11% 27.05% 24.62% 19.94% 19.66% 21.36% 22.46% 21.48% 23.27% 20.87% 24.54%

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 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
Selling, General & Admin $138.9M $181.2M $158.6M $77.60M $75.60M $69.00M $68.90M $75.60M $78.40M $80.60M $71.40M $66.70M $69.90M $72.30M $75.10M $87.50M $96.40M $89.60M $83.20M $25.60M $23.30M $18.70M $18.20M $21.40M $20.70M $17.20M $16.40M $12.30M $6.900M $7.600M $6.200M $4.600M $4.100M $3.800M $3.800M $3.600M
YoY Change -23.32% 14.26% 104.34% 2.65% 9.57% 0.15% -8.86% -3.57% -2.73% 12.89% 7.05% -4.58% -3.32% -3.73% -14.17% -9.23% 7.59% 7.69% 225.0% 9.87% 24.6% 2.75% -14.95% 3.38% 20.35% 4.88% 33.33% 78.26% -9.21% 22.58% 34.78% 12.2% 7.89% 0.0% 5.56% 0.0%
% of Gross Profit 77.79% 80.45% 81.51% 74.09% 77.39% 79.28% 85.31% 98.57% 88.19% 83.61% 85.51% 82.86% 79.52% 80.87% 88.77% 85.62% 89.26% 81.98% 74.82% 66.32% 71.04% 79.91% 78.11% 86.99% 133.55% 83.9% 63.81% 68.33% 95.83% 73.08% 70.45% 63.01% 64.06% 59.38% 88.37% 67.92%
Research & Development
YoY Change
% of Gross Profit
Depreciation & Amortization $8.100M $9.200M $8.800M $5.200M $5.000M $5.300M $6.400M $7.720M $7.190M $6.940M $6.260M $5.900M $5.660M $5.640M $6.340M $6.430M $5.760M $5.270M $4.930M $3.410M $3.560M $4.030M $4.410M $4.700M $3.840M $4.230M $2.930M $2.390M $1.040M $1.200M $770.0K $620.0K $540.0K $470.0K $470.0K
YoY Change -11.96% 4.55% 69.23% 4.0% -5.66% -17.19% -17.1% 7.37% 3.6% 10.86% 6.1% 4.24% 0.35% -11.04% -1.4% 11.63% 9.3% 6.9% 44.57% -4.21% -11.66% -8.62% -6.17% 22.4% -9.22% 44.37% 22.59% 129.81% -13.33% 55.84% 24.19% 14.81% 14.89% 0.0%
% of Gross Profit 4.54% 4.08% 4.52% 4.96% 5.12% 6.09% 7.92% 10.07% 8.09% 7.2% 7.5% 7.33% 6.44% 6.31% 7.49% 6.29% 5.33% 4.82% 4.43% 8.83% 10.85% 17.22% 18.93% 19.11% 24.77% 20.63% 11.4% 13.28% 14.44% 11.54% 8.75% 8.49% 8.44% 7.34% 10.93%
Operating Expenses $143.2M $181.2M $158.6M $77.57M $75.60M $68.97M $68.94M $75.60M $78.40M $80.60M $71.40M $66.70M $69.80M $72.30M $75.10M $87.50M $96.40M $89.60M $83.20M $25.60M $23.30M $18.70M $18.10M $21.40M $20.70M $17.20M $16.40M $12.30M $6.900M $7.600M $6.200M $4.600M $4.100M $3.800M $3.700M $3.500M
YoY Change -20.95% 14.26% 104.43% 2.6% 9.62% 0.04% -8.81% -3.57% -2.73% 12.89% 7.05% -4.44% -3.46% -3.73% -14.17% -9.23% 7.59% 7.69% 225.0% 9.87% 24.6% 3.31% -15.42% 3.38% 20.35% 4.88% 33.33% 78.26% -9.21% 22.58% 34.78% 12.2% 7.89% 2.7% 5.71% 0.0%
Operating Profit $35.37M $44.04M $35.97M $27.17M $22.09M $18.06M $11.83M $1.100M $10.50M $15.80M $12.10M $13.80M $18.10M $17.10M $9.500M $14.70M $11.60M $19.70M $28.00M $13.00M $9.500M $4.700M $5.200M $3.200M -$5.200M $3.300M $9.300M $5.700M $300.0K $2.800M $2.600M $2.700M $2.300M $2.600M $600.0K $1.800M
YoY Change -19.68% 22.42% 32.4% 23.02% 22.28% 52.72% 975.09% -89.52% -33.54% 30.58% -12.32% -23.76% 5.85% 80.0% -35.37% 26.72% -41.12% -29.64% 115.38% 36.84% 102.13% -9.62% 62.5% -161.54% -257.58% -64.52% 63.16% 1800.0% -89.29% 7.69% -3.7% 17.39% -11.54% 333.33% -66.67% 0.0%

Interest Expenses

Loading...

Interest Expenses To Operating Income %

Loading...

Other Expense/Income

Loading...

Interest & Other Expense/Income

Concept 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
Interest Expense -$21.22M -$18.27M -$400.0K -$600.0K -$700.0K -$900.0K -$700.0K -$700.0K -$1.000M -$6.500M -$7.500M -$9.300M -$11.60M -$11.60M -$9.300M -$1.300M -$1.400M -$1.400M -$2.500M -$3.400M -$2.400M -$1.700M -$2.600M -$2.100M -$1.200M -$900.0K -$700.0K -$1.000M -$1.200M -$1.000M -$800.0K -$500.0K
YoY Change 16.14% -33.33% -14.29% -22.22% 28.57% 0.0% -30.0% -84.62% -13.33% -19.35% -19.83% 0.0% 24.73% 615.38% -7.14% 0.0% -44.0% -26.47% 41.67% 41.18% -34.62% 23.81% 75.0% 33.33% 28.57% -30.0% -16.67% 20.0% 25.0% 60.0% 0.0%
% of Operating Profit -59.99% -41.49% -3.38% -54.55% -6.67% -5.7% -5.79% -5.07% -5.52% -38.01% -78.95% -63.27% -100.0% -58.88% -33.21% -10.0% -14.74% -29.79% -48.08% -106.25% -51.52% -27.96% -36.84% -400.0% -32.14% -26.92% -37.04% -52.17% -38.46% -133.33% -27.78%
Other Income/Expense, Net -$21.22M -$18.27M -$10.60M -$205.0K $146.0K -$162.0K -$2.465M $100.0K -$100.0K -$100.0K $500.0K -$100.0K $200.0K $700.0K $600.0K $0.00 $400.0K $200.0K $500.0K $400.0K $300.0K $400.0K $400.0K $400.0K $200.0K $700.0K $100.0K $100.0K $0.00 $200.0K $0.00 $100.0K $0.00 $0.00 $100.0K $0.00
YoY Change 16.14% 72.31% 5072.2% -240.41% -190.12% -93.43% -2565.0% -200.0% 0.0% -120.0% -600.0% -150.0% -71.43% 16.67% -100.0% 100.0% -60.0% 25.0% 33.33% -25.0% 0.0% 0.0% 100.0% -71.43% 600.0% 0.0% -100.0% -100.0% -100.0%

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 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
Pretax Income $14.15M $25.77M $25.37M $26.97M $22.23M $17.90M $9.361M -$3.600M $9.700M $14.70M $10.80M $13.10M $12.00M $11.30M $1.900M $500.0K -$24.50M $7.600M $19.30M $12.10M $8.500M $3.800M $1.400M $300.0K -$7.400M $2.300M $6.900M $3.700M -$800.0K $2.100M $2.000M $1.800M $1.100M $1.600M -$200.0K $1.200M
YoY Change -45.07% 1.57% -5.92% 21.29% 24.2% 91.21% -360.03% -137.11% -34.01% 36.11% -17.56% 9.17% 6.19% 494.74% 280.0% -102.04% -422.37% -60.62% 59.5% 42.35% 123.68% 171.43% 366.67% -104.05% -421.74% -66.67% 86.49% -562.5% -138.1% 5.0% 11.11% 63.64% -31.25% -900.0% -116.67% 0.0%
Income Tax $3.728M $5.303M $4.810M $6.001M $4.769M $3.346M -$225.0K -$1.500M $3.100M $4.900M $3.400M $4.200M $3.700M $3.600M $700.0K -$600.0K -$1.400M $2.800M $6.300M $3.500M $2.400M $1.000M -$100.0K $200.0K -$2.200M $0.00 $2.100M $900.0K -$300.0K $300.0K $200.0K $200.0K $500.0K $500.0K $0.00 $300.0K
% Of Pretax Income 26.34% 20.58% 18.96% 22.25% 21.45% 18.69% -2.4% 31.96% 33.33% 31.48% 32.06% 30.83% 31.86% 36.84% -120.0% 36.84% 32.64% 28.93% 28.24% 26.32% -7.14% 66.67% 0.0% 30.43% 24.32% 14.29% 10.0% 11.11% 45.45% 31.25% 25.0%
Net Earnings $10.43M $20.47M $20.56M $20.96M $17.46M $14.55M $9.586M -$2.100M $6.600M $9.800M $7.400M $8.900M $8.300M $7.700M $1.200M $1.200M -$23.10M $4.800M $13.00M $8.600M $6.000M $2.800M $1.500M $100.0K -$5.100M $2.300M $4.800M $2.800M -$500.0K $1.800M $1.800M $1.600M $600.0K $1.100M -$200.0K $900.0K
YoY Change -49.05% -0.46% -1.93% 20.05% 19.99% 51.82% -556.48% -131.82% -32.65% 32.43% -16.85% 7.23% 7.79% 541.67% 0.0% -105.19% -581.25% -63.08% 51.16% 43.33% 114.29% 86.67% 1400.0% -101.96% -321.74% -52.08% 71.43% -660.0% -127.78% 0.0% 12.5% 166.67% -45.45% -650.0% -122.22% 0.0%
Net Earnings / Revenue 2.26% 3.33% 4.0% 7.56% 6.46% 5.76% 3.79% -0.81% 2.45% 3.42% 3.02% 3.89% 3.46% 3.05% 0.52% 0.46% -8.39% 1.82% 4.39% 6.51% 5.65% 3.15% 1.45% 0.1% -5.16% 2.59% 5.05% 3.83% -1.39% 3.4% 4.37% 4.92% 2.01% 4.0% -0.97% 4.17%
Basic Earnings Per Share $1.42 $2.80 $2.82 $2.87 $2.36 $1.96 $1.29
Diluted Earnings Per Share $1.41 $2.78 $2.77 $2.86 $2.35 $1.95 $1.29 -$280.0K $868.4K $1.307M $986.7K $1.187M $1.107M $1.132M $214.3K $218.2K -$4.200M $857.1K $2.321M $1.720M $1.304M $608.7K $333.3K $22.22K -$1.085M $418.2K $1.116M $736.8K -$135.1K $473.7K $620.7K $695.7K $260.9K $478.3K -$86.96K $391.3K

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 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
Cash & Short-Term Investments $4.470M $5.719M $5.909M $28.40M $15.50M $10.20M $3.700M $4.500M $3.400M $4.600M $4.200M $4.000M $3.700M $4.400M $1.800M $4.300M $6.500M $3.700M $1.600M $5.100M $2.200M $4.300M $3.000M $2.100M $2.300M $7.200M $8.600M $400.0K $1.900M $300.0K $5.100M $200.0K $100.0K $100.0K
YoY Change -21.84% -3.22% -79.19% 83.23% 51.96% 175.68% -17.78% 32.35% -26.09% 9.52% 5.0% 8.11% -15.91% 144.44% -58.14% -33.85% 75.68% 131.25% -68.63% 131.82% -48.84% 43.33% 42.86% -8.7% -68.06% -16.28% 2050.0% -78.95% 533.33% -94.12% 2450.0% 100.0% 0.0%
Cash & Equivalents $4.470M $5.719M $5.909M $28.40M $15.50M $10.20M $3.700M $4.500M $3.400M $4.600M $4.200M $4.000M $3.700M $4.400M $1.800M $4.300M $6.500M $3.700M $1.600M $5.100M $2.200M $4.300M $3.000M $2.100M $2.300M $7.200M $8.600M $400.0K $1.900M $300.0K $5.100M $200.0K $100.0K $100.0K
Short-Term Investments
Other Short-Term Assets $3.361M $4.067M $4.507M $3.700M $3.000M $1.900M $2.200M $2.400M $3.500M $3.900M $3.600M $3.400M $3.800M $3.000M $2.800M $3.700M $3.900M $5.500M $1.600M $800.0K $2.000M $1.900M $1.700M $1.800M $2.200M $2.600M $2.300M $1.600M $900.0K $500.0K $500.0K $300.0K $100.0K $100.0K
YoY Change -17.36% -9.76% 21.81% 23.33% 57.89% -13.64% -8.33% -31.43% -10.26% 8.33% 5.88% -10.53% 26.67% 7.14% -24.32% -5.13% -29.09% 243.75% 100.0% -60.0% 5.26% 11.76% -5.56% -18.18% -15.38% 13.04% 43.75% 77.78% 80.0% 0.0% 66.67% 200.0% 0.0%
Inventory $169.2M $235.4M $232.5M $77.60M $76.70M $72.80M $65.60M $69.20M $77.00M $85.20M $78.20M $67.20M $65.00M $58.90M $55.40M $70.30M $75.40M $78.00M $75.40M $33.00M $38.10M $23.20M $27.70M $32.00M $32.60M $47.10M $32.90M $25.40M $18.30M $25.40M $17.30M $13.50M $9.200M $9.200M
Prepaid Expenses
Receivables $77.96M $94.95M $127.9M $53.20M $50.30M $45.90M $45.00M $40.80M $44.50M $55.80M $49.10M $44.60M $45.00M $47.60M $45.80M $60.10M $65.90M $65.30M $61.70M $27.20M $19.50M $15.30M $15.10M $18.10M $18.70M $15.60M $17.80M $12.40M $9.800M $14.30M $8.600M $6.900M $5.600M $5.600M
Other Receivables $3.186M $908.0K $4.536M $300.0K $500.0K $400.0K $2.700M $2.000M $800.0K $500.0K $500.0K $500.0K $2.100M $900.0K $1.500M $1.500M $1.400M $4.800M $3.900M $3.400M $900.0K $1.200M $2.200M $2.900M $5.200M $1.600M $500.0K $700.0K $1.500M $0.00 $0.00 $0.00 $0.00 $0.00
Total Short-Term Assets $258.2M $341.0M $375.3M $163.2M $146.1M $131.2M $119.2M $118.8M $129.2M $150.0M $135.7M $119.7M $119.5M $114.7M $107.3M $139.8M $153.1M $157.2M $144.2M $69.40M $62.60M $45.80M $49.70M $57.00M $61.10M $74.20M $62.00M $40.50M $32.40M $40.50M $31.50M $20.80M $14.90M $14.90M
YoY Change -24.3% -9.12% 129.95% 11.7% 11.36% 10.07% 0.34% -8.05% -13.87% 10.54% 13.37% 0.17% 4.18% 6.9% -23.25% -8.69% -2.61% 9.02% 107.78% 10.86% 36.68% -7.85% -12.81% -6.71% -17.65% 19.68% 53.09% 25.0% -20.0% 28.57% 51.44% 39.6% 0.0%
Property, Plant & Equipment $59.79M $68.37M $71.42M $35.30M $29.20M $23.10M $23.80M $26.50M $27.80M $26.30M $26.20M $24.30M $23.60M $22.10M $22.70M $23.50M $24.50M $24.30M $24.30M $20.20M $17.60M $19.00M $20.80M $24.30M $26.10M $20.50M $17.60M $15.50M $14.50M $10.20M $5.900M $4.000M $3.300M $3.300M
YoY Change -12.56% -4.26% 102.31% 20.89% 26.41% -2.94% -10.19% -4.68% 5.7% 0.38% 7.82% 2.97% 6.79% -2.64% -3.4% -4.08% 0.82% 0.0% 20.3% 14.77% -7.37% -8.65% -14.4% -6.9% 27.32% 16.48% 13.55% 6.9% 42.16% 72.88% 47.5% 21.21% 0.0%
Goodwill
YoY Change
Intangibles
YoY Change
Long-Term Investments
YoY Change
Other Assets $965.0K $942.0K $917.0K $400.0K $300.0K $100.0K $200.0K $200.0K $300.0K $300.0K $400.0K $400.0K $500.0K $1.200M $2.900M $2.500M $2.600M $2.800M $5.300M $3.000M $2.000M $2.500M $4.200M $4.700M $2.100M $1.900M $1.300M $2.100M $2.200M $1.200M $1.100M $800.0K $900.0K $900.0K
YoY Change 2.44% 2.73% 129.25% 33.33% 200.0% -50.0% 0.0% -33.33% 0.0% -25.0% 0.0% -20.0% -58.33% -58.62% 16.0% -3.85% -7.14% -47.17% 76.67% 50.0% -20.0% -40.48% -10.64% 123.81% 10.53% 46.15% -38.1% -4.55% 83.33% 9.09% 37.5% -11.11% 0.0%
Total Long-Term Assets $221.2M $241.3M $249.3M $65.90M $59.70M $53.50M $54.30M $60.10M $64.70M $63.20M $63.30M $55.10M $54.60M $53.90M $56.10M $57.10M $63.60M $89.20M $91.90M $27.30M $23.60M $22.60M $25.00M $29.10M $28.20M $22.40M $19.00M $17.60M $16.70M $11.40M $7.000M $4.800M $4.200M $4.200M
YoY Change -8.34% -3.19% 278.29% 10.39% 11.59% -1.47% -9.65% -7.11% 2.37% -0.16% 14.88% 0.92% 1.3% -3.92% -1.75% -10.22% -28.7% -2.94% 236.63% 15.68% 4.42% -9.6% -14.09% 3.19% 25.89% 17.89% 7.95% 5.39% 46.49% 62.86% 45.83% 14.29% 0.0%
Total Assets $479.4M $582.4M $624.6M $229.1M $205.8M $184.7M $173.5M $178.9M $193.9M $213.2M $199.0M $174.8M $174.1M $168.6M $163.4M $196.9M $216.7M $246.4M $236.1M $96.70M $86.20M $68.40M $74.70M $86.10M $89.30M $96.60M $81.00M $58.10M $49.10M $51.90M $38.50M $25.60M $19.10M $19.10M
YoY Change
Accounts Payable $49.84M $69.69M $114.6M $20.10M $15.80M $13.50M $13.00M $11.60M $9.100M $15.10M $11.50M $9.900M $5.700M $9.000M $6.800M $9.900M $11.90M $10.20M $12.70M $4.300M $2.800M $1.600M $1.600M $3.500M $2.100M $2.200M $2.400M $3.000M $1.400M $3.800M $4.200M $4.000M $1.700M $1.700M
YoY Change -28.48% -39.21% 470.31% 27.22% 17.04% 3.85% 12.07% 27.47% -39.74% 31.3% 16.16% 73.68% -36.67% 32.35% -31.31% -16.81% 16.67% -19.69% 195.35% 53.57% 75.0% 0.0% -54.29% 66.67% -4.55% -8.33% -20.0% 114.29% -63.16% -9.52% 5.0% 135.29% 0.0%
Accrued Expenses $14.38M $15.19M $18.50M $11.00M $8.900M $6.900M $5.100M $3.900M $3.500M $5.800M $3.900M $2.200M $3.700M $5.000M $2.500M $2.000M $2.800M $1.600M $3.900M $1.700M $2.400M $1.200M $1.300M $1.200M $900.0K $500.0K $1.100M $900.0K $100.0K $1.800M $1.200M $900.0K $700.0K $700.0K
YoY Change -5.34% -17.91% 68.18% 23.6% 28.99% 35.29% 30.77% 11.43% -39.66% 48.72% 77.27% -40.54% -26.0% 100.0% 25.0% -28.57% 75.0% -58.97% 129.41% -29.17% 100.0% -7.69% 8.33% 33.33% 80.0% -54.55% 22.22% 800.0% -94.44% 50.0% 33.33% 28.57% 0.0%
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 $9.600M $6.600M $6.600M
YoY Change -100.0% 45.45% 0.0%
Long-Term Debt Due $2.650M $3.250M $3.250M $0.00 $500.0K $500.0K $500.0K $300.0K $7.300M $6.400M $6.500M $500.0K $500.0K $500.0K $1.100M $8.600M $2.900M $1.200M $3.600M $4.400M $4.400M $4.300M $500.0K $500.0K $500.0K
YoY Change -18.46% 0.0% -100.0% 0.0% 0.0% 66.67% -95.89% 14.06% -1.54% 1200.0% 0.0% 0.0% -54.55% -87.21% 196.55% 141.67% -66.67% -18.18% 0.0% 2.33% 760.0% 0.0% 0.0%
Total Short-Term Liabilities $71.53M $96.29M $140.1M $40.00M $31.50M $25.00M $20.00M $17.70M $14.70M $25.20M $17.40M $14.30M $10.90M $16.60M $13.00M $15.30M $18.20M $21.60M $24.90M $13.80M $8.400M $4.000M $5.400M $6.800M $12.60M $6.700M $6.100M $9.900M $6.900M $10.20M $10.40M $15.10M $9.600M $9.600M
YoY Change -25.72% -31.29% 250.34% 26.98% 26.0% 25.0% 12.99% 20.41% -41.67% 44.83% 21.68% 31.19% -34.34% 27.69% -15.03% -15.93% -15.74% -13.25% 80.43% 64.29% 110.0% -25.93% -20.59% -46.03% 88.06% 9.84% -38.38% 43.48% -32.35% -1.92% -31.13% 57.29% 0.0%
Long-Term Debt $170.5M $253.6M $266.8M $0.00 $0.00 $0.00 $2.200M $14.60M $23.70M $36.30M $38.40M $23.50M $35.00M $34.60M $55.10M $87.30M $103.2M $103.2M $99.00M $10.00M $17.50M $10.50M $17.00M $26.40M $25.20M $26.90M $13.40M $19.50M $16.60M $17.40M $5.300M $2.100M $2.300M $2.300M
YoY Change -32.79% -4.93% -100.0% -84.93% -38.4% -34.71% -5.47% 63.4% -32.86% 1.16% -37.21% -36.88% -15.41% 0.0% 4.24% 890.0% -42.86% 66.67% -38.24% -35.61% 4.76% -6.32% 100.75% -31.28% 17.47% -4.6% 228.3% 152.38% -8.7% 0.0%
Other Long-Term Liabilities $6.346M $8.971M $9.497M $1.300M $1.500M $300.0K $2.400M $200.0K $300.0K $500.0K $300.0K $300.0K $500.0K $3.000M $3.800M $4.000M $400.0K $400.0K $600.0K $300.0K $1.600M $1.500M $1.300M $2.500M $800.0K $1.100M $200.0K $1.000M $1.400M $1.800M $1.300M $2.300M $2.600M $2.600M
YoY Change -29.26% -5.54% 630.54% -13.33% 400.0% -87.5% 1100.0% -33.33% -40.0% 66.67% 0.0% -40.0% -83.33% -21.05% -5.0% 900.0% 0.0% -33.33% 100.0% -81.25% 6.67% 15.38% -48.0% 212.5% -27.27% 450.0% -80.0% -28.57% -22.22% 38.46% -43.48% -11.54% 0.0%
Total Long-Term Liabilities $176.8M $262.6M $276.3M $1.300M $1.500M $300.0K $4.600M $14.80M $24.00M $36.80M $38.70M $23.80M $35.50M $37.60M $58.90M $91.30M $103.6M $103.6M $99.60M $10.30M $19.10M $12.00M $18.30M $28.90M $26.00M $28.00M $13.60M $20.50M $18.00M $19.20M $6.600M $4.400M $4.900M $4.900M
YoY Change -32.67% -4.95% 21153.15% -13.33% 400.0% -93.48% -68.92% -38.33% -34.78% -4.91% 62.61% -32.96% -5.59% -36.16% -35.49% -11.87% 0.0% 4.02% 866.99% -46.07% 59.17% -34.43% -36.68% 11.15% -7.14% 105.88% -33.66% 13.89% -6.25% 190.91% 50.0% -10.2% 0.0%
Total Liabilities $255.8M $366.9M $426.7M $49.60M $41.20M $33.10M $32.40M $43.80M $51.70M $74.90M $67.80M $49.20M $57.40M $63.60M $80.90M $115.9M $135.0M $142.2M $137.0M $25.30M $27.80M $16.00M $23.60M $35.70M $39.10M $37.00M $21.80M $31.70M $25.50M $29.30M $16.90M $19.50M $14.50M $14.50M
YoY Change -30.28% -14.01% 760.32% 20.39% 24.47% 2.16% -26.03% -15.28% -30.97% 10.47% 37.8% -14.29% -9.75% -21.38% -30.2% -14.15% -5.06% 3.8% 441.5% -8.99% 73.75% -32.2% -33.89% -8.7% 5.68% 69.72% -31.23% 24.31% -12.97% 73.37% -13.33% 34.48% 0.0%

Ownership

Basic Shares Outstanding

Loading...

Diluted Shares Outstanding

Loading...

Preferred Stock

Loading...

Treasury Stock Shares

Loading...

Stock Issuance & Repurchase

Loading...

Ownership Data

Concept 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
Basic Shares Outstanding 7.363M 7.317M 7.283M 7.304M 7.387M 7.412M 7.428M
Diluted Shares Outstanding 7.381M 7.369M 7.409M 7.337M 7.439M 7.462M 7.450M
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: $167.49 Million

About ROCKY BRANDS, INC.

Rocky Brands, Inc. engages in the design, manufacture, and marketing of footwear and apparel. The company is headquartered in Nelsonville, Ohio and currently employs 2,060 full-time employees. The company markets its products under a portfolio of brand names, including Rocky, Georgia Boot, Durango, Lehigh, The Original Muck Boot Company, XTRATUF, Ranger and the licensed brand Michelin. The company operates through three segments: Wholesale, Retail and Contract Manufacturing. Its Wholesale segment distributes products through a range of distribution channels representing over 10,000 retail store locations in the United States, Canada, United Kingdom, and others. Retail segment markets directly to consumers through its Lehigh business-to-business, including direct sales and through its CustomFit Websites, consumer e-commerce Websites, third-party marketplaces, and Rocky outlet stores. Its Contract Manufacturing segment includes sales to the United States Military, private label sales and any sales to customers in which it is contracted to manufacture or source a specific footwear product for a customer.

Industry: Footwear, (No Rubber) Peers: Allbirds, Inc. Crocs, Inc. Good Vibrations Shoes, Inc. STEVEN MADDEN, LTD. NIKE, Inc. SKECHERS USA INC WOLVERINE WORLD WIDE INC /DE/