Financial Snapshot

Revenue
$32.68M
TTM
Gross Margin
82.02%
TTM
Net Earnings
$26.55M
TTM
Current Assets
$4.750M
Q4 2023
Current Liabilities
$2.553M
Q4 2023
Current Ratio
186.07%
Q4 2023
Total Assets
$363.0M
Q4 2023
Total Liabilities
$2.553M
Q4 2023
Book Value
$360.4M
Q4 2023
Cash
P/E
13.69
Nov 29, 2024 EST
Free Cash Flow

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
Revenue $19.56M $13.12M $11.95M $9.550M $9.650M $8.210M $7.850M $7.120M $5.930M $6.530M $5.980M $7.360M $6.730M $8.590M $5.910M $8.690M $9.930M $8.870M $8.460M $8.370M $7.250M $7.900M $8.210M $9.310M $8.810M $10.23M $11.53M $12.76M $13.81M $14.28M
YoY Change 49.09% 9.78% 25.16% -1.04% 17.54% 4.59% 10.25% 20.07% -9.19% 9.2% -18.75% 9.36% -21.65% 45.35% -31.99% -12.49% 11.95% 4.85% 1.08% 15.45% -8.23% -3.78% -11.82% 5.68% -13.88% -11.27% -9.64% -7.6% -3.29%

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
Revenue $19.56M $13.12M $11.95M $9.550M $9.650M $8.210M $7.850M $7.120M $5.930M $6.530M $5.980M $7.360M $6.730M $8.590M $5.910M $8.690M $9.930M $8.870M $8.460M $8.370M $7.250M $7.900M $8.210M $9.310M $8.810M $10.23M $11.53M $12.76M $13.81M $14.28M
Cost Of Revenue $2.767M $2.756M $3.104M $2.780M $2.820M $3.050M $3.000M $3.070M $5.070M $4.810M $4.470M $4.130M $4.360M $3.940M $3.320M $3.950M $4.760M $4.680M $4.490M $4.140M $3.460M $3.520M $3.510M $3.340M $3.280M $3.250M $3.160M $2.950M $2.770M $2.660M
Gross Profit $16.79M $10.36M $8.849M $6.770M $6.840M $5.160M $4.850M $4.050M $870.0K $1.710M $1.510M $3.220M $2.370M $4.650M $2.600M $4.730M $5.170M $4.190M $3.970M $4.230M $3.790M $4.380M $4.700M $5.960M $5.520M $6.980M $8.370M $9.810M $11.04M $11.63M
Gross Profit Margin 85.86% 78.99% 74.03% 70.89% 70.88% 62.85% 61.78% 56.88% 14.67% 26.19% 25.25% 43.75% 35.22% 54.13% 43.99% 54.43% 52.06% 47.24% 46.93% 50.54% 52.28% 55.44% 57.25% 64.02% 62.66% 68.23% 72.59% 76.88% 79.94% 81.44%

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
Selling, General & Admin $534.3K $563.7K $450.5K $730.0K $580.0K $430.0K $470.0K $560.0K $680.0K $450.0K $410.0K $430.0K $460.0K $460.0K $420.0K $430.0K $420.0K $380.0K $400.0K $430.0K $390.0K $360.0K $360.0K $390.0K $370.0K $340.0K $380.0K $330.0K $370.0K $530.0K
YoY Change -5.22% 25.14% -38.29% 25.86% 34.88% -8.51% -16.07% -17.65% 51.11% 9.76% -4.65% -6.52% 0.0% 9.52% -2.33% 2.38% 10.53% -5.0% -6.98% 10.26% 8.33% 0.0% -7.69% 5.41% 8.82% -10.53% 15.15% -10.81% -30.19%
% of Gross Profit 3.18% 5.44% 5.09% 10.78% 8.48% 8.33% 9.69% 13.83% 78.16% 26.32% 27.15% 13.35% 19.41% 9.89% 16.15% 9.09% 8.12% 9.07% 10.08% 10.17% 10.29% 8.22% 7.66% 6.54% 6.7% 4.87% 4.54% 3.36% 3.35% 4.56%
Research & Development
YoY Change
% of Gross Profit
Depreciation & Amortization $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
YoY Change
% of Gross Profit 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
Operating Expenses $603.0K $706.7K $565.1K $860.0K $740.0K $440.0K $500.0K $570.0K $690.0K $480.0K $430.0K $450.0K $470.0K $480.0K $430.0K $460.0K $440.0K $410.0K $410.0K $470.0K $440.0K $420.0K $390.0K $440.0K $400.0K $370.0K $410.0K $360.0K $410.0K $530.0K
YoY Change -14.68% 25.05% -34.29% 16.22% 68.18% -12.0% -12.28% -17.39% 43.75% 11.63% -4.44% -4.26% -2.08% 11.63% -6.52% 4.55% 7.32% 0.0% -12.77% 6.82% 4.76% 7.69% -11.36% 10.0% 8.11% -9.76% 13.89% -12.2% -22.64%
Operating Profit $16.19M $9.658M $8.284M $5.910M $6.100M $4.720M $4.350M $3.480M $180.0K $1.230M $1.080M $2.770M $1.900M $4.170M $2.170M $4.270M $4.730M $3.780M $3.560M $3.760M $3.350M $3.960M $4.310M $5.520M $5.120M $6.610M $7.960M $9.450M $10.63M $11.10M
YoY Change 67.65% 16.59% 40.16% -3.11% 29.24% 8.51% 25.0% 1833.33% -85.37% 13.89% -61.01% 45.79% -54.44% 92.17% -49.18% -9.73% 25.13% 6.18% -5.32% 12.24% -15.4% -8.12% -21.92% 7.81% -22.54% -16.96% -15.77% -11.1% -4.23%

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
Interest Expense $37.45M -$36.74M $33.20M $15.26M $59.61M -$32.48M $44.36M $24.39M -$29.34M $40.19M $20.02M $33.72M $25.09M $23.98M $15.68M $36.85M $29.89M $24.06M $69.25M $28.97M $35.51M $22.05M $44.97M $38.99M $66.94M $35.51M $42.88M $44.98M $22.44M
YoY Change -201.91% -210.68% 117.56% -74.4% -283.53% -173.22% 81.88% -183.13% -173.0% 100.75% -40.63% 34.4% 4.63% 52.93% -57.45% 23.29% 24.23% -65.26% 139.04% -18.42% 61.04% -50.97% 15.34% -41.75% 88.51% -17.19% -4.67% 100.45%
% of Operating Profit 231.27% -380.46% 400.79% 258.21% 977.21% -688.14% 1019.77% 700.86% -16300.0% 3267.48% 1853.7% 1217.33% 1320.53% 575.06% 722.58% 863.0% 631.92% 636.51% 1945.22% 770.48% 1060.0% 556.82% 1043.39% 706.34% 1307.42% 537.22% 538.69% 475.98% 211.1%
Other Income/Expense, Net
YoY Change

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
Pretax Income $53.64M -$27.09M $41.48M $21.17M $65.71M -$27.77M $48.71M $27.87M -$29.16M $92.62M $154.8M $73.51M -$22.67M $113.0M $158.4M -$225.9M $38.67M $28.03M $80.37M $92.16M $154.1M -$68.71M $95.37M $38.37M $83.36M $24.63M $84.62M $69.12M $59.71M $6.630M
YoY Change -298.03% -165.3% 95.95% -67.78% -336.62% -157.01% 74.78% -195.58% -131.48% -40.16% 110.57% -424.26% -120.06% -28.65% -170.12% -684.04% 37.96% -65.12% -12.79% -40.18% -324.23% -172.05% 148.55% -53.97% 238.45% -70.89% 22.42% 15.76% 800.6%
Income Tax $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
% Of Pretax Income 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
Net Earnings $53.64M -$27.09M $41.48M $21.17M $65.71M -$27.77M $48.71M $27.87M -$29.16M $92.62M $154.8M $73.51M -$22.67M $113.0M $158.4M -$225.9M $38.67M $28.03M $80.37M $92.16M $154.1M -$68.71M $95.37M $38.37M $83.36M $24.63M $84.62M $69.12M $59.71M $6.630M
YoY Change -298.03% -165.3% 95.95% -67.78% -336.62% -157.01% 74.78% -195.58% -131.48% -40.16% 110.57% -424.26% -120.06% -28.65% -170.12% -684.04% 37.96% -65.12% -12.79% -40.18% -324.23% -172.05% 148.55% -53.97% 238.45% -70.89% 22.42% 15.76% 800.6%
Net Earnings / Revenue 274.21% -206.44% 347.07% 221.68% 680.93% -338.25% 620.51% 391.43% -491.74% 1418.38% 2588.46% 998.78% -336.85% 1315.37% 2679.53% -2598.96% 389.43% 316.01% 950.0% 1101.08% 2125.1% -869.75% 1161.63% 412.14% 946.2% 240.76% 733.91% 541.69% 432.37% 46.43%
Basic Earnings Per Share
Diluted Earnings Per Share $6.54 -$3.26 $4.953M $2.514M $7.749M -$3.248M $5.651M $3.226M -$3.367M $10.70M $17.87M $8.488M -$2.618M $13.05M $18.29M -$26.08M $4.465M $3.267M $9.489M $11.10M $18.68M -$8.441M $11.89M $4.863M $10.83M $3.245M $11.58M $9.560M $8.316M $895.9K

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
Cash & Short-Term Investments $351.9K $1.437M $224.1K $200.0K $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 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
YoY Change -75.52% 541.33% 12.07% 100.0%
Cash & Equivalents
Short-Term Investments
Other Short-Term Assets $1.800K $13.13K $0.00 $0.00
YoY Change
Inventory
Prepaid Expenses
Receivables $3.517M $2.838M $1.793M $3.000M $3.000M $1.700M $1.500M $800.0K $5.200M $700.0K $300.0K $100.0K
Other Receivables $878.6K $94.91K $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $100.0K $0.00 $400.0K
Total Short-Term Assets $4.750M $4.371M $2.030M $3.200M $3.100M $1.700M $1.500M $800.0K $5.200M $800.0K $300.0K $200.0K $500.0K $300.0K $600.0K $600.0K $500.0K $600.0K $900.0K $800.0K $900.0K $1.100M $2.800M $10.60M $1.500M $4.200M $2.800M $2.200M $2.200M
YoY Change 8.67% 115.27% -36.55% 3.23% 82.35% 13.33% 87.5% -84.62% 550.0% 166.67% 50.0% -60.0% 66.67% -50.0% 0.0% 20.0% -16.67% -33.33% 12.5% -11.11% -18.18% -60.71% -73.58% 606.67% -64.29% 50.0% 27.27% 0.0%
Property, Plant & Equipment
YoY Change
Goodwill
YoY Change
Intangibles
YoY Change
Long-Term Investments $358.2M $333.2M $386.9M $387.2M $383.0M $324.2M $387.7M $356.8M $633.0M $695.9M $640.0M $512.5M $524.2M $578.4M $490.0M $353.5M $614.7M $610.6M $619.7M $581.6M $520.9M $395.6M $496.5M $427.6M $443.4M $414.0M $423.2M $380.7M $360.4M
YoY Change 7.52% -13.88% -0.08% 1.1% 18.14% -16.38% 8.66% -43.63% -9.04% 8.73% 24.88% -2.23% -9.37% 18.04% 38.61% -42.49% 0.67% -1.47% 6.55% 11.65% 31.67% -20.32% 16.11% -3.56% 7.1% -2.17% 11.16% 5.63%
Other Assets
YoY Change
Total Long-Term Assets $358.2M $333.2M $386.9M $387.3M $383.0M $324.1M $387.7M $356.8M $633.0M $695.8M $640.0M $512.5M $524.2M $578.3M $490.0M $353.6M $614.7M $610.5M $619.7M $581.5M $520.9M $395.6M $496.5M $427.6M $443.4M $414.1M $423.2M $380.7M $360.4M
YoY Change 7.52% -13.88% -0.11% 1.12% 18.17% -16.4% 8.66% -43.63% -9.03% 8.72% 24.88% -2.23% -9.36% 18.02% 38.57% -42.48% 0.69% -1.48% 6.57% 11.63% 31.67% -20.32% 16.11% -3.56% 7.08% -2.15% 11.16% 5.63%
Total Assets $363.0M $337.5M $388.9M $390.5M $386.1M $325.8M $389.2M $357.6M $638.2M $696.6M $640.3M $512.7M $524.7M $578.6M $490.6M $354.2M $615.2M $611.1M $620.6M $582.3M $521.8M $396.7M $499.3M $438.2M $444.9M $418.3M $426.0M $382.9M $362.6M
YoY Change
Accounts Payable $358.4K $199.3K $229.5K $200.0K $200.0K $200.0K $200.0K $200.0K $400.0K $400.0K $400.0K $300.0K $300.0K $300.0K $300.0K $200.0K $400.0K $400.0K $400.0K $300.0K $300.0K $200.0K $300.0K $300.0K $300.0K $200.0K $200.0K $200.0K $200.0K
YoY Change 79.84% -13.16% 14.76% 0.0% 0.0% 0.0% 0.0% -50.0% 0.0% 0.0% 33.33% 0.0% 0.0% 0.0% 50.0% -50.0% 0.0% 0.0% 33.33% 0.0% 50.0% -33.33% 0.0% 0.0% 50.0% 0.0% 0.0% 0.0%
Accrued Expenses $41.04K $207.7K $249.8K $2.600M $200.0K $100.0K $200.0K $200.0K $200.0K $0.00 $0.00 $1.300M $200.0K $200.0K $300.0K $200.0K $200.0K $300.0K $300.0K $300.0K $200.0K $300.0K $300.0K $200.0K $300.0K $300.0K $300.0K $300.0K $300.0K
YoY Change -80.24% -16.87% -90.39% 1200.0% 100.0% -50.0% 0.0% 0.0% -100.0% 550.0% 0.0% -33.33% 50.0% 0.0% -33.33% 0.0% 0.0% 50.0% -33.33% 0.0% 50.0% -33.33% 0.0% 0.0% 0.0% 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
YoY Change
Long-Term Debt Due
YoY Change
Total Short-Term Liabilities $2.553M $2.688M $6.109M $8.400M $9.300M $3.700M $900.0K $2.200M $5.700M $400.0K $400.0K $1.600M $500.0K $1.000M $600.0K $400.0K $600.0K $700.0K $700.0K $600.0K $500.0K $1.500M $600.0K $600.0K $600.0K $500.0K $500.0K $800.0K $500.0K
YoY Change -5.03% -56.01% -27.27% -9.68% 151.35% 311.11% -59.09% -61.4% 1325.0% 0.0% -75.0% 220.0% -50.0% 66.67% 50.0% -33.33% -14.29% 0.0% 16.67% 20.0% -66.67% 150.0% 0.0% 0.0% 20.0% 0.0% -37.5% 60.0%
Long-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
YoY Change
Other Long-Term Liabilities $900.00 $19.94K $100.0K $200.0K $100.0K
YoY Change -95.49%
Total Long-Term Liabilities $900.00 $19.94K $0.00 $100.0K $0.00 $200.0K $0.00 $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 $0.00 $0.00 $0.00 $0.00 $0.00
YoY Change -95.49% -100.0% -100.0% -100.0%
Total Liabilities $2.553M $2.708M $6.109M $8.500M $9.400M $4.000M $900.0K $2.300M $5.700M $400.0K $400.0K $1.600M $500.0K $1.100M $500.0K $500.0K $600.0K $600.0K $600.0K $600.0K $500.0K $1.500M $500.0K $600.0K $500.0K $500.0K $500.0K $800.0K $500.0K
YoY Change -5.69% -55.68% -28.12% -9.57% 135.0% 344.44% -60.87% -59.65% 1325.0% 0.0% -75.0% 220.0% -54.55% 120.0% 0.0% -16.67% 0.0% 0.0% 0.0% 20.0% -66.67% 200.0% -16.67% 20.0% 0.0% 0.0% -37.5% 60.0%

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
Basic Shares Outstanding
Diluted Shares Outstanding
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: $363.49 Million

About SOURCE CAPITAL INC /DE/

Source Capital Inc is a US-based company operating in Financial Services industry. The company is headquartered in Milwaukee, Wisconsin. Source Capital, Inc. (the Fund) is a diversified, closed-end management investment company. The investment objective of the Fund is to seek maximum total return for common shareholders from both capital appreciation and investment income to the extent consistent with protection of invested capital. The Fund's investments include semiconductor devices; industrial distribution and rental; cement and aggregates; Internet media; cable and satellite; application software; electrical components; chemicals; insurance brokers; diversified banks; base metals; banks; investment companies; food services; integrated utilities; railroad rolling stock, apparel, footwear and accessory design; e-commerce discretionary, hotels; restaurants and leisure; commercial and residential building equipment and systems; automotive retailers; real estate owners and developers; entertainment content; energy; health care services and others. The Fund's investment adviser is First Pacific Advisors, LP.

Industry: UNKNOWN Peers: ALERUS FINANCIAL CORP Apollo Global Management, Inc. Equitable Holdings, Inc. Voya Financial, Inc. Jackson Financial Inc.