Financial Snapshot

Revenue
$906.5M
TTM
Gross Margin
22.45%
TTM
Net Earnings
$26.55M
TTM
Current Assets
Q3 2024
Current Liabilities
Q3 2024
Current Ratio
282.71%
Q3 2024
Total Assets
Q3 2024
Total Liabilities
Q3 2024
Book Value
$682.8M
Q3 2024
Cash
Q3 2024
P/E
40.63
Nov 29, 2024 EST
Free Cash Flow
$12.06M
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
Revenue $893.6M $883.8M $857.1M $770.0M $723.5M $705.0M $656.2M $794.0M $864.0M $887.3M $799.7M $1.268B $1.084B $902.5M $777.1M $1.014B $999.1M $948.3M $992.9M $931.4M $812.4M $750.3M $748.4M $790.2M
YoY Change 1.1% 3.12% 11.32% 6.42% 2.62% 7.45% -17.36% -8.1% -2.63% 10.95% -36.91% 16.93% 20.11% 16.14% -23.35% 1.47% 5.36% -4.49% 6.6% 14.65% 8.28% 0.25% -5.29%

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
Revenue $893.6M $883.8M $857.1M $770.0M $723.5M $705.0M $656.2M $794.0M $864.0M $887.3M $799.7M $1.268B $1.084B $902.5M $777.1M $1.014B $999.1M $948.3M $992.9M $931.4M $812.4M $750.3M $748.4M $790.2M
Cost Of Revenue $692.2M $675.5M $639.9M $587.9M $529.6M $504.9M $466.9M $583.2M $627.9M $650.3M $573.7M $925.1M $766.3M $631.4M $572.5M $750.5M $726.6M $692.5M $749.3M $674.9M $584.6M $555.7M $547.0M $561.7M
Gross Profit $201.3M $208.3M $217.2M $182.1M $193.9M $200.1M $189.3M $210.8M $236.1M $237.0M $226.0M $342.4M $317.7M $271.1M $204.5M $263.4M $272.5M $255.8M $243.6M $256.5M $227.8M $194.6M $201.4M $228.5M
Gross Profit Margin 22.53% 23.57% 25.34% 23.65% 26.8% 28.38% 28.85% 26.55% 27.33% 26.71% 28.27% 27.02% 29.31% 30.03% 26.32% 25.98% 27.27% 26.97% 24.53% 27.54% 28.04% 25.94% 26.91% 28.92%

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
Selling, General & Admin $134.6M $131.2M $122.0M $134.5M $102.5M $91.21M $99.90M $152.0M $162.4M $146.6M $138.5M $214.6M $186.5M $160.2M $146.4M $165.3M $183.4M $157.0M $157.8M $164.3M $158.5M $125.0M $132.7M $133.1M
YoY Change 2.58% 7.56% -9.3% 31.16% 12.41% -8.7% -34.26% -6.4% 10.75% 5.81% -35.45% 15.07% 16.44% 9.4% -11.42% -9.87% 16.82% -0.51% -3.96% 3.66% 26.8% -5.8% -0.3%
% of Gross Profit 66.85% 62.98% 56.16% 73.86% 52.88% 45.58% 52.78% 72.09% 68.76% 61.85% 61.29% 62.68% 58.71% 59.1% 71.6% 62.76% 67.3% 61.38% 64.78% 64.05% 69.58% 64.23% 65.89% 58.25%
Research & Development
YoY Change
% of Gross Profit
Depreciation & Amortization $57.59M $53.22M $53.45M $49.77M $43.50M $40.49M $40.31M $44.86M $43.54M $21.38M $18.81M $25.05M $25.94M $23.64M $29.05M $44.00M $41.40M $38.80M $40.80M $44.50M $54.90M $39.70M $54.70M $4.500M
YoY Change 8.21% -0.43% 7.39% 14.41% 7.43% 0.45% -10.14% 3.03% 103.65% 13.66% -24.91% -3.43% 9.73% -18.62% -33.98% 6.28% 6.7% -4.9% -8.31% -18.94% 38.29% -27.42% 1115.56%
% of Gross Profit 28.61% 25.55% 24.61% 27.33% 22.43% 20.23% 21.3% 21.28% 18.44% 9.02% 8.32% 7.32% 8.16% 8.72% 14.2% 16.7% 15.19% 15.17% 16.75% 17.35% 24.1% 20.4% 27.16% 1.97%
Operating Expenses $134.6M $131.2M $122.0M $134.5M $102.5M $91.21M $99.90M $152.0M $162.4M $146.6M $138.5M $214.6M $186.5M $160.2M $146.4M $165.2M $183.4M $157.1M $157.7M $164.3M $158.5M $124.9M $132.7M $133.1M
YoY Change 2.58% 7.56% -9.3% 31.16% 12.41% -8.7% -34.26% -6.4% 10.75% 5.81% -35.45% 15.07% 16.44% 9.4% -11.37% -9.92% 16.74% -0.38% -4.02% 3.66% 26.9% -5.88% -0.3%
Operating Profit $65.44M $99.06M $95.09M -$88.29M $91.22M $108.8M $92.72M -$41.93M -$4.250M $86.65M $97.21M $128.1M $131.3M $109.3M $49.50M $98.20M $89.10M $98.70M $85.90M $92.20M $69.30M $69.70M $68.70M $95.40M
YoY Change -33.94% 4.17% -207.7% -196.79% -16.17% 17.35% -321.13% 886.59% -104.9% -10.86% -24.1% -2.47% 20.1% 120.89% -49.59% 10.21% -9.73% 14.9% -6.83% 33.04% -0.57% 1.46% -27.99%

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
Interest Expense $15.92M $14.11M $14.51M $14.66M $13.95M $13.91M $14.39M $13.72M $14.06M $9.590M $15.27M $35.80M $44.48M $51.83M $45.10M -$55.70M -$68.30M -$79.10M -$75.20M -$67.70M -$64.80M -$60.80M -$73.90M -$60.40M
YoY Change 12.83% -2.76% -1.02% 5.09% 0.29% -3.34% 4.88% -2.42% 46.61% -37.2% -57.35% -19.51% -14.18% 14.92% -180.97% -18.45% -13.65% 5.19% 11.08% 4.48% 6.58% -17.73% 22.35%
% of Operating Profit 24.33% 14.24% 15.26% 15.29% 12.78% 15.52% 11.07% 15.71% 27.95% 33.87% 47.4% 91.11% -56.72% -76.66% -80.14% -87.54% -73.43% -93.51% -87.23% -107.57% -63.31%
Other Income/Expense, Net -$14.85M -$11.39M -$25.98M -$14.42M -$12.96M -$16.45M -$22.84M -$16.30M -$17.87M -$17.05M -$21.06M -$85.58M -$51.58M -$52.91M -$28.88M -$2.300M -$3.900M -$4.200M -$6.100M -$1.100M -$300.0K -$2.300M -$2.700M $1.900M
YoY Change 30.38% -56.16% 80.17% 11.27% -21.22% -27.98% 40.12% -8.79% 4.81% -19.04% -75.39% 65.92% -2.51% 83.21% 1155.65% -41.03% -7.14% -31.15% 454.55% 266.67% -86.96% -14.81% -242.11%

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
Pretax Income $50.59M $87.67M $69.11M -$102.7M $78.26M $92.36M $69.88M -$58.23M -$22.12M $69.60M $76.15M $42.49M $79.74M $56.43M $20.62M -$123.6M -$174.9M -$110.6M $900.0K $19.80M -$15.50M $4.700M -$9.200M $36.90M
YoY Change -42.29% 26.86% -167.29% -231.24% -15.27% 32.17% -220.01% 163.25% -131.78% -8.6% 79.22% -46.71% 41.31% 173.67% -116.68% -29.33% 58.14% -12388.89% -95.45% -227.74% -429.79% -151.09% -124.93%
Income Tax $10.23M $21.50M $11.80M -$22.95M $16.32M $18.65M $33.92M -$18.43M $6.540M $22.71M $16.91M $6.060M $28.93M $17.50M $8.180M $500.0K -$13.30M $800.0K $1.200M $5.900M $2.600M $2.800M $2.000M $19.80M
% Of Pretax Income 20.22% 24.52% 17.07% 20.85% 20.19% 48.54% 32.63% 22.21% 14.26% 36.28% 31.01% 39.67% 133.33% 29.8% 59.57% 53.66%
Net Earnings $40.36M $66.17M $57.31M -$79.76M $98.62M $83.30M $30.96M -$39.80M -$33.40M $68.47M $75.55M $33.88M $60.36M $45.27M -$220.0K -$136.2M -$158.4M -$128.9M -$45.90M -$2.200M -$30.90M -$34.80M -$11.20M $17.10M
YoY Change -39.01% 15.46% -171.85% -180.88% 18.39% 169.06% -177.79% 19.16% -148.78% -9.37% 122.99% -43.87% 33.33% -20677.27% -99.84% -14.02% 22.89% 180.83% 1986.36% -92.88% -11.21% 210.71% -165.5%
Net Earnings / Revenue 4.52% 7.49% 6.69% -10.36% 13.63% 11.82% 4.72% -5.01% -3.87% 7.72% 9.45% 2.67% 5.57% 5.02% -0.03% -13.43% -15.85% -13.59% -4.62% -0.24% -3.8% -4.64% -1.5% 2.16%
Basic Earnings Per Share $0.97 $1.57 $1.33 -$1.83 $2.18 $1.82 $0.68 -$0.88 -$0.74 $1.53 $1.85 $0.90 $1.76 $1.34 -$0.01
Diluted Earnings Per Share $0.97 $1.56 $1.32 -$1.83 $2.16 $1.80 $0.67 -$0.88 -$0.74 $1.51 $1.83 $0.89 $1.73 $1.31 -$0.01 -$4.078M -$5.558M -$6.381M -$2.295M -$105.8K -$1.545M -$1.803M -$580.3K $886.0K

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
Cash & Short-Term Investments $34.89M $112.1M $140.7M $74.00M $172.5M $108.2M $27.60M $20.70M $19.50M $24.40M $27.00M $20.60M $88.90M $46.40M $9.500M $3.900M $4.800M $3.600M $3.700M $3.100M $6.800M $100.4M $3.800M
YoY Change -68.87% -20.36% 90.19% -57.1% 59.43% 292.03% 33.33% 6.15% -20.08% -9.63% 31.07% -76.83% 91.59% 388.42% 143.59% -18.75% 33.33% -2.7% 19.35% -54.41% -93.23% 2542.11%
Cash & Equivalents $34.89M $112.1M $140.7M $74.00M $172.5M $108.2M $27.60M $20.70M $19.50M $24.40M $27.00M $20.60M $88.90M $46.40M $9.500M $3.900M $4.800M $3.600M $3.700M $3.100M $6.800M $100.4M $3.800M
Short-Term Investments
Other Short-Term Assets $22.01M $14.84M $12.95M $15.10M $20.10M $7.400M $16.10M $16.10M $17.80M $201.3M $37.10M $28.80M $31.10M $71.60M $35.10M $56.40M $67.30M $47.10M $74.00M $138.5M $19.30M $28.50M $17.10M
YoY Change 48.32% 14.59% -14.24% -24.88% 171.62% -54.04% 0.0% -9.55% -91.16% 442.59% 28.82% -7.4% -56.56% 103.99% -37.77% -16.2% 42.89% -36.35% -46.57% 617.62% -32.28% 66.67%
Inventory $192.5M $163.4M $152.5M $149.4M $132.7M $173.1M $155.4M $160.5M $167.4M $171.3M $270.7M $238.0M $178.0M $156.0M $141.8M $188.9M $181.8M $164.7M $148.5M $154.7M $124.1M $93.10M $96.80M
Prepaid Expenses
Receivables $148.0M $132.4M $125.6M $113.4M $108.9M $123.1M $112.2M $111.6M $122.0M $132.8M $180.2M $150.4M $135.6M $111.4M $93.40M $104.8M $89.40M $98.80M $90.00M $73.80M $119.0M $95.70M $34.20M
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 $0.00
Total Short-Term Assets $397.4M $422.7M $431.8M $351.8M $434.0M $411.8M $311.3M $308.8M $326.6M $529.8M $515.0M $437.8M $433.7M $385.3M $279.8M $354.0M $343.3M $314.1M $316.0M $370.2M $269.2M $317.7M $151.9M
YoY Change -5.98% -2.11% 22.73% -18.94% 5.39% 32.28% 0.81% -5.45% -38.35% 2.87% 17.63% 0.95% 12.56% 37.71% -20.96% 3.12% 9.3% -0.6% -14.64% 37.52% -15.27% 109.15%
Property, Plant & Equipment $373.2M $325.0M $316.3M $290.9M $242.2M $187.8M $190.3M $179.2M $181.1M $177.5M $206.2M $185.0M $159.2M $149.3M $162.2M $176.9M $186.8M $162.7M $164.3M $177.3M $187.4M $243.6M $254.4M
YoY Change 14.82% 2.77% 8.72% 20.11% 28.97% -1.31% 6.19% -1.05% 2.03% -13.92% 11.46% 16.21% 6.63% -7.95% -8.31% -5.3% 14.81% -0.97% -7.33% -5.39% -23.07% -4.25%
Goodwill
YoY Change
Intangibles
YoY Change
Long-Term Investments
YoY Change
Other Assets $26.28M $29.39M $43.37M $41.00M $20.50M $9.700M $18.10M $34.70M $9.800M $160.7M $50.40M $31.00M $28.00M $25.40M $23.40M $19.30M $27.30M $39.40M $48.20M $49.40M $61.80M $62.60M $18.10M
YoY Change -10.58% -32.23% 5.78% 100.0% 111.34% -46.41% -47.84% 254.08% -93.9% 218.85% 62.58% 10.71% 10.24% 8.55% 21.24% -29.3% -30.71% -18.26% -2.43% -20.06% -1.28% 245.86%
Total Long-Term Assets $944.3M $882.3M $871.9M $842.1M $758.7M $688.7M $721.9M $742.9M $843.7M $1.096B $785.8M $693.2M $558.2M $540.4M $546.0M $576.2M $784.7M $972.0M $1.113B $1.152B $1.231B $1.108B $1.114B
YoY Change 7.02% 1.2% 3.54% 10.99% 10.16% -4.6% -2.83% -11.95% -22.99% 39.42% 13.36% 24.18% 3.29% -1.03% -5.24% -26.57% -19.27% -12.63% -3.43% -6.4% 11.04% -0.48%
Total Assets $1.342B $1.305B $1.304B $1.194B $1.193B $1.101B $1.033B $1.052B $1.170B $1.625B $1.301B $1.131B $991.9M $925.7M $825.8M $930.2M $1.128B $1.286B $1.429B $1.522B $1.500B $1.426B $1.266B
YoY Change
Accounts Payable $91.91M $85.21M $87.80M $69.90M $72.70M $93.40M $72.40M $72.30M $88.40M $103.5M $166.1M $158.4M $146.9M $124.4M $92.80M $111.8M $121.9M $100.6M $116.1M $120.3M $98.50M $67.40M $47.00M
YoY Change 7.86% -2.95% 25.61% -3.85% -22.16% 29.01% 0.14% -18.21% -14.59% -37.69% 4.86% 7.83% 18.09% 34.05% -16.99% -8.29% 21.17% -13.35% -3.49% 22.13% 46.14% 43.4%
Accrued Expenses $60.54M $54.94M $67.10M $67.30M $47.10M $48.30M $49.50M $46.30M $50.50M $60.20M $85.10M $74.40M $72.10M $66.60M $65.80M $66.30M $71.80M $70.50M $62.80M $61.80M $75.10M $64.30M $56.20M
YoY Change 10.19% -18.12% -0.3% 42.89% -2.48% -2.42% 6.91% -8.32% -16.11% -29.26% 14.38% 3.19% 8.26% 1.22% -0.75% -7.66% 1.84% 12.26% 1.62% -17.71% 16.8% 14.41%
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
YoY Change
Long-Term Debt Due $490.0K $0.00 $13.80M $13.90M $23.40M $10.30M $14.40M $7.300M $17.70M $16.20M $10.40M $8.400M $9.700M $15.90M $3.000M $10.90M $3.000M $28.90M
YoY Change -100.0% -0.72% -40.6% 127.18% -28.47% 97.26% -58.76% 9.26% 55.77% 23.81% -13.4% -38.99% 430.0% -72.48% 263.33% -89.62%
Total Short-Term Liabilities $159.5M $140.2M $154.9M $137.2M $119.8M $141.7M $121.9M $133.3M $152.8M $307.0M $261.5M $247.2M $226.3M $214.4M $175.9M $189.9M $203.5M $205.7M $233.2M $213.9M $184.6M $134.7M $132.1M
YoY Change 13.77% -9.52% 12.9% 14.52% -15.46% 16.24% -8.55% -12.76% -50.23% 17.4% 5.78% 9.24% 5.55% 21.89% -7.37% -6.68% -1.07% -11.79% 9.02% 15.87% 37.05% 1.97%
Long-Term Debt $397.4M $394.7M $393.8M $346.3M $294.7M $293.6M $303.1M $360.8M $405.8M $607.4M $295.5M $408.1M $462.6M $476.9M $498.4M $599.6M $607.6M $724.8M $711.8M $735.0M $725.1M $693.2M $411.9M
YoY Change 0.67% 0.23% 13.72% 17.51% 0.37% -3.13% -15.99% -11.09% -33.19% 105.55% -27.59% -11.78% -3.0% -4.31% -16.88% -1.32% -16.17% 1.83% -3.16% 1.37% 4.6% 68.29%
Other Long-Term Liabilities $78.60M $97.35M $102.8M $101.3M $63.90M $39.20M $58.60M $51.90M $53.30M $98.30M $100.0M $85.00M $64.40M $56.60M $47.00M $34.20M $35.10M $32.90M $38.20M $34.60M $44.70M $43.00M $31.00M
YoY Change -19.26% -5.31% 1.49% 58.53% 63.01% -33.11% 12.91% -2.63% -45.78% -1.7% 17.65% 31.99% 13.78% 20.43% 37.43% -2.56% 6.69% -13.87% 10.4% -22.6% 3.95% 38.71%
Total Long-Term Liabilities $476.0M $492.1M $496.6M $447.6M $358.6M $332.8M $361.7M $412.7M $459.1M $705.7M $395.5M $493.1M $527.0M $533.5M $545.4M $633.8M $642.7M $757.7M $750.0M $769.6M $769.8M $736.2M $442.9M
YoY Change -3.27% -0.92% 10.95% 24.82% 7.75% -7.99% -12.36% -10.11% -34.94% 78.43% -19.79% -6.43% -1.22% -2.18% -13.95% -1.38% -15.18% 1.03% -2.55% -0.03% 4.56% 66.22%
Total Liabilities $658.7M $653.2M $672.8M $609.6M $495.2M $480.1M $489.2M $551.9M $623.1M $1.035B $751.4M $827.4M $818.1M $813.4M $763.8M $875.3M $919.5M $1.053B $1.079B $1.117B $1.103B $1.028B $744.7M
YoY Change 0.85% -2.92% 10.37% 23.1% 3.15% -1.86% -11.36% -11.43% -39.79% 37.72% -9.19% 1.14% 0.58% 6.49% -12.74% -4.81% -12.7% -2.4% -3.38% 1.23% 7.37% 38.0%

Ownership

Basic Shares Outstanding

Loading...

Diluted Shares Outstanding

Loading...

Preferred Stock

Loading...

Treasury Stock Shares

Loading...

Stock Issuance & Repurchase

Loading...

Ownership Data

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: $1.0788 Billion

About TRIMAS CORP

TriMas Corp. engages in the manufacture of industrial products for customers in the consumer products, aerospace, industrial, petrochemical, refinery, and oil and gas end markets. The company is headquartered in Bloomfield Hills, Michigan and currently employs 3,400 full-time employees. The company went IPO on 2007-05-18. The firm's segments include Packaging, Aerospace and Specialty Products. The Packaging segment consists of the Rieke, Affaba & Ferrari, Taplast, Rapak, Plastic Srl, Aarts Packaging, Intertech and Omega brands. The firm develops and manufactures a range of dispensing products, polymeric and steel caps and closures, polymeric jar products, fully integrated dispensers for fill-ready bag-in-box applications, and consumable vascular delivery and diagnostic test components. The Aerospace segment is a designer and manufacturer of a diverse range of products, including highly-engineered fasteners, collars, blind bolts, rivets, ducting and connectors for air management systems. The Specialty Products segment is comprised of its Norris Cylinder and Arrow Engine Company businesses.

Industry: Metal Forgings & Stampings Peers: ADVANCED CONTAINER TECHNOLOGIES, INC. APTARGROUP, INC. BALL Corp BERRY GLOBAL GROUP, INC. GREIF, INC MYERS INDUSTRIES INC O-I Glass, Inc. /DE/ SILGAN HOLDINGS INC