CGBD logo

Carlyle Secured Lending (CGBD) Financials

Balance sheets

Dec 31, 2024Sep 30, 2024Jun 30, 2024Mar 31, 2024Dec 31, 2023Sep 30, 2023Jun 30, 2023Mar 31, 2023Dec 31, 2022Sep 30, 2022Jun 30, 2022Mar 31, 2022Dec 31, 2021Sep 30, 2021Jun 30, 2021Mar 31, 2021Dec 31, 2020Sep 30, 2020Jun 30, 2020Mar 31, 2020Dec 31, 2019Sep 30, 2019Jun 30, 2019Mar 31, 2019Dec 31, 2018Sep 30, 2018Jun 30, 2018Mar 31, 2018Dec 31, 2017Sep 30, 2017Jun 30, 2017Mar 31, 2017

Total Assets

$1.9 B(+6.0%)$1.8 B(-2.7%)$1.9 B(-1.5%)$1.9 B(-2.5%)$1.9 B(-0.7%)$2.0 B(-1.3%)$2.0 B(-3.5%)$2.1 B(+0.7%)$2.0 B(-0.6%)$2.1 B(+0.4%)$2.0 B(+3.0%)$2.0 B(-2.2%)$2.0 B(-0.6%)$2.0 B(+4.2%)$2.0 B(+3.0%)$1.9 B(-1.0%)$1.9 B(-4.3%)$2.0 B(+2.5%)$2.0 B(-7.9%)$2.1 B(-2.8%)$2.2 B(-1.7%)$2.2 B(+2.5%)$2.2 B(-1.9%)$2.2 B(+6.2%)$2.1 B(-2.9%)$2.1 B(+5.7%)$2.0 B(+2.0%)$2.0 B(-1.5%)$2.0 B(+0.4%)$2.0 B(+14.4%)$1.8 B(+20.6%)$1.5 B

Current Assets

$95.5 M(+47.3%)$64.9 M(-15.9%)$77.2 M(+11.0%)$69.5 M(+10.7%)$62.8 M(+3.4%)$60.8 M(-12.9%)$69.8 M(+11.8%)$62.4 M(+31.7%)$47.4 M(-34.0%)$71.9 M(-43.9%)$128.1 M(+44.5%)$88.7 M(+83.9%)$48.2 M(-48.0%)$92.7 M(+7.2%)$86.5 M(+46.7%)$59.0 M(-23.5%)$77.0 M(+36.2%)$56.6 M(+19.5%)$47.3 M(-52.0%)$98.5 M(+65.5%)$59.5 M(-37.1%)$94.6 M(+2.5%)$92.3 M(+67.8%)$55.0 M(-49.4%)$108.6 M(-12.9%)$124.7 M(+53.7%)$81.1 M(+10.0%)$73.8 M(+46.9%)$50.2 M(+10.1%)$45.6 M(+24.5%)$36.7 M(-42.0%)$63.2 M

Non Current Assets

$1.8 B(+5.6%)$1.7 B(-1.0%)$1.7 B(-3.3%)$1.8 B(-3.1%)$1.8 B(-0.9%)$1.9 B(-1.9%)$1.9 B(-3.9%)$2.0 B(-0.3%)$2.0 B(+1.4%)$2.0 B(+3.1%)$1.9 B(+0.9%)$1.9 B(-1.9%)$1.9 B(-2.0%)$2.0 B(+4.0%)$1.9 B(+1.7%)$1.8 B(+0.9%)$1.8 B(-6.3%)$2.0 B(+2.1%)$1.9 B(-5.8%)$2.0 B(-4.7%)$2.1 B(-0.2%)$2.1 B(+2.5%)$2.1 B(-3.6%)$2.2 B(+9.3%)$2.0 B(-2.3%)$2.0 B(+3.8%)$2.0 B(+1.7%)$1.9 B(-2.8%)$2.0 B(+0.2%)$2.0 B(+14.2%)$1.7 B(+23.4%)$1.4 B

Total Liabilities

$1.0 B(+12.1%)$910.3 M(-4.8%)$955.8 M(-2.3%)$978.3 M(-5.0%)$1.0 B(-2.0%)$1.1 B(-3.0%)$1.1 B(-4.8%)$1.1 B(+1.1%)$1.1 B(+0.5%)$1.1 B(-0.1%)$1.1 B(+8.1%)$1.0 B(-4.3%)$1.1 B(-1.6%)$1.1 B(+6.0%)$1.0 B(+4.4%)$993.6 M(-2.7%)$1.0 B(-8.3%)$1.1 B(+3.5%)$1.1 B(-19.0%)$1.3 B(+7.9%)$1.2 B(-1.3%)$1.2 B(+8.8%)$1.1 B(-0.7%)$1.2 B(+13.0%)$1.0 B(-2.1%)$1.0 B(+14.7%)$909.4 M(+5.9%)$858.8 M(-4.0%)$894.1 M(+0.6%)$889.1 M(+37.6%)$646.0 M(-7.1%)$695.7 M

Current Liabilities

$47.9 M(-15.4%)$56.6 M(+20.9%)$46.8 M(-2.2%)$47.9 M(+1.9%)$47.0 M(+4.7%)$44.9 M(+2.8%)$43.7 M(+1.4%)$43.1 M(-1.9%)$43.9 M(-20.1%)$54.9 M(+48.9%)$36.9 M(-0.9%)$37.2 M(+4.0%)$35.8 M(-0.3%)$35.9 M(+3.8%)$34.6 M(-26.0%)$46.8 M(+34.5%)$34.8 M(-2.9%)$35.8 M(-5.0%)$37.7 M(-40.9%)$63.7 M(+22.9%)$51.8 M(+19.3%)$43.5 M(-11.1%)$48.8 M(+9.7%)$44.5 M(-24.6%)$59.0 M(+44.5%)$40.9 M(-20.8%)$51.6 M(-11.6%)$58.4 M(-0.3%)$58.6 M(+54.7%)$37.9 M(-9.9%)$42.0 M(+28.3%)$32.8 M

Long Term Liabilities

$967.8 M(+14.1%)$848.5 M(-6.3%)$906.1 M(-2.6%)$930.2 M(-5.1%)$980.2 M(-2.3%)$1.0 B(-3.3%)$1.0 B(-5.1%)$1.1 B(+1.4%)$1.1 B(+1.6%)$1.1 B(-1.8%)$1.1 B(+8.4%)$996.1 M(-4.6%)$1.0 B(-1.7%)$1.1 B(+6.0%)$1.0 B(+5.9%)$945.5 M(-3.9%)$983.9 M(-8.5%)$1.1 B(+3.8%)$1.0 B(-18.0%)$1.3 B(+7.2%)$1.2 B(-2.1%)$1.2 B(+9.8%)$1.1 B(-1.0%)$1.1 B(+15.2%)$960.7 M(-4.0%)$1.0 B(+16.8%)$856.3 M(+7.2%)$799.0 M(-4.2%)$833.9 M(-1.9%)$849.8 M(+41.0%)$602.5 M(-8.9%)$661.5 M

Shareholders Equity

$905.2 M(-0.1%)$906.6 M(-0.5%)$910.8 M(-0.7%)$916.8 M(+0.4%)$912.8 M(+0.7%)$906.4 M(+0.8%)$899.7 M(-2.0%)$918.2 M(+0.1%)$917.4 M(-1.9%)$935.7 M(+1.0%)$926.5 M(-2.5%)$950.5 M(+0.2%)$948.8 M(+0.5%)$944.4 M(+2.1%)$924.8 M(+1.6%)$910.5 M(+1.0%)$901.4 M(+0.7%)$895.2 M(+1.4%)$883.3 M(+10.6%)$798.5 M(-16.5%)$956.5 M(-2.3%)$978.6 M(-4.7%)$1.0 B(-3.2%)$1.1 B(-0.3%)$1.1 B(-3.8%)$1.1 B(-1.5%)$1.1 B(-0.9%)$1.1 B(+0.4%)$1.1 B(+0.3%)$1.1 B(+0.9%)$1.1 B(+45.9%)$763.3 M

Book Value

$855.2 M(-0.2%)$856.6 M(-0.5%)$860.8 M(-0.7%)$866.8 M(+0.5%)$862.8 M(+0.7%)$856.4 M(+0.8%)$849.7 M(-2.1%)$868.2 M(+0.1%)$867.4 M(-2.1%)$885.7 M(+1.0%)$876.5 M(-2.7%)$900.5 M(+0.2%)$898.8 M(+0.5%)$894.4 M(+2.2%)$874.8 M(+1.7%)$860.5 M(+1.1%)$851.4 M(+0.7%)$845.2 M(+1.4%)$833.3 M(+4.3%)$798.5 M(-16.5%)$956.5 M(-2.3%)$978.6 M(-4.7%)$1.0 B(-3.2%)$1.1 B(-0.3%)$1.1 B(-3.8%)$1.1 B(-1.5%)$1.1 B(-0.9%)$1.1 B(+0.4%)$1.1 B(+0.3%)$1.1 B(+0.9%)$1.1 B(+45.9%)$763.3 M

Working Capital

$47.6 M(+477.1%)$8.3 M(-72.8%)$30.3 M(+40.3%)$21.6 M(+36.6%)$15.8 M(-0.4%)$15.9 M(-39.2%)$26.1 M(+34.8%)$19.4 M(+448.6%)$3.5 M(-79.2%)$17.0 M(-81.4%)$91.2 M(+77.3%)$51.4 M(+314.2%)$12.4 M(-78.1%)$56.8 M(+9.5%)$51.9 M(+325.9%)$12.2 M(-71.2%)$42.3 M(+103.5%)$20.8 M(+115.1%)$9.7 M(-72.3%)$34.8 M(+352.3%)$7.7 M(-85.0%)$51.2 M(+17.8%)$43.4 M(+314.1%)$10.5 M(-78.9%)$49.6 M(-40.8%)$83.8 M(+183.9%)$29.5 M(+91.9%)$15.4 M(+284.6%)-$8.3 M(-207.5%)$7.8 M(+244.0%)-$5.4 M(-117.7%)$30.5 M

Cash And Cash Equivalents

$29.7 M(+13.4%)$26.2 M(-9.2%)$28.8 M(-1.6%)$29.3 M(+29.7%)$22.6 M(+14.4%)$19.7 M(-47.8%)$37.8 M(+60.9%)$23.5 M(+45.9%)$16.1 M(-58.7%)$39.0 M(+164.1%)$14.8 M(-69.4%)$48.3 M(+110.0%)$23.0 M(-50.2%)$46.2 M(-22.3%)$59.4 M(+67.4%)$35.5 M(-32.0%)$52.2 M(+40.8%)$37.1 M(+24.0%)$29.9 M(-54.3%)$65.5 M(+78.3%)$36.8 M(-47.7%)$70.3 M(+12.8%)$62.3 M(+55.5%)$40.1 M(-54.0%)$87.2 M(-22.8%)$112.9 M(+304.3%)$27.9 M(-38.8%)$45.6 M(+42.4%)$32.0 M(-8.8%)$35.1 M(+24.8%)$28.2 M(-37.3%)$44.9 M

Accounts Payable

$35.1 M(-20.4%)$44.1 M(+30.2%)$33.9 M(+4.6%)$32.4 M(+4.7%)$30.9 M(+4.2%)$29.7 M(+0.8%)$29.4 M(+1.1%)$29.1 M(-1.3%)$29.5 M(-25.8%)$39.7 M(+63.1%)$24.4 M(+1.1%)$24.1 M(+2.5%)$23.5 M(-0.0%)$23.5 M(+2.9%)$22.8 M(-35.7%)$35.5 M(+53.5%)$23.1 M(-4.5%)$24.2 M(-6.7%)$26.0 M(-49.3%)$51.3 M(+33.1%)$38.5 M(+30.5%)$29.5 M(-14.8%)$34.6 M(+12.9%)$30.7 M(-31.6%)$44.9 M(+62.4%)$27.6 M(-27.5%)$38.1 M(-16.4%)$45.6 M(+0.6%)$45.3 M(+63.7%)$27.7 M(-12.3%)$31.5 M(+51.6%)$20.8 M

Accounts Receivable

--------------------------------

Short Term Debt

--------------------------------

Long Term Debt

$967.6 M(+14.2%)$847.4 M(-6.5%)$906.3 M(-2.6%)$930.1 M(-5.0%)$979.2 M(-2.4%)$1.0 B(-3.3%)$1.0 B(-5.1%)$1.1 B(+1.4%)$1.1 B(+1.6%)$1.1 B(-1.8%)$1.1 B(+8.4%)$996.1 M(-4.6%)$1.0 B(-1.7%)$1.1 B(+6.0%)$1.0 B(+5.9%)$945.5 M(-3.9%)$983.9 M(-8.5%)$1.1 B(+3.8%)$1.0 B(-18.0%)$1.3 B(+7.2%)$1.2 B(-2.1%)$1.2 B(+9.8%)$1.1 B(-1.0%)$1.1 B(+15.2%)$960.7 M(-4.0%)$1.0 B(+16.8%)$856.3 M(+7.2%)$799.0 M(-4.2%)$833.9 M(-1.9%)$849.8 M(+41.0%)$602.5 M(-8.9%)$661.5 M

Total Debt

$967.6 M(+14.2%)$847.4 M(-6.5%)$906.3 M(-2.6%)$930.1 M(-5.0%)$979.2 M(-2.4%)$1.0 B(-3.3%)$1.0 B(-5.1%)$1.1 B(+1.4%)$1.1 B(+1.6%)$1.1 B(-1.8%)$1.1 B(+8.4%)$996.1 M(-4.6%)$1.0 B(-1.7%)$1.1 B(+6.0%)$1.0 B(+5.9%)$945.5 M(-3.9%)$983.9 M(-8.5%)$1.1 B(+3.8%)$1.0 B(-18.0%)$1.3 B(+7.2%)$1.2 B(-2.1%)$1.2 B(+9.8%)$1.1 B(-1.0%)$1.1 B(+15.2%)$960.7 M(-4.0%)$1.0 B(+16.8%)$856.3 M(+7.2%)$799.0 M(-4.2%)$833.9 M(-1.9%)$849.8 M(+41.0%)$602.5 M(-8.9%)$661.5 M

Debt To Equity

1.1(+15.1%)0.9(-7.0%)1.0(-1.0%)1.0(-5.6%)1.1(-3.6%)1.1(-3.5%)1.1(-3.4%)1.2(+1.7%)1.2(+3.5%)1.1(-3.4%)1.2(+11.4%)1.1(-4.5%)1.1(-1.8%)1.1(+3.7%)1.1(+3.9%)1.0(-4.6%)1.1(-9.2%)1.2(+2.6%)1.2(-25.9%)1.6(+28.5%)1.2(0%)1.2(+14.9%)1.1(+2.9%)1.0(+15.6%)0.9(-1.1%)0.9(+19.7%)0.8(+7.0%)0.7(-4.0%)0.7(-2.6%)0.8(+40.7%)0.5(-37.9%)0.9

Current Ratio

2.0(+73.0%)1.1(-30.3%)1.6(+13.8%)1.4(+8.2%)1.3(-0.7%)1.4(-15.6%)1.6(+10.3%)1.4(+34.3%)1.1(-17.6%)1.3(-62.3%)3.5(+45.8%)2.4(+76.3%)1.4(-47.7%)2.6(+3.2%)2.5(+98.4%)1.3(-43.2%)2.2(+40.5%)1.6(+25.4%)1.3(-18.7%)1.6(+34.8%)1.1(-47.3%)2.2(+15.3%)1.9(+52.4%)1.2(-32.6%)1.8(-39.7%)3.0(+94.3%)1.6(+24.6%)1.3(+46.5%)0.9(-28.3%)1.2(+37.9%)0.9(-54.9%)1.9

Quick Ratio

--------------------------------

Inventory

--------------------------------

Retained Earnings

-$158.0 M(+0.6%)-$158.9 M(-3.4%)-$153.7 M(-4.1%)-$147.7 M(+2.6%)-$151.7 M(+5.5%)-$160.7 M(+4.0%)-$167.4 M(-12.4%)-$148.9 M(+3.1%)-$153.7 M(-6.3%)-$144.6 M(+10.1%)-$160.9 M(-11.9%)-$143.8 M(+5.7%)-$152.5 M(+7.8%)-$165.5 M(+13.7%)-$191.8 M(+10.5%)-$214.3 M(+6.4%)-$229.0 M(+7.3%)-$247.0 M(+4.6%)-$258.9 M(+11.8%)-$293.6 M(-93.5%)-$151.7 M(-3.1%)-$147.2 M(-26.5%)-$116.4 M(-17.5%)-$99.1 M(+10.0%)-$110.1 M(-49.4%)-$73.7 M(-870.7%)$9.6 M(+112.4%)$4.5 M(+110.1%)-$44.5 M(-15795.4%)-$280.0 K(+88.7%)-$2.5 M(-106.0%)-$1.2 M

PB Ratio

1.1(+5.9%)1.0(-2.9%)1.0(+9.5%)0.9(+8.0%)0.9(+2.3%)0.9(-1.1%)0.9(+8.8%)0.8(-4.8%)0.8(+27.3%)0.7(-13.2%)0.8(-9.5%)0.8(+3.7%)0.8(0%)0.8(-1.2%)0.8(-2.4%)0.8(+25.4%)0.7(+13.6%)0.6(+1.7%)0.6(+56.8%)0.4(-54.3%)0.8(-6.9%)0.9(-2.3%)0.9(+6.0%)0.8(+15.1%)0.7(-23.2%)0.9(0%)0.9(-4.0%)1.0(-10.8%)1.1(+6.7%)1.0(+5.0%)1.0-

Income statements

Dec 31, 2024Sep 30, 2024Jun 30, 2024Mar 31, 2024Dec 31, 2023Sep 30, 2023Jun 30, 2023Mar 31, 2023Dec 31, 2022Sep 30, 2022Jun 30, 2022Mar 31, 2022Dec 31, 2021Sep 30, 2021Jun 30, 2021Mar 31, 2021Dec 31, 2020Sep 30, 2020Jun 30, 2020Mar 31, 2020Dec 31, 2019Sep 30, 2019Jun 30, 2019Mar 31, 2019Dec 31, 2018Sep 30, 2018Jun 30, 2018Mar 31, 2018Dec 31, 2017Sep 30, 2017Jun 30, 2017Mar 31, 2017

EPS

$0.4(+8.6%)$0.3(+6.1%)$0.3(-36.5%)$0.5(-1.9%)$0.5(-1.9%)$0.5(+575.0%)$0.1(-84.0%)$0.5(+127.3%)$0.2(-66.7%)$0.7(+842.9%)$0.1(-86.8%)$0.5(-8.6%)$0.6(-27.5%)$0.8(+11.1%)$0.7(+20.0%)$0.6(-9.1%)$0.7(+20.0%)$0.6(-41.5%)$0.9(+144.3%)-$2.1(-560.9%)$0.5(+406.7%)-$0.1(-193.8%)$0.2(-70.9%)$0.6(+2850.0%)-$0.0(-120.0%)$0.1(-52.4%)$0.2(-38.2%)$0.3(-22.7%)$0.4(+7.3%)$0.4(+20.6%)$0.3(+28.2%)$0.3

TTM EPS

$1.6(-8.7%)$1.7(-9.9%)$1.9(+15.0%)$1.7(+1.2%)$1.6(+23.1%)$1.3(-8.2%)$1.5(+0.7%)$1.4(-2.0%)$1.5(-19.6%)$1.8(-7.1%)$2.0(-24.7%)$2.6(-2.6%)$2.7(-2.9%)$2.8(+9.9%)$2.5(-8.0%)$2.8(+9066.7%)$0.0(+117.7%)-$0.2(+80.5%)-$0.9(+47.3%)-$1.6(-261.8%)$1.0(+88.9%)$0.5(-31.6%)$0.8(-6.0%)$0.8(+33.3%)$0.6(-42.2%)$1.1(-22.1%)$1.4(-8.5%)$1.5(+5.1%)$1.5(-4.3%)$1.5(-22.4%)$2.0(-17.5%)$2.4

Revenue

$23.6 M(+6.8%)$22.1 M(+3.8%)$21.3 M(-33.8%)$32.2 M(+1.3%)$31.8 M(-2.3%)$32.5 M(+368.1%)$7.0 M(-76.7%)$29.8 M(+119.9%)$13.6 M(-66.6%)$40.6 M(+463.3%)$7.2 M(-78.3%)$33.3 M(-3.4%)$34.5 M(-31.1%)$50.0 M(+10.1%)$45.4 M(+19.4%)$38.0 M(-7.9%)$41.3 M(+13.5%)$36.4 M(-37.8%)$58.6 M(+149.1%)-$119.2 M(-499.8%)$29.8 M(+512.4%)-$7.2 M(-161.4%)$11.8 M(-67.1%)$35.8 M(+3479.3%)$1.0 M(-88.0%)$8.3 M(-46.0%)$15.4 M(-33.3%)$23.1 M(-20.6%)$29.1 M(+16.9%)$24.9 M(+55.0%)$16.0 M(-1.2%)$16.2 M

TTM Revenue

$99.3 M(-7.6%)$107.4 M(-8.8%)$117.9 M(+13.9%)$103.5 M(+2.4%)$101.1 M(+22.0%)$82.9 M(-8.9%)$90.9 M(-0.3%)$91.2 M(-3.7%)$94.7 M(-18.1%)$115.6 M(-7.5%)$125.0 M(-23.4%)$163.2 M(-2.8%)$168.0 M(-3.9%)$174.8 M(+8.4%)$161.2 M(-7.5%)$174.3 M(+918.5%)$17.1 M(+205.0%)$5.6 M(+114.8%)-$38.0 M(+55.2%)-$84.8 M(-220.8%)$70.2 M(+69.6%)$41.4 M(-27.3%)$56.9 M(-6.0%)$60.5 M(+26.7%)$47.8 M(-37.0%)$75.8 M(-17.9%)$92.4 M(-0.7%)$93.0 M(+7.9%)$86.2 M(+15.8%)$74.4 M(-5.9%)$79.1 M(-11.9%)$89.8 M

Total Expenses

--------------------------------

Operating Expenses

$2.1 M(+19.1%)$1.8 M(+10.1%)$1.6 M(-24.3%)$2.1 M(+18.4%)$1.8 M(+4.3%)$1.7 M(+7.5%)$1.6 M(+22.9%)$1.3 M(+436.5%)$241.0 K(-89.7%)$2.3 M(-1.4%)$2.4 M(+4.8%)$2.3 M(+1339.5%)$157.0 K(-93.0%)$2.2 M(-7.0%)$2.4 M(+19.9%)$2.0 M(-35.5%)$3.1 M(+29.2%)$2.4 M(+4.7%)$2.3 M(+23.4%)$1.9 M(-31.8%)$2.7 M(+60.3%)$1.7 M(-12.6%)$2.0 M(-4.2%)$2.0 M(+2.1%)$2.0 M(-9.1%)$2.2 M(-2.3%)$2.3 M(+14.0%)$2.0 M(-0.5%)$2.0 M(+394.5%)-$674.0 K(-224.8%)$540.0 K(+577.9%)-$113.0 K

Cost Of Goods Sold

--------------------------------

TTM Cost Of Goods Sold

--------------------------------

Gross Profit

--------------------------------

TTM Gross Profit

--------------------------------

Gross Margin

--------------------------------

Operating Profit

--------------------------------

TTM Operating Profit

--------------------------------

Operating Margin

--------------------------------

Net Income

$21.4 M(+8.9%)$19.6 M(+4.6%)$18.7 M(-35.9%)$29.3 M(-1.1%)$29.6 M(-1.3%)$30.0 M(+536.3%)$4.7 M(-83.2%)$28.0 M(+124.6%)$12.5 M(-67.1%)$37.8 M(+710.9%)$4.7 M(-84.8%)$30.7 M(-9.7%)$34.0 M(-28.7%)$47.6 M(+11.1%)$42.9 M(+19.4%)$35.9 M(-5.9%)$38.2 M(+13.6%)$33.6 M(-40.1%)$56.2 M(+146.4%)-$121.1 M(-551.3%)$26.8 M(+398.5%)-$9.0 M(-192.1%)$9.8 M(-71.1%)$33.7 M(+3007.4%)-$1.2 M(-119.1%)$6.1 M(-53.6%)$13.1 M(-37.9%)$21.1 M(-21.8%)$27.0 M(+5.6%)$25.5 M(+64.8%)$15.5 M(-4.2%)$16.2 M

TTM Net Income

$89.0 M(-8.5%)$97.2 M(-9.6%)$107.6 M(+15.0%)$93.6 M(+1.4%)$92.3 M(+22.8%)$75.1 M(-9.4%)$83.0 M(+0.1%)$82.9 M(-3.1%)$85.6 M(-20.1%)$107.1 M(-8.4%)$116.9 M(-24.6%)$155.1 M(-3.3%)$160.4 M(-2.5%)$164.6 M(+9.3%)$150.5 M(-8.1%)$163.8 M(+2299.1%)$6.8 M(+251.8%)-$4.5 M(+90.5%)-$47.1 M(+49.6%)-$93.5 M(-252.4%)$61.3 M(+84.0%)$33.3 M(-31.1%)$48.4 M(-6.5%)$51.8 M(+32.3%)$39.1 M(-41.8%)$67.3 M(-22.4%)$86.7 M(-2.7%)$89.1 M(+5.8%)$84.2 M(+12.8%)$74.6 M(-4.6%)$78.2 M(-11.8%)$88.7 M

Net Margin

90.4%(+1.9%)88.7%(+0.8%)87.9%(-3.2%)90.9%(-2.4%)93.1%(+1.0%)92.1%(+35.9%)67.8%(-27.8%)93.9%(+2.1%)91.9%(-1.3%)93.1%(+44.0%)64.7%(-29.8%)92.2%(-6.5%)98.5%(+3.5%)95.2%(+0.9%)94.4%(0%)94.4%(+2.2%)92.4%(+0.1%)92.3%(-3.7%)95.9%-90.0%-82.9%(-12.0%)94.1%(+181.2%)-115.9%(-258.4%)73.2%(-14.1%)85.2%(-6.8%)91.4%(-1.6%)92.8%-96.6%(-3.0%)99.7%

EBIT

$38.7 M(+3.8%)$37.2 M(+2.5%)$36.3 M(-24.2%)$48.0 M(-0.8%)$48.3 M(-1.5%)$49.1 M(+111.1%)$23.2 M(-49.3%)$45.8 M(+52.1%)$30.1 M(-39.5%)$49.8 M(+270.8%)$13.4 M(-64.8%)$38.1 M(-12.4%)$43.5 M(-21.3%)$55.3 M(+10.5%)$50.1 M(+16.4%)$43.0 M(-4.7%)$45.1 M(+9.3%)$41.3 M(-37.2%)$65.7 M(+160.3%)-$108.9 M(-378.5%)$39.1 M(+750.3%)$4.6 M(-79.9%)$22.8 M(-50.1%)$45.8 M(+362.2%)$9.9 M(-39.9%)$16.5 M(-24.6%)$21.8 M(-24.4%)$28.9 M(-17.1%)$34.9 M(+10.9%)$31.5 M(+48.1%)$21.2 M(-0.6%)$21.4 M

TTM EBIT

$160.2 M(-5.7%)$169.9 M(-6.5%)$181.7 M(+7.8%)$168.6 M(+1.3%)$166.4 M(+12.3%)$148.2 M(-0.5%)$148.9 M(+7.1%)$139.1 M(+5.8%)$131.4 M(-9.3%)$144.8 M(-3.7%)$150.4 M(-19.6%)$187.0 M(-2.5%)$191.9 M(-0.8%)$193.5 M(+7.8%)$179.5 M(-8.0%)$195.1 M(+351.4%)$43.2 M(+16.1%)$37.2 M(+6961.7%)$527.0 K(+101.3%)-$42.3 M(-137.7%)$112.3 M(+35.1%)$83.1 M(-12.5%)$95.0 M(+1.1%)$94.0 M(+21.9%)$77.1 M(-24.5%)$102.1 M(-12.8%)$117.1 M(+0.5%)$116.5 M(+6.9%)$109.0 M(+12.9%)$96.5 M(-1.8%)$98.3 M(-8.0%)$106.8 M

EBITDA

--------------------------------

TTM EBITDA

--------------------------------

Selling, General & Administrative Expenses

$2.1 M(+19.1%)$1.8 M(+10.1%)$1.6 M(-24.3%)$2.1 M(+18.4%)$1.8 M(+4.3%)$1.7 M(+7.5%)$1.6 M(+22.9%)$1.3 M(-27.9%)$1.8 M(-5.2%)$1.9 M(+6.2%)$1.8 M(+2.2%)$1.7 M(+7.9%)$1.6 M(-10.7%)$1.8 M(-5.2%)$1.9 M(+27.8%)$1.5 M(+1.9%)$1.5 M(-13.2%)$1.7 M(+11.1%)$1.5 M(+18.8%)$1.3 M(-11.5%)$1.4 M(+24.1%)$1.2 M(-9.4%)$1.3 M(-12.8%)$1.5 M(+5.7%)$1.4 M(-13.8%)$1.6 M(-3.2%)$1.7 M(+15.2%)$1.5 M(-6.7%)$1.6 M(+36.6%)$1.1 M(-40.0%)$1.9 M(+73.7%)$1.1 M

TTM SGA

$7.6 M(+4.3%)$7.2 M(+0.7%)$7.2 M(+0.1%)$7.2 M(+12.8%)$6.4 M(-0.2%)$6.4 M(-2.8%)$6.6 M(-2.8%)$6.8 M(-6.2%)$7.2 M(+2.5%)$7.0 M(+1.2%)$7.0 M(-1.8%)$7.1 M(+3.6%)$6.8 M(+2.3%)$6.7 M(+1.9%)$6.6 M(+6.3%)$6.2 M(+3.6%)$6.0 M(+0.3%)$5.9 M(+9.6%)$5.4 M(+4.5%)$5.2 M(-3.6%)$5.4 M(+1.0%)$5.3 M(-7.8%)$5.8 M(-6.3%)$6.2 M(+0.4%)$6.1 M(-2.5%)$6.3 M(+8.3%)$5.8 M(-3.7%)$6.0 M(+6.3%)$5.7 M(+7.6%)$5.3 M(-2.7%)$5.4 M(+11.5%)$4.9 M

Depreciation And Amortization

--------------------------------

TTM D&A

--------------------------------

Interest Expense

--------------------------------

TTM Interest Expense

--------------------------------

Income Tax

$182.0 K(-75.7%)$750.0 K(-23.2%)$977.0 K(+17.7%)$830.0 K(+101.5%)$412.0 K(-51.5%)$850.0 K(+30.8%)$650.0 K(+24.3%)$523.0 K(-38.5%)$851.0 K(+89.5%)$449.0 K(+155.1%)$176.0 K(-50.1%)$353.0 K(-0.8%)$356.0 K(+118.4%)$163.0 K(+17.3%)$139.0 K(+12.1%)$124.0 K(+264.7%)$34.0 K(-91.2%)$387.0 K(+287.0%)$100.0 K(+92.3%)$52.0 K(-77.9%)$235.0 K(+379.6%)$49.0 K(-18.3%)$60.0 K(0%)$60.0 K(-62.5%)$160.0 K(+433.3%)$30.0 K(0%)$30.0 K(+200.0%)$10.0 K(-89.5%)$95.0 K(+100.0%)$0.0-$169.0 K

TTM Income Tax

$2.7 M(-7.8%)$3.0 M(-3.3%)$3.1 M(+11.9%)$2.7 M(+12.6%)$2.4 M(-15.3%)$2.9 M(+16.2%)$2.5 M(+23.7%)$2.0 M(+9.3%)$1.8 M(+37.1%)$1.3 M(+27.3%)$1.0 M(+3.7%)$1.0 M(+29.3%)$782.0 K(+70.0%)$460.0 K(-32.8%)$684.0 K(+6.0%)$645.0 K(+12.6%)$573.0 K(-26.0%)$774.0 K(+77.5%)$436.0 K(+10.1%)$396.0 K(-2.0%)$404.0 K(+22.8%)$329.0 K(+6.1%)$310.0 K(+10.7%)$280.0 K(+21.7%)$230.0 K(+39.4%)$165.0 K(+22.2%)$135.0 K(+28.6%)$105.0 K(-60.2%)$264.0 K(+56.2%)$169.0 K-$169.0 K

PE Ratio

11.4(+15.9%)9.8(+6.5%)9.2(-5.4%)9.8(+7.3%)9.1(-15.7%)10.8(+8.1%)10.0(+6.2%)9.4(-2.9%)9.7(+56.5%)6.2(-3.6%)6.4(+17.2%)5.5(+7.5%)5.1(+5.6%)4.8(-7.7%)5.2(+8.8%)4.8(-98.6%)342.0---13.1(-50.8%)26.7(+38.3%)19.3(+11.9%)17.2(-12.4%)19.7(+28.5%)15.3(+26.0%)12.2(+3.9%)11.7(-15.0%)13.8(+11.3%)12.4(+34.6%)9.2-

PS Ratio

9.2(+14.7%)8.0(+5.4%)7.6(-4.5%)8.0(+6.0%)7.5(-14.8%)8.8(+8.9%)8.1(+7.1%)7.6(-1.7%)7.7(+52.0%)5.1(-4.2%)5.3(+14.2%)4.6(+6.9%)4.3(+5.3%)4.1(-7.2%)4.4(+7.0%)4.2(-87.5%)33.2(-62.9%)89.4(+804.5%)-12.7(-265.7%)-3.5(-131.5%)11.0(-46.4%)20.5(+27.5%)16.1(+9.9%)14.7(-9.2%)16.1(+17.2%)13.8(+19.5%)11.5(-4.2%)12.0(-16.7%)14.5(-7.6%)15.7(+11.9%)14.0-

Cashflow statements

Dec 31, 2024Sep 30, 2024Jun 30, 2024Mar 31, 2024Dec 31, 2023Sep 30, 2023Jun 30, 2023Mar 31, 2023Dec 31, 2022Sep 30, 2022Jun 30, 2022Mar 31, 2022Dec 31, 2021Sep 30, 2021Jun 30, 2021Mar 31, 2021Dec 31, 2020Sep 30, 2020Jun 30, 2020Mar 31, 2020Dec 31, 2019Sep 30, 2019Jun 30, 2019Mar 31, 2019Dec 31, 2018Sep 30, 2018Jun 30, 2018Mar 31, 2018Dec 31, 2017Sep 30, 2017Jun 30, 2017Mar 31, 2017

Cash From Operations

-$111.1 M(-276.7%)$62.9 M(-12.0%)$71.5 M(-11.7%)$81.0 M(+45.1%)$55.8 M(-2.5%)$57.2 M(-37.8%)$92.0 M(+260.0%)$25.6 M(+227.8%)-$20.0 M(-127.7%)$72.2 M(+181.6%)-$88.5 M(-274.3%)$50.8 M(-45.9%)$94.0 M(+293.4%)-$48.6 M(-2075.3%)-$2.2 M(-106.9%)$32.3 M(-79.8%)$159.9 M(+2375.4%)-$7.0 M(-104.3%)$162.5 M(+1691.3%)-$10.2 M(-130.9%)$33.0 M(+159.8%)-$55.2 M(-174.8%)$73.8 M(+151.4%)-$143.5 M(-436.2%)$42.7 M(+223.2%)-$34.7 M(+33.0%)-$51.7 M(-171.3%)$72.5 M(+147.1%)$29.3 M(+113.1%)-$224.0 M(+9.9%)-$248.6 M(-531.1%)$57.7 M

TTM CFO

$104.3 M(-61.5%)$271.2 M(+2.1%)$265.5 M(-7.2%)$286.1 M(+24.0%)$230.6 M(+49.0%)$154.8 M(-8.8%)$169.8 M(+1682.3%)-$10.7 M(-173.9%)$14.5 M(-88.7%)$128.5 M(+1574.6%)$7.7 M(-91.8%)$94.0 M(+24.6%)$75.4 M(-46.6%)$141.4 M(-22.7%)$182.9 M(-47.4%)$347.6 M(+13.9%)$305.2 M(+71.2%)$178.3 M(+37.1%)$130.1 M(+214.1%)$41.4 M(+145.1%)-$91.9 M(-11.7%)-$82.2 M(-33.4%)-$61.7 M(+67.1%)-$187.2 M(-750.1%)$28.8 M(+86.4%)$15.4 M(+108.9%)-$173.9 M(+53.1%)-$370.8 M(+3.8%)-$385.7 M(+18.4%)-$472.8 M(-28.5%)-$368.0 M(-96.9%)-$186.9 M

Cash From Investing

--------------------------------

TTM CFI

--------------------------------

Cash From Financing

$99.0 M(+214.6%)-$86.4 M(-75.7%)-$49.2 M(+31.2%)-$71.5 M(-41.4%)-$50.6 M(+9.9%)-$56.2 M(+30.4%)-$80.7 M(-512.0%)-$13.2 M(+27.3%)-$18.1 M(+57.7%)-$42.9 M(-173.5%)$58.3 M(+178.4%)-$74.4 M(-58.0%)-$47.1 M(-233.2%)$35.3 M(+35.2%)$26.1 M(+140.1%)-$65.2 M(+49.3%)-$128.6 M(-1005.5%)$14.2 M(+107.2%)-$198.1 M(-608.1%)$39.0 M(+158.6%)-$66.6 M(-205.3%)$63.2 M(+222.5%)-$51.6 M(-153.5%)$96.4 M(+240.9%)-$68.4 M(-157.2%)$119.6 M(+251.6%)$34.0 M(+157.8%)-$58.9 M(-81.6%)-$32.4 M(-114.0%)$231.0 M(-0.4%)$231.9 M(+552.2%)-$51.3 M

TTM CFF

-$108.1 M(+58.0%)-$257.8 M(-13.3%)-$227.5 M(+12.2%)-$259.0 M(-29.1%)-$200.7 M(-19.3%)-$168.2 M(-8.6%)-$154.9 M(-874.0%)-$15.9 M(+79.4%)-$77.1 M(+27.3%)-$106.0 M(-281.5%)-$27.8 M(+53.6%)-$59.9 M(-18.1%)-$50.8 M(+61.6%)-$132.3 M(+13.8%)-$153.4 M(+59.4%)-$377.7 M(-38.1%)-$273.5 M(-29.3%)-$211.5 M(-30.2%)-$162.5 M(-918.4%)-$16.0 M(-138.5%)$41.5 M(+4.7%)$39.6 M(-58.8%)$96.0 M(-47.1%)$181.7 M(+589.4%)$26.4 M(-57.7%)$62.3 M(-64.1%)$173.7 M(-53.3%)$371.6 M(-2.0%)$379.2 M(-17.2%)$458.1 M(+26.3%)$362.8 M(+81.2%)$200.2 M

Free Cash Flow

-$111.1 M(-276.7%)$62.9 M(-12.0%)$71.5 M(-11.7%)$81.0 M(+45.1%)$55.8 M(-2.5%)$57.2 M(-37.8%)$92.0 M(+260.0%)$25.6 M(+227.8%)-$20.0 M(-127.7%)$72.2 M(+181.6%)-$88.5 M(-274.3%)$50.8 M(-45.9%)$94.0 M(+293.4%)-$48.6 M(-2075.3%)-$2.2 M(-106.9%)$32.3 M(-79.8%)$159.9 M(+2375.4%)-$7.0 M(-104.3%)$162.5 M(+1691.3%)-$10.2 M(-130.9%)$33.0 M(+159.8%)-$55.2 M(-174.8%)$73.8 M(+151.4%)-$143.5 M(-436.2%)$42.7 M(+223.2%)-$34.7 M(+33.0%)-$51.7 M(-171.3%)$72.5 M(+147.1%)$29.3 M(+113.1%)-$224.0 M(+9.9%)-$248.6 M(-531.1%)$57.7 M

TTM FCF

$104.3 M(-61.5%)$271.2 M(+2.1%)$265.5 M(-7.2%)$286.1 M(+24.0%)$230.6 M(+49.0%)$154.8 M(-8.8%)$169.8 M(+1682.3%)-$10.7 M(-173.9%)$14.5 M(-88.7%)$128.5 M(+1574.6%)$7.7 M(-91.8%)$94.0 M(+24.6%)$75.4 M(-46.6%)$141.4 M(-22.7%)$182.9 M(-47.4%)$347.6 M(+13.9%)$305.2 M(+71.2%)$178.3 M(+37.1%)$130.1 M(+214.1%)$41.4 M(+145.1%)-$91.9 M(-11.7%)-$82.2 M(-33.4%)-$61.7 M(+67.1%)-$187.2 M(-750.1%)$28.8 M(+86.4%)$15.4 M(+108.9%)-$173.9 M(+53.1%)-$370.8 M(+3.8%)-$385.7 M(+18.4%)-$472.8 M(-28.5%)-$368.0 M(-96.9%)-$186.9 M

CAPEX

--------------------------------

TTM CAPEX

--------------------------------

Dividends Paid

$23.7 M(-0.1%)$23.8 M(-5.9%)$25.3 M(+8.8%)$23.2 M(0%)$23.2 M(+0.0%)$23.2 M(-0.0%)$23.2 M(-0.5%)$23.3 M(+8.4%)$21.5 M(-1.0%)$21.7 M(-0.9%)$21.9 M(+1.5%)$21.6 M(+1.5%)$21.3 M(+4.4%)$20.4 M(-3.7%)$21.2 M(+1.9%)$20.8 M(-4.2%)$21.7 M(-2.4%)$22.2 M(+6.8%)$20.8 M(-34.4%)$31.8 M(+45.5%)$21.8 M(-19.4%)$27.1 M(+19.4%)$22.7 M(-36.1%)$35.5 M(+53.3%)$23.1 M(0%)$23.2 M(0%)$23.1 M(-2.9%)$23.9 M(+45.4%)$16.4 M(-27.8%)$22.7 M(+33.6%)$17.0 M(-14.6%)$19.9 M

TTM Dividends Paid

$96.0 M(+0.6%)$95.5 M(+0.6%)$94.9 M(+2.2%)$92.9 M(-0.1%)$93.0 M(+1.9%)$91.3 M(+1.6%)$89.8 M(+1.4%)$88.6 M(+2.0%)$86.8 M(+0.3%)$86.6 M(+1.6%)$85.2 M(+0.9%)$84.5 M(+1.0%)$83.7 M(-0.5%)$84.1 M(-2.1%)$85.9 M(+0.4%)$85.6 M(-11.4%)$96.6 M(-0.1%)$96.7 M(-4.8%)$101.5 M(-1.8%)$103.4 M(-3.5%)$107.1 M(-1.2%)$108.4 M(+3.8%)$104.5 M(-0.5%)$104.9 M(+12.5%)$93.3 M(+7.8%)$86.6 M(+0.5%)$86.1 M(+7.7%)$80.0 M(+5.2%)$76.0 M(+0.8%)$75.5 M(+13.3%)$66.6 M(+5.9%)$62.9 M

TTM Dividend Per Share

$1.87(+0.5%)$1.86(+1.6%)$1.83(+5.8%)$1.73(+2.4%)$1.69(0%)$1.69(+2.4%)$1.65(+3.1%)$1.60(+2.6%)$1.56(+3.3%)$1.51(+1.3%)$1.49(-2.6%)$1.53(+2.0%)$1.50(+2.0%)$1.47(+0.7%)$1.46(-0.7%)$1.47(0%)$1.47(-11.4%)$1.66(0%)$1.66(-4.6%)$1.74(0%)$1.74(-1.1%)$1.76(0%)$1.76(+4.8%)$1.68(0%)$1.68(+5.0%)$1.60(0%)$1.60(0%)$1.60(+30.1%)$1.23(+66.2%)$0.74(+100.0%)$0.37-

TTM Dividend Yield

10.4%(-5.0%)10.9%(+5.9%)10.3%(-2.7%)10.6%(-5.7%)11.3%(-3.7%)11.7%(+3.3%)11.3%(-3.6%)11.8%(+7.8%)10.9%(-17.9%)13.3%(+13.2%)11.7%(+10.3%)10.6%(-2.7%)10.9%(-0.4%)11.0%(-0.8%)11.1%(-0.8%)11.1%(-22.3%)14.3%(-23.1%)18.6%(-3.8%)19.4%(-41.9%)33.3%(+156.4%)13.0%(+6.4%)12.2%(+5.8%)11.6%(-0.4%)11.6%(-14.4%)13.6%(+41.4%)9.6%(+1.9%)9.4%(+5.2%)8.9%(+45.6%)6.1%(+56.2%)3.9%(+91.7%)2.0%-

Payout Ratio

111.2%(-8.3%)121.2%(-10.0%)134.7%(+69.8%)79.4%(+1.1%)78.5%(+1.3%)77.4%(-84.3%)492.8%(+490.7%)83.4%(-51.7%)172.8%(+200.6%)57.5%(-87.8%)470.3%(+567.7%)70.4%(+12.3%)62.7%(+46.4%)42.8%(-13.3%)49.4%(-14.7%)57.9%(+1.8%)56.9%(-14.0%)66.2%(+78.4%)37.1%(+241.4%)-26.2%(-132.2%)81.4%(+127.0%)-301.4%(-229.7%)232.5%(+120.9%)105.2%(+105.3%)-1995.7%(-624.1%)380.8%(+115.6%)176.6%(+56.2%)113.1%(+86.0%)60.8%(-31.6%)89.0%(-18.9%)109.7%(-10.9%)123.1%