DAO logo

Youdao (DAO) Financials

Balance sheets

Sep 1, 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, 2018

Total Assets

$240.1 M(-2.0%)$245.1 M(+16.8%)$209.9 M(-10.7%)$235.1 M(+12.4%)$209.0 M(-17.9%)$254.5 M(+5.6%)$241.0 M(-27.0%)$329.9 M(+13.2%)$291.4 M(-19.9%)$363.8 M(+2.8%)$353.8 M(-14.4%)$413.2 M(+9.1%)$378.9 M(-17.8%)$460.9 M(-3.2%)$476.3 M(+50.3%)$316.9 M(+12.9%)$280.6 M(-15.1%)$330.2 M(+8.8%)$303.5 M(+1.8%)$298.2 M(+290.6%)$76.3 M(-17.8%)$92.8 M-$90.1 M-

Current Assets

$188.8 M(-1.9%)$192.5 M(+21.9%)$157.9 M(-13.9%)$183.4 M(+18.3%)$155.0 M(-22.1%)$198.9 M(+8.3%)$183.7 M(-32.2%)$271.0 M(+15.3%)$235.2 M(-22.1%)$301.9 M(+2.6%)$294.3 M(-17.4%)$356.1 M(+14.1%)$312.2 M(-24.6%)$413.9 M(-6.2%)$441.4 M(+55.7%)$283.4 M(+9.6%)$258.6 M(-18.1%)$315.8 M(+7.1%)$294.9 M(+1.6%)$290.1 M(+314.4%)$70.0 M(-21.1%)$88.8 M-$86.5 M-

Non Current Assets

$51.3 M(-2.5%)$52.6 M(+1.1%)$52.0 M(+0.7%)$51.7 M(-4.3%)$54.0 M(-2.9%)$55.6 M(-2.9%)$57.2 M(-2.8%)$58.9 M(+4.6%)$56.3 M(-9.2%)$61.9 M(+4.0%)$59.5 M(+4.2%)$57.2 M(-14.3%)$66.7 M(+41.9%)$47.0 M(+34.8%)$34.9 M(+4.3%)$33.5 M(+52.6%)$21.9 M(+51.5%)$14.5 M(+67.4%)$8.6 M(+7.0%)$8.1 M(+27.9%)$6.3 M(+54.2%)$4.1 M-$3.6 M-

Total Liabilities

$549.7 M(-1.4%)$557.5 M(+9.0%)$511.6 M(-4.5%)$535.4 M(+6.2%)$504.3 M(-5.8%)$535.1 M(+9.9%)$486.9 M(-10.5%)$544.0 M(+9.4%)$497.0 M(-10.2%)$553.5 M(+15.1%)$480.9 M(-8.9%)$527.8 M(+4.5%)$505.2 M(-11.5%)$571.2 M(+13.0%)$505.4 M(-5.0%)$532.3 M(+25.9%)$422.8 M(+24.3%)$340.3 M(+20.9%)$281.4 M(+10.3%)$255.2 M(-10.9%)$286.5 M(+39.3%)$205.7 M-$256.0 M-

Current Liabilities

$413.8 M(-2.6%)$424.7 M(+12.2%)$378.6 M(-13.4%)$437.2 M(+6.2%)$411.8 M(-21.9%)$527.1 M(+10.0%)$479.3 M(+4.0%)$460.7 M(+10.0%)$418.7 M(-11.7%)$474.1 M(+13.6%)$417.2 M(-12.3%)$476.0 M(+0.7%)$472.9 M(-15.0%)$556.2 M(+12.7%)$493.5 M(-5.0%)$519.4 M(+25.9%)$412.6 M(+23.5%)$334.2 M(+20.3%)$277.8 M(+10.5%)$251.4 M(+16.7%)$215.4 M(+4.7%)$205.7 M-$189.0 M-

Long Term Liabilities

$135.9 M(+2.4%)$132.7 M(-0.2%)$133.0 M(+35.4%)$98.2 M(+6.1%)$92.6 M(+1052.1%)$8.0 M(+6.9%)$7.5 M(-91.0%)$83.3 M(+6.4%)$78.3 M(-1.4%)$79.4 M(+24.7%)$63.7 M(+22.9%)$51.9 M(+60.3%)$32.3 M(+115.9%)$15.0 M(+26.2%)$11.9 M(-7.4%)$12.8 M(+25.7%)$10.2 M(+67.6%)$6.1 M(+72.0%)$3.5 M(-7.3%)$3.8 M(-94.6%)$71.1 M(+100.0%)$0.0-$67.0 M-

Shareholders Equity

-$318.3 M(+0.7%)-$320.4 M(-3.4%)-$310.0 M(-0.5%)-$308.5 M(-1.7%)-$303.2 M(-5.3%)-$287.8 M(-13.3%)-$254.0 M(-14.2%)-$222.5 M(-3.5%)-$215.0 M(-7.5%)-$200.1 M(-43.8%)-$139.1 M(-9.8%)-$126.6 M(-0.4%)-$126.1 M(-14.5%)-$110.1 M(-277.4%)-$29.2 M(+86.5%)-$215.5 M(-51.3%)-$142.5 M(-1286.1%)-$10.3 M(-146.7%)$22.0 M(-48.7%)$42.9 M(+120.4%)-$210.4 M(-86.2%)-$113.0 M--$166.1 M-

Book Value

-$318.3 M(+0.7%)-$320.4 M(-3.4%)-$310.0 M(-0.5%)-$308.5 M(-1.7%)-$303.2 M(-5.3%)-$287.8 M(-13.3%)-$254.0 M(-14.2%)-$222.5 M(-3.5%)-$215.0 M(-7.5%)-$200.1 M(-43.8%)-$139.1 M(-9.8%)-$126.6 M(-0.4%)-$126.1 M(-14.5%)-$110.1 M(-277.4%)-$29.2 M(+86.5%)-$215.5 M(-51.3%)-$142.5 M(-1286.1%)-$10.3 M(-146.7%)$22.0 M(-48.7%)$42.9 M(+120.4%)-$210.4 M(-86.2%)-$113.0 M--$166.1 M-

Working Capital

-$225.0 M(+3.1%)-$232.2 M(-5.2%)-$220.7 M(+13.1%)-$253.8 M(+1.1%)-$256.7 M(+21.8%)-$328.2 M(-11.0%)-$295.6 M(-55.9%)-$189.7 M(-3.3%)-$183.6 M(-6.6%)-$172.2 M(-40.0%)-$123.0 M(-2.5%)-$119.9 M(+25.4%)-$160.7 M(-12.9%)-$142.3 M(-172.6%)-$52.2 M(+77.9%)-$236.0 M(-53.2%)-$154.0 M(-734.7%)-$18.5 M(-208.5%)$17.0 M(-56.1%)$38.8 M(+126.7%)-$145.4 M(-24.4%)-$116.9 M--$102.5 M-

Cash And Cash Equivalents

$60.0 M(-12.9%)$68.9 M(+86.5%)$36.9 M(-42.4%)$64.1 M(+38.5%)$46.3 M(-48.9%)$90.7 M(+7.8%)$84.2 M(-25.9%)$113.6 M(+13.7%)$99.9 M(-2.5%)$102.5 M(+57.0%)$65.3 M(+28.9%)$50.6 M(-33.6%)$76.3 M(-40.5%)$128.3 M(-54.3%)$280.9 M(+201.2%)$93.2 M(+716.3%)$11.4 M(-35.5%)$17.7 M(-1.9%)$18.0 M(-27.2%)$24.8 M(+221.5%)$7.7 M(+1.4%)$7.6 M-$6.1 M-

Accounts Payable

$24.4 M(+60.0%)$15.2 M(-9.5%)$16.8 M(-25.0%)$22.4 M(+0.4%)$22.4 M(+25.2%)$17.9 M(+0.2%)$17.8 M(-56.5%)$40.9 M(+62.2%)$25.2 M(+11.4%)$22.7 M(+8.3%)$20.9 M(-17.2%)$25.3 M(+39.8%)$18.1 M(+57.0%)$11.5 M(-39.6%)$19.0 M(-11.9%)$21.6 M(+23.9%)$17.5 M(+20.2%)$14.5 M(+8.7%)$13.4 M(+49.1%)$9.0 M(+36.2%)$6.6 M(+30.2%)$5.1 M-$5.0 M-

Accounts Receivable

$59.2 M(+9.5%)$54.1 M(+5.4%)$51.3 M(+2.8%)$49.9 M(+4.8%)$47.7 M(-8.0%)$51.8 M(+37.1%)$37.8 M(-35.6%)$58.7 M(+25.9%)$46.6 M(-7.0%)$50.1 M(+9.7%)$45.7 M(+17.3%)$39.0 M(+3.0%)$37.8 M(-20.1%)$47.4 M(+25.7%)$37.7 M(-8.5%)$41.1 M(-16.0%)$49.0 M(+51.4%)$32.3 M(+4.6%)$30.9 M(+7.8%)$28.7 M(+23.5%)$23.2 M(-4.4%)$24.3 M-$11.7 M-

Short Term Debt

$125.2 M(+3.6%)$120.8 M(-2.1%)$123.4 M(-4.6%)$129.3 M(+7.5%)$120.3 M(-40.0%)$200.7 M(-3.2%)$207.5 M(+56.7%)$132.4 M(+7.5%)$123.2 M(-6.0%)$131.0 M(-5.1%)$138.1 M(-4.8%)$145.1 M(+6.9%)$135.7 M(-0.1%)$135.8 M(+1.8%)$133.4 M(-4.0%)$139.0 M(+5.7%)$131.5 M(+6.2%)$123.8 M(+0.3%)$123.5 M(-2.1%)$126.1 M(+2.3%)$123.2 M(-3.3%)$127.5 M-$127.6 M-

Long Term Debt

$133.3 M(+2.2%)$130.4 M(-0.1%)$130.5 M(+36.1%)$95.9 M(+6.2%)$90.3 M(+1315.9%)$6.4 M(+8.5%)$5.9 M(-92.8%)$82.0 M(+8.2%)$75.8 M(-1.9%)$77.3 M(+22.7%)$63.0 M(+22.4%)$51.5 M(+252.3%)$14.6 M(+1.0%)$14.5 M(+27.9%)$11.3 M(-7.3%)$12.2 M(+27.6%)$9.6 M(+76.5%)$5.4 M(+92.3%)$2.8 M(-7.1%)$3.0 M(+59.3%)$1.9 M--$0.0-

Total Debt

$258.5 M(+2.9%)$251.2 M(-1.1%)$253.9 M(+12.7%)$225.2 M(+6.9%)$210.6 M(+1.7%)$207.1 M(-2.9%)$213.3 M(-0.5%)$214.4 M(+7.7%)$199.1 M(-4.5%)$208.4 M(+3.6%)$201.1 M(+2.3%)$196.5 M(+30.8%)$150.3 M(0%)$150.3 M(+3.9%)$144.7 M(-4.3%)$151.2 M(+7.2%)$141.0 M(+9.1%)$129.2 M(+2.3%)$126.3 M(-2.2%)$129.1 M(+3.2%)$125.1 M(-1.8%)$127.5 M(+100.0%)$0.0(-100.0%)$127.6 M(+100.0%)$0.0

Debt To Equity

-0.8(-3.9%)-0.8(+3.8%)-0.8(-15.9%)-0.7(-3.0%)-0.7(+4.3%)-0.7(+14.6%)-0.8(+9.9%)-0.9(-1.1%)-0.9(+10.9%)-1.0(+27.3%)-1.4(+0.7%)-1.4(-29.6%)-1.1(+12.2%)-1.2(+73.1%)-4.6(-637.1%)-0.6(+31.1%)-0.9(+92.5%)-12.1(-314.8%)5.6(+91.5%)2.9(+596.6%)-0.6(+47.8%)-1.1--0.8-

Current Ratio

0.5(+2.2%)0.5(+7.1%)0.4(0%)0.4(+10.5%)0.4(0%)0.4(0%)0.4(-35.6%)0.6(+5.4%)0.6(-12.5%)0.6(-9.9%)0.7(-5.3%)0.8(+13.6%)0.7(-10.8%)0.7(-16.9%)0.9(+61.8%)0.6(-12.7%)0.6(-33.0%)0.9(-11.3%)1.1(-7.8%)1.1(+248.5%)0.3(-23.3%)0.4-0.5-

Quick Ratio

0.4(0%)0.4(+11.4%)0.3(0%)0.3(+9.4%)0.3(-3.0%)0.3(+3.1%)0.3(-38.5%)0.5(+4.0%)0.5(-12.3%)0.6(-8.1%)0.6(-6.1%)0.7(+15.8%)0.6(-14.9%)0.7(-17.3%)0.8(+58.8%)0.5(-13.6%)0.6(-35.2%)0.9(-11.7%)1.0(-7.2%)1.1(+282.8%)0.3(-29.3%)0.4-0.4-

Inventory

$25.5 M(-5.4%)$26.9 M(+1.1%)$26.6 M(-13.0%)$30.6 M(+25.8%)$24.3 M(-3.3%)$25.2 M(-21.0%)$31.9 M(-5.3%)$33.7 M(+40.8%)$23.9 M(-24.5%)$31.7 M(-5.8%)$33.6 M(-16.1%)$40.1 M(-3.0%)$41.3 M(-1.7%)$42.0 M(+3.0%)$40.8 M(+124.1%)$18.2 M(+35.2%)$13.5 M(+2.9%)$13.1 M(+41.1%)$9.3 M(-11.4%)$10.5 M(+41.2%)$7.4 M(+56.2%)$4.7 M-$3.5 M-

Retained Earnings

----$839.2 M----$782.5 M----$732.8 M----$562.4 M(-19.0%)-$472.4 M---$274.4 M--$213.5 M--$186.2 M-

PB Ratio

-1.2(+19.3%)-1.4(+7.6%)-1.6(-3.3%)-1.5(+7.9%)-1.6(+21.8%)-2.1(+49.5%)-4.2(-40.7%)-3.0(-28.0%)-2.3(+25.2%)-3.1(+51.8%)-6.4(+48.2%)-12.4(-2.8%)-12.1(+54.3%)-26.4(+74.3%)-102.8(-614.0%)-14.4(+30.2%)-20.6(+94.9%)-407.8(-481.3%)106.9(+191.4%)36.7-----

Income statements

Sep 1, 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, 2018

EPS

$0.1(+187.5%)-$0.1(-944.3%)$0.0(-78.6%)$0.1(+155.6%)-$0.1(+66.4%)-$0.3(-43.3%)-$0.2(-1830.5%)$0.0(+106.5%)-$0.2(+60.8%)-$0.6(-330.4%)-$0.1(-535.5%)-$0.0(+87.5%)-$0.2(+75.6%)-$0.7(-56.7%)-$0.4(+28.5%)-$0.6(+46.9%)-$1.1(-244.1%)-$0.3(-49.0%)-$0.2(+21.4%)-$0.3(+10.2%)-$0.3(-137.3%)-$0.1(+15.0%)-$0.2(-49.2%)-$0.1(+10.5%)-$0.1

TTM EPS

$0.1(+141.2%)-$0.2(+59.7%)-$0.4(+40.0%)-$0.6(+7.3%)-$0.7(+12.6%)-$0.8(+20.5%)-$1.0(-13.0%)-$0.9(+3.7%)-$0.9(-6.4%)-$0.9(+11.2%)-$1.0(+23.2%)-$1.3(+31.1%)-$1.8(+34.1%)-$2.8(-13.8%)-$2.5(-9.2%)-$2.3(-16.3%)-$1.9(-71.7%)-$1.1(-20.9%)-$0.9(-7.5%)-$0.9(-25.1%)-$0.7(-38.8%)-$0.5(-35.1%)-$0.4(-70.5%)-$0.2(-89.5%)-$0.1

Revenue

$219.6 M(+19.5%)$183.8 M(-5.5%)$194.5 M(-5.4%)$205.7 M(-3.3%)$212.6 M(+23.5%)$172.2 M(+1.3%)$170.0 M(-16.9%)$204.4 M(-0.2%)$204.7 M(+41.5%)$144.7 M(-23.4%)$188.9 M(+15.2%)$163.9 M(+2.1%)$160.4 M(+5.8%)$151.7 M(+3.8%)$146.1 M(-12.5%)$166.9 M(+29.0%)$129.4 M(+47.2%)$87.9 M(+13.3%)$77.5 M(+33.1%)$58.3 M(+18.2%)$49.3 M(+4.2%)$47.3 M(+41.5%)$33.4 M(+0.5%)$33.3 M(+29.9%)$25.6 M

TTM Revenue

$803.6 M(+0.9%)$796.6 M(+1.5%)$785.0 M(+3.2%)$760.5 M(+0.2%)$759.2 M(+1.1%)$751.2 M(+3.8%)$723.7 M(-2.5%)$742.6 M(+5.8%)$702.1 M(+6.7%)$657.9 M(-1.1%)$664.9 M(+6.9%)$622.1 M(-0.5%)$625.1 M(+5.2%)$594.1 M(+12.0%)$530.3 M(+14.8%)$461.8 M(+30.8%)$353.1 M(+29.3%)$273.0 M(+17.5%)$232.4 M(+23.4%)$188.3 M(+15.3%)$163.3 M(+17.0%)$139.6 M(+51.3%)$92.3 M(+56.8%)$58.9 M(+129.9%)$25.6 M

Total Expenses

$204.6 M(+5.6%)$193.8 M(+1.8%)$190.3 M(-0.1%)$190.5 M(-13.6%)$220.6 M(+3.4%)$213.4 M(+7.5%)$198.6 M(+5.3%)$188.6 M(-20.3%)$236.7 M(+10.9%)$213.5 M(+2.4%)$208.6 M(+7.6%)$193.8 M(-0.8%)$195.3 M(+2.2%)$191.1 M(+6.7%)$179.1 M(-23.8%)$235.2 M(-9.0%)$258.5 M(+102.3%)$127.8 M(+24.4%)$102.8 M(+17.8%)$87.2 M(+5.4%)$82.8 M(+39.1%)$59.5 M(+31.8%)$45.1 M(+15.6%)$39.1 M(+2.2%)$38.2 M

Operating Expenses

$95.3 M(-3.4%)$98.6 M(+8.3%)$91.1 M(+4.1%)$87.5 M(-31.0%)$126.8 M(+3.8%)$122.2 M(+4.8%)$116.5 M(+25.1%)$93.1 M(-34.8%)$142.9 M(+9.3%)$130.8 M(+8.4%)$120.7 M(+21.3%)$99.5 M(-16.6%)$119.3 M(+2.1%)$116.9 M(+6.7%)$109.5 M(-25.8%)$147.5 M(-21.8%)$188.6 M(+136.8%)$79.6 M(+35.0%)$59.0 M(+27.2%)$46.3 M(+0.4%)$46.2 M(+66.5%)$27.7 M(+41.9%)$19.5 M(+24.8%)$15.7 M(-15.6%)$18.5 M

Cost Of Goods Sold

$109.4 M(+14.8%)$95.2 M(-4.1%)$99.3 M(-3.7%)$103.0 M(+9.8%)$93.9 M(+2.9%)$91.2 M(+11.2%)$82.0 M(-14.1%)$95.5 M(+1.9%)$93.8 M(+13.4%)$82.7 M(-5.9%)$87.9 M(-6.8%)$94.3 M(+24.1%)$76.0 M(+2.4%)$74.2 M(+6.7%)$69.6 M(-20.6%)$87.7 M(+25.3%)$70.0 M(+45.2%)$48.2 M(+10.1%)$43.8 M(+7.1%)$40.9 M(+11.8%)$36.6 M(+15.1%)$31.8 M(+24.1%)$25.6 M(+9.4%)$23.4 M(+19.0%)$19.7 M

TTM Cost Of Goods Sold

$406.9 M(+4.0%)$391.4 M(+1.0%)$387.4 M(+4.7%)$370.2 M(+2.1%)$362.6 M(+0.0%)$362.5 M(+2.4%)$353.9 M(-1.6%)$359.8 M(+0.3%)$358.6 M(+5.2%)$340.9 M(+2.5%)$332.4 M(+5.8%)$314.1 M(+2.2%)$307.5 M(+2.0%)$301.5 M(+9.5%)$275.4 M(+10.3%)$249.6 M(+23.1%)$202.8 M(+19.7%)$169.4 M(+10.7%)$153.0 M(+13.5%)$134.8 M(+14.9%)$117.4 M(+16.9%)$100.4 M(+46.3%)$68.7 M(+59.5%)$43.1 M(+119.0%)$19.7 M

Gross Profit

$110.3 M(+24.5%)$88.5 M(-7.0%)$95.2 M(-7.2%)$102.6 M(-13.6%)$118.8 M(+46.8%)$80.9 M(-8.0%)$87.9 M(-19.3%)$108.9 M(-1.9%)$111.0 M(+79.0%)$62.0 M(-38.6%)$101.0 M(+45.1%)$69.6 M(-17.6%)$84.4 M(+9.1%)$77.4 M(+1.2%)$76.5 M(-3.5%)$79.3 M(+33.3%)$59.4 M(+49.7%)$39.7 M(+17.6%)$33.8 M(+94.3%)$17.4 M(+36.7%)$12.7 M(-18.2%)$15.5 M(+98.4%)$7.8 M(-20.6%)$9.9 M(+65.6%)$6.0 M

TTM Gross Profit

$396.7 M(-2.1%)$405.2 M(+1.9%)$397.6 M(+1.9%)$390.3 M(-1.6%)$396.6 M(+2.0%)$388.7 M(+5.1%)$369.8 M(-3.4%)$382.8 M(+11.4%)$343.5 M(+8.4%)$317.0 M(-4.6%)$332.4 M(+7.9%)$308.0 M(-3.0%)$317.6 M(+8.6%)$292.6 M(+14.8%)$254.9 M(+20.1%)$212.2 M(+41.2%)$150.3 M(+45.1%)$103.6 M(+30.4%)$79.4 M(+48.5%)$53.5 M(+16.3%)$46.0 M(+17.2%)$39.2 M(+65.7%)$23.7 M(+49.5%)$15.8 M(+165.6%)$6.0 M

Gross Margin

50.2%(+4.2%)48.2%(-1.6%)49.0%(-1.9%)49.9%(-10.7%)55.9%(+18.9%)47.0%(-9.2%)51.7%(-2.9%)53.3%(-1.7%)54.2%(+26.5%)42.9%(-19.9%)53.5%(+25.9%)42.5%(-19.3%)52.6%(+3.1%)51.0%(-2.5%)52.4%(+10.3%)47.5%(+3.4%)45.9%(+1.7%)45.2%(+3.7%)43.5%(+46.0%)29.8%(+15.6%)25.8%(-21.5%)32.9%(+40.3%)23.4%(-21.1%)29.7%(+27.6%)23.3%

Operating Profit

$15.0 M(+248.5%)-$10.1 M(-341.2%)$4.2 M(-72.4%)$15.2 M(+290.1%)-$8.0 M(+80.7%)-$41.3 M(-44.2%)-$28.6 M(-281.5%)$15.8 M(+149.3%)-$32.0 M(+53.6%)-$68.9 M(-249.9%)-$19.7 M(+34.2%)-$29.9 M(+14.2%)-$34.9 M(+11.6%)-$39.4 M(-19.4%)-$33.0 M(+51.6%)-$68.3 M(+47.1%)-$129.1 M(-223.5%)-$39.9 M(-58.3%)-$25.2 M(+13.0%)-$29.0 M(+13.4%)-$33.5 M(-174.7%)-$12.2 M(-4.0%)-$11.7 M(-102.4%)-$5.8 M(+54.0%)-$12.6 M

TTM Operating Profit

$24.2 M(+1798.9%)$1.3 M(+104.3%)-$29.9 M(+52.3%)-$62.7 M(-1.0%)-$62.1 M(+27.9%)-$86.1 M(+24.3%)-$113.7 M(-8.5%)-$104.8 M(+30.4%)-$150.4 M(+1.9%)-$153.3 M(-23.7%)-$123.9 M(+9.7%)-$137.3 M(+21.8%)-$175.6 M(+34.9%)-$269.9 M(+0.2%)-$270.4 M(-3.0%)-$262.5 M(-17.6%)-$223.2 M(-75.0%)-$127.5 M(-27.8%)-$99.8 M(-15.6%)-$86.3 M(-36.7%)-$63.1 M(-49.4%)-$42.3 M(-40.5%)-$30.1 M(-63.7%)-$18.4 M(-46.0%)-$12.6 M

Operating Margin

6.8%(+224.2%)-5.5%(-355.4%)2.1%(-70.8%)7.4%(+296.5%)-3.8%(+84.3%)-24.0%(-42.4%)-16.8%(-318.3%)7.7%(+149.4%)-15.6%(+67.2%)-47.6%(-356.9%)-10.4%(+42.9%)-18.3%(+16.0%)-21.7%(+16.5%)-26.0%(-15.0%)-22.6%(+44.7%)-40.9%(+59.0%)-99.8%(-119.7%)-45.4%(-39.7%)-32.5%(+34.6%)-49.7%(+26.8%)-67.9%(-163.6%)-25.7%(+26.5%)-35.0%(-101.4%)-17.4%(+64.6%)-49.1%

Net Income

$12.0 M(+187.1%)-$13.8 M(-896.0%)$1.7 M(-77.9%)$7.8 M(+155.2%)-$14.2 M(+66.7%)-$42.7 M(-43.0%)-$29.9 M(-1827.0%)$1.7 M(+106.4%)-$26.8 M(+60.9%)-$68.7 M(-329.9%)-$16.0 M(-515.3%)-$2.6 M(+87.0%)-$19.9 M(+75.5%)-$81.2 M(-61.6%)-$50.2 M(+25.6%)-$67.5 M(+46.7%)-$126.8 M(-248.7%)-$36.4 M(-49.8%)-$24.3 M(+15.4%)-$28.7 M(+12.9%)-$32.9 M(-193.8%)-$11.2 M(+17.6%)-$13.6 M(-57.0%)-$8.7 M(+11.8%)-$9.8 M

TTM Net Income

$7.8 M(+142.3%)-$18.5 M(+61.0%)-$47.3 M(+40.0%)-$78.9 M(+7.2%)-$85.0 M(+12.9%)-$97.7 M(+21.0%)-$123.6 M(-12.7%)-$109.8 M(+3.8%)-$114.1 M(-6.5%)-$107.1 M(+10.4%)-$119.6 M(+22.3%)-$153.9 M(+29.7%)-$218.8 M(+32.8%)-$325.7 M(-15.9%)-$280.9 M(-10.2%)-$254.9 M(-18.0%)-$216.1 M(-76.8%)-$122.2 M(-25.9%)-$97.1 M(-12.3%)-$86.4 M(-30.1%)-$66.4 M(-53.4%)-$43.3 M(-34.9%)-$32.1 M(-73.6%)-$18.5 M(-88.2%)-$9.8 M

Net Margin

5.5%(+172.8%)-7.5%(-946.1%)0.9%(-76.7%)3.8%(+157.1%)-6.7%(+73.0%)-24.8%(-41.1%)-17.6%(-2167.1%)0.8%(+106.5%)-13.1%(+72.4%)-47.5%(-461.1%)-8.5%(-435.4%)-1.6%(+87.3%)-12.4%(+76.8%)-53.5%(-55.7%)-34.4%(+15.1%)-40.5%(+58.7%)-98.0%(-136.8%)-41.4%(-32.2%)-31.3%(+36.4%)-49.2%(+26.3%)-66.8%(-181.9%)-23.7%(+41.8%)-40.7%(-56.2%)-26.1%(+32.1%)-38.4%

EBIT

$14.9 M(+247.3%)-$10.1 M(-313.6%)$4.7 M(-54.9%)$10.5 M(+199.0%)-$10.6 M(+73.6%)-$40.1 M(-46.8%)-$27.3 M(-717.2%)$4.4 M(+117.3%)-$25.5 M(+62.5%)-$68.1 M(-397.1%)-$13.7 M(+62.4%)-$36.4 M(-7.5%)-$33.8 M(+2.7%)-$34.8 M(-7.0%)-$32.5 M(+51.0%)-$66.3 M(+47.2%)-$125.7 M(-256.3%)-$35.3 M(-54.3%)-$22.9 M(+21.1%)-$29.0 M(+13.4%)-$33.5 M(-174.7%)-$12.2 M(-4.0%)-$11.7 M(-3155.7%)$383.2 K(+103.0%)-$12.6 M

TTM EBIT

$20.0 M(+464.9%)-$5.5 M(+84.6%)-$35.5 M(+47.4%)-$67.6 M(+8.2%)-$73.6 M(+16.9%)-$88.6 M(+24.0%)-$116.5 M(-13.3%)-$102.9 M(+28.4%)-$143.7 M(+5.5%)-$152.0 M(-28.0%)-$118.7 M(+13.7%)-$137.5 M(+17.9%)-$167.4 M(+35.4%)-$259.2 M(+0.2%)-$259.7 M(-3.9%)-$250.1 M(-17.6%)-$212.7 M(-76.5%)-$120.5 M(-23.7%)-$97.5 M(-12.9%)-$86.3 M(-51.5%)-$57.0 M(-57.8%)-$36.1 M(-50.9%)-$23.9 M(-95.9%)-$12.2 M(+3.0%)-$12.6 M

EBITDA

$14.9 M(+247.3%)-$10.1 M(-313.6%)$4.7 M(-54.9%)$10.5 M(+199.0%)-$10.6 M(+73.6%)-$40.1 M(-46.8%)-$27.3 M(-717.2%)$4.4 M(+117.3%)-$25.5 M(+62.5%)-$68.1 M(-397.1%)-$13.7 M(+62.4%)-$36.4 M(-7.5%)-$33.8 M(+2.7%)-$34.8 M(-7.0%)-$32.5 M(+50.5%)-$65.7 M(+47.7%)-$125.7 M(-256.3%)-$35.3 M(-54.3%)-$22.9 M(+19.9%)-$28.5 M(+13.8%)-$33.1 M(-171.4%)-$12.2 M(-4.0%)-$11.7 M(-3155.7%)$383.2 K(+103.0%)-$12.6 M

TTM EBITDA

$20.0 M(+464.9%)-$5.5 M(+84.6%)-$35.5 M(+47.4%)-$67.6 M(+8.2%)-$73.6 M(+16.9%)-$88.6 M(+24.0%)-$116.5 M(-13.3%)-$102.9 M(+28.4%)-$143.7 M(+5.5%)-$152.0 M(-28.0%)-$118.7 M(+13.7%)-$137.5 M(+17.6%)-$166.8 M(+35.5%)-$258.6 M(+0.2%)-$259.1 M(-3.9%)-$249.4 M(-17.5%)-$212.3 M(-77.4%)-$119.7 M(-23.9%)-$96.6 M(-13.0%)-$85.5 M(-51.1%)-$56.6 M(-56.7%)-$36.1 M(-50.9%)-$23.9 M(-95.9%)-$12.2 M(+3.0%)-$12.6 M

Selling, General & Administrative Expenses

$78.6 M(+1.6%)$77.3 M(+9.6%)$70.6 M(+2.7%)$68.7 M(-31.9%)$100.9 M(+8.6%)$92.9 M(+3.4%)$89.8 M(+12.0%)$80.2 M(-28.3%)$111.9 M(+12.6%)$99.3 M(+11.9%)$88.7 M(+21.7%)$72.9 M(-22.5%)$94.0 M(-0.3%)$94.3 M(+4.9%)$89.9 M(-29.9%)$128.2 M(-25.1%)$171.1 M(+156.4%)$66.7 M(+42.2%)$46.9 M(+39.4%)$33.7 M(-5.1%)$35.5 M(+82.3%)$19.5 M(+70.5%)$11.4 M(+16.1%)$9.8 M(-8.9%)$10.8 M

TTM SGA

$295.2 M(-7.0%)$317.5 M(-4.7%)$333.0 M(-5.5%)$352.3 M(-3.2%)$363.8 M(-2.9%)$374.8 M(-1.7%)$381.2 M(+0.3%)$380.1 M(+2.0%)$372.8 M(+5.0%)$355.0 M(+1.4%)$350.0 M(-0.3%)$351.1 M(-13.6%)$406.4 M(-15.9%)$483.5 M(+6.0%)$455.9 M(+10.4%)$412.9 M(+29.7%)$318.4 M(+74.2%)$182.8 M(+34.9%)$135.6 M(+35.5%)$100.1 M(+31.3%)$76.2 M(+47.9%)$51.5 M(+60.8%)$32.1 M(+55.3%)$20.6 M(+91.1%)$10.8 M

Depreciation And Amortization

----------------$1.6 M---$1.0 M(+56.0%)$669.7 K---

TTM D&A

----------------$1.6 M---$1.7 M(+155.9%)$669.7 K---

Interest Expense

$2.1 M(-27.1%)$2.9 M(+1.8%)$2.8 M(+8.4%)$2.6 M(+6.8%)$2.5 M(+0.6%)$2.4 M(+5.9%)$2.3 M(+11.9%)$2.1 M(+14.8%)$1.8 M(+17.3%)$1.5 M(+13.2%)$1.4 M(+2.5%)$1.3 M(+8.9%)$1.2 M(+0.7%)$1.2 M(+2.4%)$1.2 M(-0.8%)$1.2 M(+4.5%)$1.1 M(+3.5%)$1.1 M(-1.5%)$1.1 M------

TTM Interest Expense

$10.5 M(-3.2%)$10.8 M(+4.4%)$10.4 M(+5.5%)$9.8 M(+6.1%)$9.3 M(+7.7%)$8.6 M(+11.8%)$7.7 M(+14.2%)$6.7 M(+12.4%)$6.0 M(+10.8%)$5.4 M(+6.4%)$5.1 M(+3.6%)$4.9 M(+2.8%)$4.8 M(+1.6%)$4.7 M(+2.3%)$4.6 M(+1.4%)$4.5 M(+35.4%)$3.3 M(+51.3%)$2.2 M(+98.5%)$1.1 M------

Income Tax

$331.0 K(-66.3%)$980.6 K(+782.4%)-$143.7 K(-334.4%)$61.3 K(-82.7%)$353.4 K(-49.4%)$697.7 K(+49.2%)$467.7 K(-76.0%)$1.9 M(+1302.6%)-$161.7 K(-293.2%)$83.7 K(-6.0%)$89.0 K(+202.4%)-$86.9 K(-121.7%)$399.9 K(-13.8%)$464.2 K(+86.5%)$248.9 K(+233.2%)$74.7 K(+115.3%)$34.7 K(+2569.2%)$1300.0(-99.6%)$313.0 K(+24176.9%)-$1300.0(-101.1%)$114.3 K(-6.4%)$122.1 K(+2.3%)$119.4 K(-74.1%)$461.7 K(-13.6%)$534.3 K

TTM Income Tax

$1.2 M(-1.8%)$1.3 M(+29.2%)$968.7 K(-38.7%)$1.6 M(-54.4%)$3.5 M(+17.5%)$2.9 M(+26.3%)$2.3 M(+19.4%)$2.0 M(+2676.6%)-$75.9 K(-115.6%)$485.7 K(-43.9%)$866.2 K(-15.6%)$1.0 M(-13.6%)$1.2 M(+44.4%)$822.5 K(+128.7%)$359.6 K(-15.1%)$423.7 K(+21.9%)$347.7 K(-18.6%)$427.3 K(-22.0%)$548.1 K(+54.6%)$354.5 K(-56.6%)$817.5 K(-33.9%)$1.2 M(+10.9%)$1.1 M(+12.0%)$996.0 K(+86.4%)$534.3 K

PE Ratio

48.4------------------------

PS Ratio

0.5(-22.0%)0.6(-4.8%)0.6(0%)0.6(-6.1%)0.7(-18.5%)0.8(-44.9%)1.5(+65.2%)0.9(+25.4%)0.7(-24.5%)0.9(-30.4%)1.4(-46.6%)2.5(+3.7%)2.4(-50.2%)4.9(-13.4%)5.7(-15.8%)6.7(-19.2%)8.3(-45.8%)15.3(+51.7%)10.1(+21.1%)8.4-----

Cashflow statements

Sep 1, 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, 2018

Cash From Operations

-----------------$65.1 M----$48.9 M(-66.0%)-$29.4 M---

TTM CFO

-----------------$65.1 M----$78.3 M(-166.0%)-$29.4 M---

Cash From Investing

----------------$49.2 M---$39.8 M(+100.7%)$19.8 M---

TTM CFI

----------------$49.2 M---$59.7 M(+200.7%)$19.8 M---

Cash From Financing

----------------$2.8 M---$10.7 M(-3.8%)$11.1 M---

TTM CFF

----------------$2.8 M---$21.8 M(+96.2%)$11.1 M---

Free Cash Flow

-----------------$68.1 M----$50.8 M(-65.0%)-$30.8 M---

TTM FCF

-----------------$68.1 M----$81.6 M(-165.0%)-$30.8 M---

CAPEX

----------------$3.0 M---$2.0 M(+43.1%)$1.4 M---

TTM CAPEX

----------------$3.0 M---$3.3 M(+143.1%)$1.4 M---

Dividends Paid

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

TTM Dividends Paid

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

TTM Dividend Per Share

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

TTM Dividend Yield

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

Payout Ratio

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