DS logo

Drive Shack (DS) Financials

Balance sheets

Sep 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

$455.7 M(-0.5%)$458.0 M(-4.5%)$479.7 M(-0.6%)$482.8 M(-0.3%)$484.5 M(-2.3%)$495.8 M(-0.8%)$499.9 M(+9.4%)$457.1 M(+1.7%)$449.5 M(-1.7%)$457.1 M(-8.8%)$501.4 M(-2.8%)$516.0 M(-3.7%)$535.9 M(-4.1%)$559.1 M(-0.9%)$564.0 M(+40.3%)$401.9 M(-17.4%)$486.8 M(-4.8%)$511.3 M(-0.5%)$514.0 M(-4.2%)$536.6 M(+0.1%)$536.1 M(-36.8%)$848.4 M(-1.3%)$859.8 M

Current Assets

$59.0 M(-10.6%)$66.0 M(-25.6%)$88.7 M(-12.1%)$100.8 M(-2.5%)$103.4 M(-10.2%)$115.2 M(+0.2%)$115.0 M(+59.4%)$72.1 M(+31.6%)$54.8 M(+3.0%)$53.2 M(-8.4%)$58.1 M(-21.9%)$74.3 M(-10.0%)$82.6 M(-23.0%)$107.2 M(-19.9%)$133.9 M(-29.3%)$189.4 M(-37.0%)$300.8 M(-9.5%)$332.3 M(-2.7%)$341.5 M(+64.5%)$207.5 M(-5.8%)$220.3 M(-59.8%)$548.4 M(-2.1%)$560.3 M

Non Current Assets

$396.7 M(+1.2%)$392.0 M(+0.3%)$391.0 M(+2.4%)$381.9 M(+0.2%)$381.1 M(+0.1%)$380.6 M(-1.1%)$384.9 M(-0.0%)$384.9 M(-2.5%)$394.7 M(-2.3%)$403.9 M(-8.9%)$443.4 M(+0.4%)$441.7 M(-2.6%)$453.3 M(+0.3%)$451.9 M(+5.0%)$430.1 M(+102.4%)$212.5 M(+14.3%)$185.9 M(+3.9%)$179.0 M(+3.8%)$172.5 M(-47.6%)$329.1 M(+4.2%)$315.8 M(+5.3%)$300.0 M(+0.2%)$299.5 M

Total Liabilities

$468.4 M(+1.6%)$461.0 M(-2.1%)$470.9 M(+4.0%)$452.9 M(+2.1%)$443.7 M(-0.6%)$446.3 M(-0.3%)$447.5 M(+0.1%)$447.0 M(-0.6%)$449.9 M(+0.3%)$448.4 M(-1.1%)$453.5 M(+0.7%)$450.4 M(-0.4%)$452.3 M(-2.1%)$462.0 M(+1.8%)$453.9 M(+69.8%)$267.3 M(-23.1%)$347.8 M(-3.0%)$358.4 M(+0.8%)$355.5 M(-2.8%)$365.6 M(+7.6%)$339.8 M(-47.7%)$649.2 M(-1.0%)$655.9 M

Current Liabilities

$109.8 M(+4.1%)$105.5 M(-3.5%)$109.2 M(-1.4%)$110.7 M(+21.3%)$91.3 M(-3.5%)$94.6 M(-0.2%)$94.8 M(-7.0%)$102.0 M(-3.9%)$106.2 M(+0.4%)$105.7 M(+9.5%)$96.5 M(+3.7%)$93.1 M(+1.9%)$91.4 M(-5.7%)$96.9 M(-1.4%)$98.2 M(-5.3%)$103.7 M(-43.2%)$182.4 M(+94.0%)$94.0 M(+2.5%)$91.8 M(-11.7%)$104.0 M(+32.1%)$78.7 M(-83.7%)$481.8 M(-1.6%)$489.9 M

Long Term Liabilities

$358.5 M(+0.8%)$355.6 M(-1.7%)$361.7 M(+5.7%)$342.2 M(-2.9%)$352.4 M(+0.2%)$351.7 M(-0.3%)$352.7 M(+2.2%)$345.0 M(+0.4%)$343.7 M(+0.3%)$342.7 M(-4.0%)$357.0 M(-0.1%)$357.4 M(-1.0%)$360.9 M(-1.1%)$365.1 M(+2.6%)$355.7 M(+117.4%)$163.6 M(-1.1%)$165.4 M(-37.4%)$264.4 M(+0.3%)$263.7 M(+0.8%)$261.6 M(+0.2%)$261.1 M(+56.0%)$167.3 M(+0.8%)$166.1 M

Shareholders Equity

-$15.4 M(-204.8%)-$5.1 M(-169.0%)$7.3 M(-74.2%)$28.4 M(-28.6%)$39.8 M(-19.6%)$49.5 M(-5.5%)$52.4 M(+421.9%)$10.0 M(+2776.5%)-$375.0 K(-104.3%)$8.7 M(-81.9%)$47.9 M(-26.9%)$65.6 M(-21.6%)$83.7 M(-13.9%)$97.1 M(-11.8%)$110.1 M(-18.3%)$134.7 M(-3.1%)$139.0 M(-9.1%)$152.8 M(-3.6%)$158.5 M(-7.3%)$171.1 M(-12.9%)$196.3 M(-1.5%)$199.3 M(-2.3%)$203.8 M

Book Value

-$77.0 M(-15.6%)-$66.6 M(-22.9%)-$54.2 M(-63.5%)-$33.2 M(-52.3%)-$21.8 M(-80.5%)-$12.1 M(-31.2%)-$9.2 M(+82.2%)-$51.5 M(+16.8%)-$62.0 M(-17.1%)-$52.9 M(-287.0%)-$13.7 M(-442.5%)$4.0 M(-81.9%)$22.1 M(-37.9%)$35.5 M(-26.7%)$48.5 M(-33.7%)$73.1 M(-5.6%)$77.4 M(-15.2%)$91.3 M(-5.8%)$96.9 M(-11.5%)$109.5 M(-18.8%)$134.7 M(-2.1%)$137.7 M(-3.2%)$142.3 M

Working Capital

-$50.8 M(-28.8%)-$39.5 M(-92.0%)-$20.5 M(-107.8%)-$9.9 M(-181.3%)$12.2 M(-41.0%)$20.6 M(+2.4%)$20.1 M(+167.4%)-$29.9 M(+41.9%)-$51.4 M(+2.1%)-$52.5 M(-36.5%)-$38.5 M(-105.0%)-$18.8 M(-113.7%)-$8.8 M(-184.7%)$10.4 M(-71.0%)$35.7 M(-58.4%)$85.7 M(-27.6%)$118.4 M(-50.3%)$238.2 M(-4.6%)$249.7 M(+141.2%)$103.5 M(-26.9%)$141.6 M(+112.7%)$66.6 M(-5.5%)$70.5 M

Cash And Cash Equivalents

$11.7 M(-48.6%)$22.7 M(-48.5%)$44.1 M(-24.4%)$58.3 M(-8.7%)$63.9 M(-21.6%)$81.4 M(-5.3%)$85.9 M(+79.8%)$47.8 M(+258.9%)$13.3 M(+5.3%)$12.6 M(-24.7%)$16.8 M(-41.0%)$28.4 M(+14.5%)$24.8 M(-37.5%)$39.7 M(-20.0%)$49.6 M(-37.4%)$79.2 M(-20.3%)$99.4 M(-20.9%)$125.7 M(-8.3%)$137.0 M(-18.3%)$167.7 M(-8.1%)$182.4 M(+54.5%)$118.0 M(-7.0%)$127.0 M

Accounts Payable

$40.4 M(+16.2%)$34.8 M(+4.4%)$33.3 M(-3.4%)$34.5 M(+1.9%)$33.8 M(+3.2%)$32.8 M(+24.5%)$26.3 M(-11.1%)$29.6 M(-24.0%)$39.0 M(+13.3%)$34.4 M(+10.0%)$31.2 M(+20.7%)$25.9 M(-32.0%)$38.0 M(-8.1%)$41.4 M(+9.6%)$37.7 M(-16.7%)$45.3 M(+11.8%)$40.5 M(-9.0%)$44.5 M(+28.9%)$34.5 M(-6.2%)$36.8 M(+9.3%)$33.7 M(+16.6%)$28.9 M(+16.2%)$24.8 M

Accounts Receivable

$5.9 M(+2.1%)$5.7 M(+6.0%)$5.4 M(-2.8%)$5.6 M(+36.2%)$4.1 M(-10.8%)$4.6 M(-11.0%)$5.1 M(+15.7%)$4.4 M(+21.1%)$3.7 M(+0.5%)$3.7 M(-12.9%)$4.2 M(-20.2%)$5.2 M(+0.1%)$5.2 M(-17.3%)$6.3 M(+12.5%)$5.6 M(-25.1%)$7.5 M(-18.4%)$9.2 M(-6.8%)$9.9 M(+9.2%)$9.0 M(+3.0%)$8.8 M(+2.8%)$8.5 M(+3.3%)$8.3 M(+8.0%)$7.7 M

Short Term Debt

$23.2 M(+5.0%)$22.1 M(-0.6%)$22.2 M(+1.2%)$21.9 M(-0.1%)$21.9 M(-6.3%)$23.4 M(-7.2%)$25.2 M(-4.3%)$26.4 M(-2.1%)$26.9 M(+2.2%)$26.3 M(+13.6%)$23.2 M(+0.5%)$23.1 M(+2.4%)$22.5 M(-4.2%)$23.5 M(-0.9%)$23.7 M(+332.0%)$5.5 M(-94.8%)$106.4 M(+1962.4%)$5.2 M(+5.4%)$4.9 M(+5.2%)$4.7 M(+3.8%)$4.5 M--

Long Term Debt

$237.7 M(+0.9%)$235.5 M(-3.2%)$243.3 M(+7.5%)$226.3 M(-4.1%)$235.9 M(+0.8%)$234.0 M(-1.0%)$236.4 M(+2.0%)$231.8 M(-1.5%)$235.2 M(-1.3%)$238.3 M(-4.5%)$249.5 M(-1.0%)$252.0 M(-2.0%)$257.0 M(-1.9%)$262.0 M(+2.9%)$254.6 M(+312.7%)$61.7 M(-1.7%)$62.8 M(-61.6%)$163.5 M(+0.1%)$163.4 M(+0.0%)$163.3 M(-0.2%)$163.6 M(-2.2%)$167.3 M(+0.8%)$166.1 M

Total Debt

$260.8 M(+1.3%)$257.6 M(-3.0%)$265.5 M(+7.0%)$248.2 M(-3.8%)$257.9 M(+0.2%)$257.4 M(-1.6%)$261.6 M(+1.3%)$258.1 M(-1.5%)$262.1 M(-0.9%)$264.6 M(-2.9%)$272.6 M(-0.9%)$275.1 M(-1.6%)$279.6 M(-2.1%)$285.5 M(+2.6%)$278.3 M(+314.3%)$67.2 M(-60.3%)$169.2 M(+0.3%)$168.6 M(+0.2%)$168.3 M(+0.2%)$168.0 M(-0.1%)$168.1 M(+0.4%)$167.3 M(+0.8%)$166.1 M

Debt To Equity

-3.3(+67.2%)-10.1(-244.9%)7.0(+286.7%)1.8(+40.3%)1.3(+24.0%)1.0(+6.1%)1.0(-80.9%)5.1(+103.7%)-137.0(-2410.8%)5.9(+454.2%)1.1(+37.2%)0.8(+27.9%)0.6(-11.6%)0.7(+16.9%)0.6(+55.3%)0.4(-15.6%)0.5(-57.9%)1.1(+3.9%)1.0(+8.4%)0.9(+14.5%)0.8(-1.2%)0.8(+3.7%)0.8

Current Ratio

0.5(-14.3%)0.6(-22.2%)0.8(-11.0%)0.9(-19.5%)1.1(-7.4%)1.2(+0.8%)1.2(+70.4%)0.7(+36.5%)0.5(+4.0%)0.5(-16.7%)0.6(-25.0%)0.8(-11.1%)0.9(-18.9%)1.1(-18.4%)1.4(-25.7%)1.8(+10.9%)1.6(-53.3%)3.5(-5.1%)3.7(+86.0%)2.0(-28.6%)2.8(+145.6%)1.1(0%)1.1

Quick Ratio

0.5(-15.0%)0.6(-24.1%)0.8(-11.2%)0.9(-19.8%)1.1(-7.5%)1.2(+0.8%)1.2(+72.5%)0.7(+38.0%)0.5(+4.2%)0.5(-15.8%)0.6(-26.0%)0.8(-11.5%)0.9(-19.4%)1.1(-18.8%)1.3(-26.1%)1.8(+11.1%)1.6(-53.5%)3.5(-4.9%)3.7(+87.7%)1.9(-28.8%)2.7(+142.5%)1.1(0%)1.1

Inventory

$2.9 M(+4.7%)$2.8 M(+5.0%)$2.7 M(+19.2%)$2.2 M(+5.8%)$2.1 M(+7.8%)$2.0 M(-2.9%)$2.0 M(+3.2%)$1.9 M(-10.3%)$2.2 M(-14.1%)$2.5 M(-16.1%)$3.0 M(+9.1%)$2.8 M(-5.7%)$2.9 M(+6.8%)$2.7 M(-9.3%)$3.0 M(+6.0%)$2.9 M(-35.8%)$4.4 M(-10.8%)$5.0 M(-6.0%)$5.3 M(+12.3%)$4.7 M(-5.6%)$5.0 M(-4.0%)$5.2 M(+4.0%)$5.0 M

Retained Earnings

-$3.3 B(-0.3%)-$3.3 B(-0.3%)-$3.3 B(-0.6%)-$3.3 B(-0.3%)-$3.3 B(-0.3%)-$3.2 B(-0.1%)-$3.2 B(-0.4%)-$3.2 B(+0.3%)-$3.2 B(-0.3%)-$3.2 B(-1.2%)-$3.2 B(-0.6%)-$3.2 B(-0.5%)-$3.2 B(-0.4%)-$3.1 B(-0.5%)-$3.1 B(-0.8%)-$3.1 B(-0.2%)-$3.1 B(-0.5%)-$3.1 B(-0.2%)-$3.1 B(-0.4%)-$3.1 B(-0.8%)-$3.0 B(-0.1%)-$3.0 B(-0.2%)-$3.0 B

PB Ratio

-0.7----------------------

Income statements

Sep 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

-$0.1(+25.0%)-$0.1(+45.5%)-$0.2(-83.3%)-$0.1(-9.1%)-$0.1(-175.0%)-$0.0(+73.3%)-$0.1(-215.4%)$0.1(+181.3%)-$0.2(+73.8%)-$0.6(-117.9%)-$0.3(-12.0%)-$0.3(-25.0%)-$0.2(+4.8%)-$0.2(+12.5%)-$0.2(-242.9%)-$0.1(+69.6%)-$0.2(-155.6%)-$0.1(+65.4%)-$0.3(+31.6%)-$0.4(-1166.7%)-$0.0(+66.7%)-$0.1(+57.1%)-$0.2

TTM EPS

-$0.6(+3.5%)-$0.6(-16.3%)-$0.5(-16.7%)-$0.4(-147.1%)-$0.2(+22.7%)-$0.2(+72.2%)-$0.8(+14.1%)-$0.9(+29.2%)-$1.3(+3.0%)-$1.3(-42.5%)-$0.9(-4.4%)-$0.9(-25.0%)-$0.7(+4.0%)-$0.8(-19.1%)-$0.6(+3.1%)-$0.7(+32.3%)-$1.0(-26.3%)-$0.8(0%)-$0.8(-7.0%)-$0.7(-9.2%)-$0.7(-85.7%)-$0.3(-45.8%)-$0.2

Revenue

$88.7 M(+2.3%)$86.7 M(+25.7%)$69.0 M(-2.2%)$70.5 M(-7.7%)$76.4 M(+3.4%)$73.9 M(+20.9%)$61.1 M(+1.3%)$60.3 M(-9.3%)$66.5 M(+107.1%)$32.1 M(-47.5%)$61.1 M(-14.9%)$71.8 M(-3.8%)$74.7 M(+4.3%)$71.6 M(+32.7%)$54.0 M(-22.1%)$69.3 M(-20.7%)$87.4 M(-3.9%)$91.0 M(+36.5%)$66.7 M(-5.3%)$70.4 M(-13.8%)$81.7 M(+0.4%)$81.4 M(+37.6%)$59.1 M

TTM Revenue

$314.9 M(+4.1%)$302.6 M(+4.4%)$289.8 M(+2.8%)$281.9 M(+3.8%)$271.6 M(+3.8%)$261.7 M(+19.0%)$219.9 M(-0.0%)$220.0 M(-5.0%)$231.5 M(-3.4%)$239.7 M(-14.2%)$279.2 M(+2.6%)$272.1 M(+0.9%)$269.5 M(-4.5%)$282.3 M(-6.4%)$301.7 M(-4.0%)$314.4 M(-0.3%)$315.5 M(+1.9%)$309.8 M(+3.2%)$300.1 M(+2.6%)$292.6 M(+0.5%)$291.3 M(-0.5%)$292.7 M(-1.1%)$295.9 M

Total Expenses

$92.5 M(+1.8%)$90.9 M(+22.0%)$74.5 M(-2.4%)$76.3 M(-6.9%)$82.0 M(+11.7%)$73.4 M(+11.6%)$65.8 M(+5.0%)$62.6 M(-13.2%)$72.2 M(+52.3%)$47.4 M(-37.0%)$75.2 M(-9.0%)$82.6 M(-8.4%)$90.1 M(+8.5%)$83.1 M(+21.9%)$68.1 M(-10.9%)$76.5 M(-15.4%)$90.4 M(+2.6%)$88.1 M(+13.3%)$77.7 M(-14.2%)$90.6 M(+5.0%)$86.3 M(+3.0%)$83.8 M(+18.9%)$70.5 M

Operating Expenses

$87.6 M(+2.9%)$85.1 M(+19.6%)$71.1 M(-1.9%)$72.5 M(-7.4%)$78.3 M(+11.4%)$70.2 M(+10.3%)$63.7 M(+5.3%)$60.4 M(-13.6%)$70.0 M(+50.4%)$46.5 M(-34.9%)$71.5 M(-8.1%)$77.8 M(-9.8%)$86.3 M(+9.0%)$79.1 M(+20.9%)$65.4 M(-8.8%)$71.8 M(-15.8%)$85.2 M(+4.1%)$81.9 M(+11.1%)$73.7 M(-13.7%)$85.4 M(+6.0%)$80.6 M(+3.6%)$77.8 M(+17.0%)$66.5 M

Cost Of Goods Sold

$5.0 M(-13.9%)$5.8 M(+72.2%)$3.4 M(-13.0%)$3.9 M(+4.5%)$3.7 M(+17.3%)$3.2 M(+49.8%)$2.1 M(-3.5%)$2.2 M(+0.5%)$2.2 M(+161.8%)$829.0 K(-77.3%)$3.7 M(-23.2%)$4.8 M(+23.4%)$3.9 M(-1.2%)$3.9 M(+44.7%)$2.7 M(-43.1%)$4.7 M(-8.5%)$5.2 M(-16.4%)$6.2 M(+53.3%)$4.0 M(-22.3%)$5.2 M(-9.2%)$5.7 M(-4.8%)$6.0 M(+49.0%)$4.0 M

TTM Cost Of Goods Sold

$18.0 M(+7.7%)$16.7 M(+18.7%)$14.1 M(+9.8%)$12.8 M(+15.1%)$11.1 M(+15.9%)$9.6 M(+31.9%)$7.3 M(-17.6%)$8.8 M(-22.6%)$11.4 M(-12.9%)$13.1 M(-19.0%)$16.2 M(+6.3%)$15.2 M(+0.1%)$15.2 M(-8.0%)$16.5 M(-12.2%)$18.8 M(-6.7%)$20.2 M(-2.2%)$20.6 M(-2.6%)$21.2 M(+0.9%)$21.0 M(+0.0%)$21.0 M(+3.7%)$20.2 M(-1.5%)$20.5 M(-2.4%)$21.0 M

Gross Profit

$83.7 M(+3.5%)$80.9 M(+23.3%)$65.6 M(-1.6%)$66.7 M(-8.3%)$72.7 M(+2.8%)$70.7 M(+19.9%)$59.0 M(+1.5%)$58.1 M(-9.6%)$64.3 M(+105.6%)$31.3 M(-45.6%)$57.5 M(-14.3%)$67.1 M(-5.3%)$70.8 M(+4.6%)$67.7 M(+32.1%)$51.3 M(-20.6%)$64.5 M(-21.5%)$82.2 M(-3.0%)$84.8 M(+35.4%)$62.6 M(-4.0%)$65.2 M(-14.2%)$76.0 M(+0.8%)$75.4 M(+36.7%)$55.1 M

TTM Gross Profit

$296.9 M(+3.9%)$285.9 M(+3.7%)$275.7 M(+2.5%)$269.0 M(+3.3%)$260.5 M(+3.3%)$252.1 M(+18.6%)$212.7 M(+0.7%)$211.2 M(-4.1%)$220.1 M(-2.9%)$226.6 M(-13.8%)$263.1 M(+2.4%)$256.8 M(+1.0%)$254.3 M(-4.3%)$265.8 M(-6.0%)$282.9 M(-3.9%)$294.2 M(-0.2%)$294.9 M(+2.2%)$288.6 M(+3.4%)$279.1 M(+2.8%)$271.6 M(+0.2%)$271.1 M(-0.4%)$272.2 M(-0.9%)$274.8 M

Gross Margin

94.4%(+1.1%)93.3%(-1.9%)95.1%(+0.7%)94.5%(-0.7%)95.2%(-0.6%)95.7%(-0.9%)96.6%(+0.2%)96.4%(-0.4%)96.7%(-0.7%)97.4%(+3.6%)94.0%(+0.7%)93.4%(-1.6%)94.8%(+0.3%)94.5%(-0.5%)95.0%(+2.0%)93.2%(-1.0%)94.1%(+0.9%)93.2%(-0.8%)93.9%(+1.4%)92.6%(-0.4%)93.0%(+0.4%)92.6%(-0.6%)93.2%

Operating Profit

-$3.9 M(+7.8%)-$4.2 M(+23.9%)-$5.5 M(+5.1%)-$5.8 M(-3.9%)-$5.6 M(-1237.6%)$492.0 K(+110.5%)-$4.7 M(-99.6%)-$2.3 M(+58.9%)-$5.7 M(+62.7%)-$15.3 M(-8.7%)-$14.1 M(-30.3%)-$10.8 M(+30.2%)-$15.5 M(-35.1%)-$11.4 M(+19.4%)-$14.2 M(-96.4%)-$7.2 M(-142.5%)-$3.0 M(-201.4%)$2.9 M(+126.6%)-$11.1 M(+45.3%)-$20.2 M(-338.6%)-$4.6 M(-89.3%)-$2.4 M(+78.6%)-$11.4 M

TTM Operating Profit

-$19.4 M(+8.2%)-$21.1 M(-28.5%)-$16.4 M(-5.5%)-$15.6 M(-28.7%)-$12.1 M(+0.8%)-$12.2 M(+56.4%)-$28.0 M(+25.1%)-$37.4 M(+18.4%)-$45.8 M(+17.6%)-$55.6 M(-7.4%)-$51.7 M(+0.3%)-$51.9 M(-7.4%)-$48.3 M(-34.8%)-$35.8 M(-67.0%)-$21.5 M(-17.1%)-$18.3 M(+41.5%)-$31.3 M(+4.9%)-$32.9 M(+14.0%)-$38.3 M(+0.8%)-$38.6 M(-49.2%)-$25.9 M(+2.3%)-$26.5 M(+2.5%)-$27.2 M

Operating Margin

-4.4%(+9.7%)-4.8%(+39.5%)-8.0%(+3.0%)-8.3%(-12.6%)-7.3%(-1194.0%)0.7%(+108.8%)-7.6%(-96.9%)-3.9%(+54.7%)-8.6%(+82.0%)-47.6%(-107.0%)-23.0%(-53.0%)-15.0%(+27.4%)-20.7%(-29.6%)-16.0%(+39.3%)-26.3%(-152.2%)-10.4%(-205.9%)-3.4%(-205.6%)3.2%(+119.5%)-16.6%(+42.3%)-28.7%(-409.0%)-5.6%(-88.6%)-3.0%(+84.4%)-19.2%

Net Income

-$7.2 M(+24.2%)-$9.4 M(+50.3%)-$19.0 M(-96.6%)-$9.6 M(-9.0%)-$8.9 M(-349.5%)-$2.0 M(+81.9%)-$10.9 M(-209.6%)$9.9 M(+205.7%)-$9.4 M(+76.2%)-$39.5 M(-127.7%)-$17.4 M(-13.7%)-$15.3 M(-27.1%)-$12.0 M(+7.3%)-$13.0 M(+11.2%)-$14.6 M(-316.2%)-$3.5 M(+75.1%)-$14.1 M(-193.1%)-$4.8 M(+70.5%)-$16.3 M(+32.3%)-$24.1 M(-5032.6%)-$469.0 K(+90.0%)-$4.7 M(+63.7%)-$13.0 M

TTM Net Income

-$45.2 M(+3.6%)-$46.9 M(-18.9%)-$39.4 M(-25.7%)-$31.4 M(-166.3%)-$11.8 M(+4.5%)-$12.3 M(+75.3%)-$49.9 M(+11.5%)-$56.4 M(+30.9%)-$81.6 M(+3.1%)-$84.2 M(-46.1%)-$57.6 M(-5.0%)-$54.9 M(-27.3%)-$43.1 M(+4.5%)-$45.1 M(-22.1%)-$37.0 M(+4.4%)-$38.7 M(+34.7%)-$59.2 M(-29.8%)-$45.6 M(-0.2%)-$45.5 M(-7.9%)-$42.2 M(-11.6%)-$37.8 M(-122.0%)-$17.0 M(-83.4%)-$9.3 M

Net Margin

-8.1%(+25.8%)-10.9%(+60.4%)-27.5%(-101.0%)-13.7%(-18.0%)-11.6%(-334.1%)-2.7%(+85.0%)-17.9%(-208.2%)16.5%(+216.5%)-14.2%(+88.5%)-123.1%(-333.6%)-28.4%(-33.5%)-21.3%(-32.2%)-16.1%(+11.1%)-18.1%(+33.1%)-27.1%(-434.8%)-5.1%(+68.6%)-16.1%(-204.9%)-5.3%(+78.4%)-24.4%(+28.5%)-34.2%(-5898.3%)-0.6%(+90.1%)-5.8%(+73.6%)-21.9%

EBIT

-$4.1 M(+21.4%)-$5.2 M(+66.9%)-$15.5 M(-119.8%)-$7.1 M(-25.8%)-$5.6 M(-571.0%)$1.2 M(+115.3%)-$7.8 M(-159.3%)$13.1 M(+318.0%)-$6.0 M(+83.5%)-$36.4 M(-154.0%)-$14.3 M(-19.1%)-$12.0 M(-23.0%)-$9.8 M(+12.3%)-$11.2 M(+10.3%)-$12.4 M(-3894.8%)$328.0 K(+103.3%)-$9.8 M(-4744.1%)-$202.0 K(+98.3%)-$12.2 M(+38.3%)-$19.8 M(-561.7%)$4.3 M(+359.8%)$935.0 K(+113.4%)-$7.0 M

TTM EBIT

-$31.8 M(+4.7%)-$33.4 M(-23.5%)-$27.0 M(-40.3%)-$19.3 M(-2230.9%)$905.0 K(+77.1%)$511.0 K(+101.4%)-$37.1 M(+15.0%)-$43.7 M(+36.5%)-$68.8 M(+5.2%)-$72.6 M(-53.4%)-$47.4 M(-4.2%)-$45.5 M(-37.4%)-$33.1 M(-0.0%)-$33.1 M(-49.6%)-$22.1 M(-0.9%)-$21.9 M(+48.0%)-$42.1 M(-50.3%)-$28.0 M(-4.2%)-$26.9 M(-24.4%)-$21.6 M(-186.6%)-$7.5 M(-134.6%)$21.8 M(-40.4%)$36.5 M

EBITDA

$5.2 M(+33.2%)$3.9 M(+152.9%)-$7.3 M(-706.7%)-$906.0 K(-141.8%)$2.2 M(-76.2%)$9.1 M(+1870.6%)$462.0 K(-97.7%)$19.9 M(+533.6%)$3.1 M(+111.3%)-$27.8 M(-392.8%)-$5.6 M(-4.3%)-$5.4 M(-141.7%)-$2.2 M(+49.3%)-$4.4 M(+20.8%)-$5.6 M(-166.3%)$8.4 M(+429.8%)-$2.6 M(-137.1%)$6.9 M(+272.6%)-$4.0 M(+63.1%)-$10.8 M(-182.4%)$13.1 M(+37.5%)$9.5 M(+569.2%)$1.4 M

TTM EBITDA

$808.0 K(+137.1%)-$2.2 M(-171.4%)$3.1 M(-71.8%)$10.8 M(-65.8%)$31.7 M(-3.0%)$32.7 M(+862.2%)-$4.3 M(+58.8%)-$10.4 M(+70.9%)-$35.8 M(+13.1%)-$41.1 M(-132.0%)-$17.7 M(-0.4%)-$17.7 M(-361.4%)-$3.8 M(+7.5%)-$4.1 M(-157.8%)$7.2 M(-18.2%)$8.8 M(+183.6%)-$10.5 M(-301.5%)$5.2 M(-33.8%)$7.9 M(-40.8%)$13.3 M(-52.3%)$27.8 M(-51.9%)$57.8 M(-20.8%)$73.0 M

Selling, General & Administrative Expenses

$10.7 M(-20.6%)$13.5 M(+37.6%)$9.8 M(+5.6%)$9.3 M(-20.7%)$11.7 M(+32.9%)$8.8 M(+3.3%)$8.5 M(+14.4%)$7.5 M(-8.4%)$8.1 M(+22.7%)$6.6 M(-36.0%)$10.4 M(-12.2%)$11.8 M(-31.0%)$17.1 M(+11.8%)$15.3 M(+19.6%)$12.8 M(+36.4%)$9.4 M(-9.7%)$10.4 M(-1.1%)$10.5 M(-2.2%)$10.7 M(-51.6%)$22.2 M(+101.6%)$11.0 M(+12.5%)$9.8 M(-3.7%)$10.2 M

TTM SGA

$43.3 M(-2.3%)$44.3 M(+11.8%)$39.6 M(+3.3%)$38.4 M(+5.0%)$36.5 M(+10.8%)$33.0 M(+7.1%)$30.8 M(-5.6%)$32.6 M(-11.8%)$37.0 M(-19.5%)$45.9 M(-15.9%)$54.6 M(-4.3%)$57.0 M(+4.4%)$54.6 M(+14.0%)$47.9 M(+11.1%)$43.1 M(+5.0%)$41.0 M(-23.8%)$53.8 M(-1.1%)$54.5 M(+1.4%)$53.7 M(+1.1%)$53.1 M(+1.3%)$52.5 M(+9.7%)$47.8 M(+7.6%)$44.4 M

Depreciation And Amortization

$9.2 M(+2.0%)$9.0 M(+9.5%)$8.2 M(+11031.1%)$74.0 K(-99.0%)$7.8 M(-1.5%)$7.9 M(-4.1%)$8.2 M(+1098.4%)$688.0 K(-92.5%)$9.2 M(+6.6%)$8.6 M(-1.1%)$8.7 M(+601.5%)$1.2 M(-83.6%)$7.6 M(+12.1%)$6.7 M(-1.8%)$6.9 M(-15.2%)$8.1 M(+11.9%)$7.2 M(+2.1%)$7.1 M(-14.2%)$8.3 M(-8.5%)$9.0 M(+2.3%)$8.8 M(+2.5%)$8.6 M(+2.4%)$8.4 M

TTM D&A

$26.5 M(+5.6%)$25.1 M(+4.6%)$24.0 M(-0.0%)$24.0 M(-2.5%)$24.6 M(-5.3%)$26.0 M(-2.6%)$26.7 M(-1.7%)$27.2 M(-2.0%)$27.7 M(+6.2%)$26.1 M(+7.7%)$24.2 M(+8.2%)$22.4 M(-23.4%)$29.3 M(+1.1%)$28.9 M(-1.2%)$29.3 M(-4.6%)$30.7 M(-3.0%)$31.6 M(-4.8%)$33.2 M(-4.4%)$34.7 M(-0.4%)$34.9 M(-1.3%)$35.3 M(-2.0%)$36.1 M(-1.1%)$36.5 M

Interest Expense

$2.6 M(-26.5%)$3.5 M(+34.0%)$2.6 M(-3.2%)$2.7 M(+4.1%)$2.6 M(-3.2%)$2.7 M(+3.3%)$2.6 M(-4.0%)$2.7 M(-5.5%)$2.9 M(+11.8%)$2.6 M(-5.6%)$2.7 M(-0.3%)$2.8 M(+33.5%)$2.1 M(+14.8%)$1.8 M(-16.6%)$2.2 M(-39.4%)$3.6 M(-17.2%)$4.3 M(-6.8%)$4.6 M(+13.6%)$4.0 M(-6.0%)$4.3 M(-9.7%)$4.8 M(-7.0%)$5.1 M(-5.6%)$5.4 M

TTM Interest Expense

$11.5 M(-0.2%)$11.6 M(+7.8%)$10.7 M(+0.2%)$10.7 M(-0.0%)$10.7 M(-2.5%)$11.0 M(+1.1%)$10.8 M(-1.1%)$11.0 M(-0.1%)$11.0 M(+8.2%)$10.1 M(+8.5%)$9.4 M(+6.8%)$8.8 M(-8.4%)$9.6 M(-18.9%)$11.8 M(-19.2%)$14.6 M(-11.5%)$16.5 M(-4.4%)$17.2 M(-2.7%)$17.7 M(-2.9%)$18.3 M(-7.0%)$19.6 M(-32.5%)$29.1 M(-22.3%)$37.5 M(-16.3%)$44.8 M

Income Tax

$472.0 K(-45.6%)$868.0 K(+20.4%)$721.0 K(+232.3%)$217.0 K(-64.8%)$616.0 K(+36.9%)$450.0 K(-9.1%)$495.0 K(+13.5%)$436.0 K(-12.4%)$498.0 K(-0.4%)$500.0 K(+84.5%)$271.0 K(-43.4%)$479.0 K(+195.7%)$162.0 K(+100.0%)$0.0(0%)$0.0(-100.0%)$284.0 K(+100.0%)$0.0(0%)$0.0(0%)$0.0(+100.0%)-$82.0 K(-4000.0%)-$2000.0(-100.4%)$510.0 K(-5.4%)$539.0 K

TTM Income Tax

$2.3 M(-6.0%)$2.4 M(+20.9%)$2.0 M(+12.7%)$1.8 M(-11.0%)$2.0 M(+6.3%)$1.9 M(-2.6%)$1.9 M(+13.1%)$1.7 M(-2.5%)$1.7 M(+23.8%)$1.4 M(+54.8%)$912.0 K(+42.3%)$641.0 K(+43.7%)$446.0 K(+57.0%)$284.0 K(0%)$284.0 K(0%)$284.0 K(+446.3%)-$82.0 K(+2.4%)-$84.0 K(-119.7%)$426.0 K(-55.9%)$965.0 K(-11.6%)$1.1 M(+3.4%)$1.1 M(+54.4%)$684.0 K

PE Ratio

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

PS Ratio

0.2----------------------

Cashflow statements

Sep 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

$14.4 M(+24561.0%)-$59.0 K(+97.6%)-$2.5 M(-130.3%)$8.1 M(+197.4%)-$8.3 M(-203.9%)$8.0 M(+206.2%)-$7.6 M(-874.2%)$976.0 K(-71.2%)$3.4 M(+208.9%)-$3.1 M(-20.6%)-$2.6 M(-258.1%)$1.6 M(+129.5%)-$5.5 M(-171.3%)-$2.0 M(+90.8%)-$22.2 M(-248.8%)$14.9 M(+245.8%)-$10.2 M(-381.6%)$3.6 M(+123.4%)-$15.5 M(-690.8%)$2.6 M(+174.7%)-$3.5 M(-110.0%)-$1.7 M(+82.9%)-$9.8 M

TTM CFO

$20.0 M(+832.5%)-$2.7 M(-151.1%)$5.3 M(+2005.5%)$254.0 K(+103.7%)-$6.9 M(-242.8%)$4.8 M(+176.6%)-$6.3 M(-375.8%)-$1.3 M(-97.5%)-$671.0 K(+93.0%)-$9.6 M(-12.6%)-$8.5 M(+69.8%)-$28.1 M(-89.6%)-$14.8 M(+24.1%)-$19.5 M(-40.9%)-$13.9 M(-92.6%)-$7.2 M(+63.0%)-$19.5 M(-52.6%)-$12.8 M(+29.4%)-$18.1 M(-46.1%)-$12.4 M(-236.6%)$9.1 M(-3.2%)$9.4 M(+5.1%)$8.9 M

Cash From Investing

-$22.0 M(-24.3%)-$17.7 M(-116.6%)-$8.2 M(+20.8%)-$10.3 M(-69.1%)-$6.1 M(+36.3%)-$9.6 M(-46.7%)-$6.5 M(-118.9%)$34.6 M(+1787.3%)-$2.1 M(-78.9%)-$1.1 M(+82.3%)-$6.5 M(-259.1%)$4.1 M(+166.1%)-$6.2 M(-24.8%)-$4.9 M(+0.6%)-$5.0 M(-107.4%)$67.5 M(+591.8%)-$13.7 M(-9.9%)-$12.5 M(+18.7%)-$15.4 M(+4.2%)-$16.0 M(-104.2%)$378.8 M(+19213.4%)-$2.0 M(-100.7%)$295.8 M

TTM CFI

-$58.3 M(-37.6%)-$42.4 M(-23.7%)-$34.2 M(-5.0%)-$32.6 M(-363.4%)$12.4 M(-24.7%)$16.4 M(-34.0%)$24.9 M(-0.2%)$24.9 M(+544.8%)-$5.6 M(+42.3%)-$9.7 M(+28.1%)-$13.5 M(-12.6%)-$12.0 M(-123.3%)$51.5 M(+17.2%)$43.9 M(+20.8%)$36.3 M(+40.1%)$25.9 M(+145.0%)-$57.7 M(-117.2%)$334.9 M(-3.0%)$345.4 M(-47.4%)$656.6 M(-27.1%)$900.5 M(+511.6%)$147.2 M(-3.3%)$152.2 M

Cash From Financing

-$3.2 M(+6.2%)-$3.4 M(+5.7%)-$3.6 M(-12.6%)-$3.2 M(-8.9%)-$3.0 M(-16.1%)-$2.6 M(-104.8%)$52.8 M(+4261.3%)-$1.3 M(-79.6%)-$707.0 K(-244.9%)-$205.0 K(+92.0%)-$2.6 M(+3.1%)-$2.6 M(+27.4%)-$3.6 M(-81.3%)-$2.0 M(+17.5%)-$2.4 M(+97.7%)-$104.2 M(-5841.3%)-$1.8 M(+5.2%)-$1.9 M(-4.0%)-$1.8 M(-37.1%)-$1.3 M(+99.6%)-$310.3 M(-4234.0%)-$7.2 M(+97.6%)-$298.3 M

TTM CFF

-$13.6 M(-1.9%)-$13.3 M(-7.0%)-$12.4 M(-128.2%)$44.1 M(-4.3%)$46.0 M(-4.7%)$48.3 M(-4.7%)$50.7 M(+1167.1%)-$4.7 M(+22.5%)-$6.1 M(+32.4%)-$9.1 M(+16.6%)-$10.9 M(-1.2%)-$10.7 M(+90.4%)-$112.3 M(-1.7%)-$110.4 M(-0.1%)-$110.3 M(-0.6%)-$109.6 M(-1539.9%)-$6.7 M(+97.9%)-$315.2 M(+1.7%)-$320.5 M(+48.1%)-$617.0 M(+28.3%)-$859.9 M(-856.0%)-$90.0 M(-41.5%)-$63.6 M

Free Cash Flow

-$7.8 M(+56.6%)-$17.9 M(-33.2%)-$13.4 M(-507.0%)-$2.2 M(+84.7%)-$14.4 M(-818.6%)-$1.6 M(+88.8%)-$14.1 M(-78222.2%)-$18.0 K(-101.3%)$1.4 M(+133.2%)-$4.2 M(+53.7%)-$9.2 M(+28.1%)-$12.7 M(+45.8%)-$23.5 M(-7.3%)-$21.9 M(+51.3%)-$44.9 M(-1590.8%)-$2.7 M(+90.2%)-$27.1 M(-206.2%)-$8.9 M(+71.3%)-$30.9 M(-132.8%)-$13.3 M(+5.2%)-$14.0 M(-153.7%)-$5.5 M(+60.2%)-$13.9 M

TTM FCF

-$41.3 M(+14.0%)-$48.0 M(-51.5%)-$31.7 M(+2.1%)-$32.3 M(-7.3%)-$30.1 M(-111.0%)-$14.3 M(+15.7%)-$16.9 M(-41.2%)-$12.0 M(+51.4%)-$24.7 M(+50.2%)-$49.6 M(+26.2%)-$67.3 M(+34.7%)-$103.0 M(-10.8%)-$92.9 M(+3.8%)-$96.6 M(-15.6%)-$83.6 M(-20.1%)-$69.6 M(+13.2%)-$80.2 M(-19.6%)-$67.0 M(-5.3%)-$63.7 M(-36.5%)-$46.7 M(-265.8%)-$12.8 M(-193.7%)-$4.3 M(+24.4%)-$5.7 M

CAPEX

$22.2 M(+24.5%)$17.8 M(+62.5%)$11.0 M(+6.1%)$10.3 M(+69.1%)$6.1 M(-36.3%)$9.6 M(+46.7%)$6.5 M(+558.1%)$994.0 K(-49.8%)$2.0 M(+75.3%)$1.1 M(-82.8%)$6.6 M(-54.2%)$14.4 M(-20.1%)$18.0 M(-9.5%)$19.9 M(-12.6%)$22.7 M(+29.3%)$17.6 M(+3.9%)$16.9 M(+35.3%)$12.5 M(-18.7%)$15.4 M(-3.3%)$15.9 M(+51.5%)$10.5 M(+172.7%)$3.8 M(-5.0%)$4.1 M

TTM CAPEX

$61.3 M(+35.5%)$45.2 M(+22.2%)$37.0 M(+13.6%)$32.6 M(+40.2%)$23.2 M(+21.6%)$19.1 M(+79.6%)$10.6 M(-0.3%)$10.7 M(-55.6%)$24.0 M(-39.9%)$40.0 M(-31.9%)$58.7 M(-21.6%)$74.9 M(-4.1%)$78.1 M(+1.4%)$77.1 M(+10.6%)$69.7 M(+11.8%)$62.4 M(+2.8%)$60.7 M(+11.8%)$54.3 M(+19.0%)$45.6 M(+33.0%)$34.3 M(+57.2%)$21.8 M(+59.2%)$13.7 M(-6.5%)$14.7 M

Dividends Paid

$1.4 M(0%)$1.4 M(0%)$1.4 M(0%)$1.4 M(0%)$1.4 M(0%)$1.4 M(+100.0%)$0.0(0%)$0.0(0%)$0.0(0%)$0.0(-100.0%)$1.4 M(0%)$1.4 M(0%)$1.4 M(0%)$1.4 M(0%)$1.4 M(0%)$1.4 M(0%)$1.4 M(0%)$1.4 M(0%)$1.4 M(0%)$1.4 M(0%)$1.4 M(0%)$1.4 M(-85.2%)$9.4 M

TTM Dividends Paid

$5.6 M(0%)$5.6 M(0%)$5.6 M(+33.3%)$4.2 M(+50.0%)$2.8 M(+100.0%)$1.4 M(+100.0%)$0.0(-100.0%)$1.4 M(-50.0%)$2.8 M(-33.3%)$4.2 M(-25.0%)$5.6 M(0%)$5.6 M(0%)$5.6 M(0%)$5.6 M(0%)$5.6 M(0%)$5.6 M(0%)$5.6 M(0%)$5.6 M(0%)$5.6 M(-59.0%)$13.6 M(-37.0%)$21.6 M(-27.0%)$29.6 M(-21.3%)$37.6 M

TTM Dividend Per Share

--------------------$0.24(-33.3%)$0.36(-25.0%)$0.48

TTM Dividend Yield

--------------------6.7%(-41.8%)11.4%(-1.2%)11.6%

Payout Ratio

-19.5%(-31.9%)-14.8%(-101.0%)-7.4%(+49.1%)-14.5%(+8.3%)-15.8%(+77.8%)-70.8%(-100.0%)0.0%(0%)0.0%(0%)0.0%(0%)0.0%(+100.0%)-8.0%(+12.1%)-9.1%(+21.4%)-11.6%(-7.9%)-10.8%(-12.7%)-9.6%(+76.0%)-39.8%(-301.3%)-9.9%(+65.9%)-29.0%(-239.3%)-8.6%(-47.6%)-5.8%(+98.0%)-297.4%(-903.5%)-29.6%(+59.2%)-72.7%