JBI logo

Janus International (JBI) Financials

Balance sheets

Sep 28, 2024Jun 29, 2024Mar 30, 2024Dec 31, 2023Sep 30, 2023Jun 1, 2023Mar 1, 2023Dec 31, 2022Sep 1, 2022Jun 1, 2022Mar 1, 2022Dec 1, 2021Sep 25, 2021Jun 30, 2021Mar 31, 2021Dec 1, 2020Sep 1, 2020Jun 1, 2020

Total Assets

$1.3 B(-3.0%)$1.3 B(-1.1%)$1.4 B(0%)$1.4 B(+4.1%)$1.3 B(+0.7%)$1.3 B(+3.7%)$1.2 B(-2.3%)$1.3 B(+1.7%)$1.2 B(+3.6%)$1.2 B(+0.6%)$1.2 B(+6.8%)$1.1 B(-0.7%)$1.1 B(+21.5%)$930.7 M-$873.5 M--

Current Assets

$375.3 M(-7.6%)$406.1 M(-14.2%)$473.1 M(+2.2%)$463.1 M(+16.2%)$398.6 M(+2.1%)$390.5 M(+15.6%)$338.0 M(-7.0%)$363.2 M(+13.0%)$321.4 M(+17.6%)$273.2 M(+7.1%)$255.1 M(+19.1%)$214.2 M(+7.3%)$199.7 M(+26.0%)$158.5 M-$168.2 M--

Non Current Assets

$919.7 M(-1.0%)$929.3 M(+6.0%)$876.9 M(-1.1%)$886.9 M(-1.3%)$898.3 M(+0.1%)$897.6 M(-0.7%)$903.9 M(-0.4%)$907.4 M(-2.2%)$928.0 M(-0.5%)$932.3 M(-1.2%)$943.6 M(+4.0%)$907.8 M(-2.5%)$930.7 M(+20.5%)$772.2 M-$705.3 M--

Total Liabilities

$768.4 M(-1.4%)$779.1 M(-4.4%)$814.6 M(-1.9%)$830.4 M(+1.7%)$816.8 M(-3.4%)$845.2 M(+0.8%)$838.3 M(-6.4%)$895.3 M(-1.8%)$911.9 M(+1.5%)$898.0 M(-1.5%)$911.6 M(+6.8%)$853.7 M(-7.1%)$918.9 M(+24.9%)$735.7 M-$732.6 M--

Current Liabilities

$134.2 M(-6.9%)$144.1 M(-10.1%)$160.2 M(-8.0%)$174.1 M(+8.0%)$161.2 M(+3.6%)$155.6 M(+6.0%)$146.9 M(-3.8%)$152.6 M(-8.8%)$167.3 M(+6.7%)$156.7 M(-6.4%)$167.5 M(+19.3%)$140.3 M(-8.2%)$152.9 M(+25.7%)$121.6 M-$95.1 M--

Long Term Liabilities

$634.2 M(-0.1%)$635.0 M(-3.0%)$654.4 M(-0.3%)$656.3 M(+0.1%)$655.6 M(-4.9%)$689.5 M(-0.3%)$691.4 M(-6.9%)$742.7 M(-0.3%)$744.6 M(+0.5%)$741.3 M(-0.4%)$744.1 M(+4.3%)$713.4 M(-6.9%)$766.0 M(+24.7%)$614.1 M-$637.5 M--

Shareholders Equity

$526.6 M(-5.3%)$556.3 M(+3.9%)$535.4 M(+3.0%)$519.6 M(+8.2%)$480.1 M(+8.4%)$443.0 M(+9.8%)$403.6 M(+7.5%)$375.3 M(+11.2%)$337.5 M(+9.8%)$307.5 M(+7.1%)$287.2 M(+7.0%)$268.3 M(+26.9%)$211.4 M(+8.5%)$194.9 M-$140.9 M--

Book Value

$526.6 M(-5.3%)$556.3 M(+3.9%)$535.4 M(+3.0%)$519.6 M(+8.2%)$480.1 M(+8.4%)$443.0 M(+9.8%)$403.6 M(+7.5%)$375.3 M(+11.2%)$337.5 M(+9.8%)$307.5 M(+7.1%)$287.2 M(+7.0%)$268.3 M(+26.9%)$211.4 M(+8.5%)$194.9 M-$140.9 M--

Working Capital

$241.1 M(-8.0%)$262.0 M(-16.3%)$312.9 M(+8.3%)$289.0 M(+21.7%)$237.4 M(+1.1%)$234.9 M(+22.9%)$191.1 M(-9.3%)$210.6 M(+36.6%)$154.2 M(+32.3%)$116.5 M(+33.0%)$87.6 M(+18.6%)$73.8 M(+57.8%)$46.8 M(+26.9%)$36.9 M-$73.1 M--

Cash And Cash Equivalents

$102.1 M(-7.3%)$110.1 M(-38.3%)$178.4 M(+3.9%)$171.7 M(+56.5%)$109.7 M(-0.9%)$110.7 M(+59.0%)$69.6 M(-11.2%)$78.4 M(+41.7%)$55.3 M(+35.9%)$40.7 M(+52.9%)$26.6 M(+101.8%)$13.2 M(+43.1%)$9.2 M(-39.7%)$15.3 M-$45.3 M--

Accounts Payable

$52.1 M(-9.9%)$57.8 M(-5.4%)$61.1 M(+2.2%)$59.8 M(+6.8%)$56.0 M(+0.6%)$55.7 M(-4.9%)$58.5 M(+11.9%)$52.3 M(-6.2%)$55.7 M(-1.2%)$56.4 M(-13.6%)$65.3 M(+18.9%)$55.0 M(-3.3%)$56.8 M(+25.4%)$45.3 M-$29.9 M--

Accounts Receivable

$160.8 M(-10.1%)$178.8 M(-6.9%)$192.0 M(+10.3%)$174.1 M(+1.6%)$171.3 M(+9.8%)$156.0 M(+4.2%)$149.8 M(-3.6%)$155.4 M(+2.4%)$151.7 M(+14.5%)$132.5 M(+11.6%)$118.8 M(+10.6%)$107.4 M(+5.6%)$101.7 M(+27.8%)$79.6 M-$75.1 M--

Short Term Debt

$13.5 M(+1.5%)$13.3 M(+3.9%)$12.8 M(+0.8%)$12.7 M(+2.4%)$12.4 M(-12.1%)$14.1 M(+0.6%)$14.0 M(+3.1%)$13.6 M(-0.5%)$13.7 M(+3.8%)$13.2 M(+1.5%)$13.0 M(+60.9%)$8.1 M(-0.5%)$8.1 M(+27.8%)$6.3 M-$6.5 M--

Long Term Debt

$586.1 M(+0.1%)$585.8 M(-3.4%)$606.4 M(-0.2%)$607.7 M(-0.1%)$608.5 M(-6.3%)$649.2 M(-0.1%)$649.8 M(-7.2%)$699.9 M(-0.2%)$701.2 M(-0.1%)$701.9 M(-0.2%)$703.0 M(-1.0%)$710.1 M(-2.2%)$726.3 M(+30.3%)$557.6 M-$617.6 M--

Total Debt

$599.6 M(+0.1%)$599.1 M(-3.3%)$619.2 M(-0.2%)$620.4 M(-0.1%)$620.9 M(-6.4%)$663.3 M(-0.1%)$663.8 M(-7.0%)$713.5 M(-0.2%)$714.9 M(-0.0%)$715.1 M(-0.1%)$716.0 M(-0.3%)$718.2 M(-2.2%)$734.4 M(+30.2%)$563.9 M(+100.0%)$0.0(-100.0%)$624.1 M(+100.0%)$0.0(0%)$0.0

Debt To Equity

1.1(+5.7%)1.1(-7.0%)1.1(-3.4%)1.2(-7.8%)1.3(-13.5%)1.5(-9.2%)1.6(-13.8%)1.9(-10.0%)2.1(-9.1%)2.3(-6.8%)2.5(-7.5%)2.7(-22.8%)3.5(+20.1%)2.9-4.4--

Current Ratio

2.8(-0.7%)2.8(-4.4%)3.0(+10.9%)2.7(+7.7%)2.5(-1.6%)2.5(+9.1%)2.3(-3.4%)2.4(+24.0%)1.9(+10.3%)1.7(+14.5%)1.5(-0.7%)1.5(+16.8%)1.3(+0.8%)1.3-1.8--

Quick Ratio

2.4(-3.2%)2.5(-6.1%)2.6(+10.5%)2.4(+11.2%)2.1(+0.5%)2.1(+14.5%)1.9(-4.1%)1.9(+28.5%)1.5(+14.4%)1.3(+15.8%)1.1(+1.8%)1.1(+16.7%)1.0(-4.0%)1.0-1.5--

Inventory

$54.5 M(+7.3%)$50.8 M(-0.6%)$51.1 M(+5.6%)$48.4 M(-10.9%)$54.3 M(-8.8%)$59.6 M(-8.0%)$64.8 M(-4.3%)$67.7 M(-2.0%)$69.0 M(+3.4%)$66.8 M(+4.0%)$64.2 M(+13.5%)$56.6 M(+7.1%)$52.8 M(+45.6%)$36.3 M-$25.3 M--

Retained Earnings

$304.0 M(+4.0%)$292.2 M(+10.4%)$264.6 M(+13.1%)$233.9 M(+18.0%)$198.2 M(+23.0%)$161.1 M(+29.8%)$124.1 M(+26.4%)$98.2 M(+50.1%)$65.4 M(+98.1%)$33.0 M(+223.8%)$10.2 M(+218.9%)-$8.6 M(+54.5%)-$18.9 M(+48.4%)-$36.5 M--$48.2 M--

PB Ratio

2.8(-16.7%)3.3(-21.2%)4.2(+13.6%)3.7(+12.8%)3.3(+10.5%)3.0(-22.1%)3.8(+2.1%)3.7(-17.3%)4.5(-16.4%)5.4(+10.9%)4.8(-28.7%)6.8(-18.7%)8.4(-16.6%)10.0----

Income statements

Sep 28, 2024Jun 29, 2024Mar 30, 2024Dec 31, 2023Sep 30, 2023Jun 1, 2023Mar 1, 2023Dec 31, 2022Sep 1, 2022Jun 1, 2022Mar 1, 2022Dec 1, 2021Sep 25, 2021Jun 30, 2021Mar 31, 2021Dec 1, 2020Sep 1, 2020Jun 1, 2020

EPS

$0.1(-57.9%)$0.2(-9.5%)$0.2(-12.5%)$0.2(-4.0%)$0.3(0%)$0.3(+38.9%)$0.2(-18.2%)$0.2(0%)$0.2(+37.5%)$0.2(+23.1%)$0.1(+85.7%)$0.1(-30.0%)$0.1(+600.0%)-$0.0(-118.5%)$0.1(-2.5%)$0.1(-27.3%)$0.2(+88.5%)$0.1

TTM EPS

$0.7(-19.1%)$0.9(-6.3%)$0.9(+3.3%)$0.9(+2.2%)$0.9(+3.5%)$0.9(+11.5%)$0.8(+6.8%)$0.7(+25.9%)$0.6(+26.1%)$0.5(+64.3%)$0.3(+8.6%)$0.3(-13.6%)$0.3(-14.9%)$0.4(-22.3%)$0.5(+31.4%)$0.3(+47.5%)$0.2(+188.5%)$0.1

Revenue

$230.1 M(-7.4%)$248.4 M(-2.4%)$254.5 M(-3.5%)$263.8 M(-5.8%)$280.1 M(+3.5%)$270.6 M(+7.4%)$251.9 M(-9.9%)$279.7 M(+6.5%)$262.5 M(+6.0%)$247.7 M(+7.9%)$229.5 M(-2.5%)$235.3 M(+25.3%)$187.8 M(+7.8%)$174.2 M(+14.0%)$152.8 M(+2.9%)$148.6 M(+5.9%)$140.3 M(+14.8%)$122.2 M

TTM Revenue

$996.8 M(-4.8%)$1.0 B(-2.1%)$1.1 B(+0.2%)$1.1 B(-1.5%)$1.1 B(+1.6%)$1.1 B(+2.2%)$1.0 B(+2.2%)$1.0 B(+4.5%)$975.0 M(+8.3%)$900.3 M(+8.9%)$826.8 M(+10.2%)$750.1 M(+13.1%)$663.4 M(+7.7%)$615.9 M(+9.2%)$564.0 M(+37.2%)$411.2 M(+56.6%)$262.6 M(+114.8%)$122.2 M

Total Expenses

$200.6 M(+1.9%)$196.8 M(-1.1%)$199.0 M(-0.5%)$199.9 M(-6.4%)$213.6 M(+3.5%)$206.3 M(+2.7%)$200.9 M(-9.1%)$221.1 M(+5.9%)$208.7 M(+0.4%)$207.9 M(+6.9%)$194.4 M(-4.5%)$203.7 M(+25.3%)$162.6 M(+0.2%)$162.3 M(+26.2%)$128.6 M(+4.4%)$123.2 M(+8.3%)$113.7 M(+11.4%)$102.1 M

Operating Expenses

$61.7 M(+7.5%)$57.4 M(+4.5%)$54.9 M(+8.7%)$50.5 M(-4.0%)$52.6 M(+1.1%)$52.0 M(+6.3%)$48.9 M(0%)$48.9 M(+14.0%)$42.9 M(-2.8%)$44.1 M(+6.5%)$41.5 M(-7.7%)$44.9 M(+21.4%)$37.0 M(-21.8%)$47.3 M(+62.9%)$29.0 M(-11.4%)$32.8 M(+25.5%)$26.1 M(+6.0%)$24.6 M

Cost Of Goods Sold

$138.9 M(-0.4%)$139.4 M(-3.3%)$144.1 M(-3.5%)$149.4 M(-7.2%)$161.0 M(+4.3%)$154.3 M(+1.5%)$152.0 M(-11.7%)$172.2 M(+3.9%)$165.8 M(+1.3%)$163.7 M(+7.0%)$152.9 M(-3.6%)$158.7 M(+26.4%)$125.6 M(+9.2%)$115.0 M(+15.5%)$99.5 M(+10.1%)$90.4 M(+3.2%)$87.6 M(+13.1%)$77.4 M

TTM Cost Of Goods Sold

$571.8 M(-3.7%)$593.9 M(-2.5%)$608.8 M(-1.3%)$616.7 M(-3.6%)$639.5 M(-0.7%)$644.3 M(-1.4%)$653.7 M(-0.1%)$654.7 M(+2.1%)$641.2 M(+6.7%)$601.0 M(+8.8%)$552.2 M(+10.7%)$498.8 M(+15.9%)$430.5 M(+9.7%)$392.5 M(+10.6%)$355.0 M(+39.0%)$255.4 M(+54.8%)$165.0 M(+113.1%)$77.4 M

Gross Profit

$91.2 M(-16.3%)$109.0 M(-1.3%)$110.4 M(-3.5%)$114.4 M(-4.0%)$119.1 M(+2.4%)$116.3 M(+16.4%)$99.9 M(-7.1%)$107.5 M(+11.2%)$96.7 M(+15.2%)$84.0 M(+9.7%)$76.6 M(-0.0%)$76.6 M(+23.0%)$62.2 M(+5.1%)$59.2 M(+11.1%)$53.3 M(-8.4%)$58.2 M(+10.3%)$52.8 M(+17.8%)$44.8 M

TTM Gross Profit

$425.0 M(-6.2%)$452.9 M(-1.6%)$460.2 M(+2.3%)$449.7 M(+1.6%)$442.8 M(+5.3%)$420.4 M(+8.3%)$388.1 M(+6.4%)$364.8 M(+9.3%)$333.8 M(+11.5%)$299.4 M(+9.0%)$274.6 M(+9.3%)$251.3 M(+7.9%)$232.9 M(+4.2%)$223.4 M(+6.9%)$209.0 M(+34.2%)$155.7 M(+59.7%)$97.5 M(+117.8%)$44.8 M

Gross Margin

39.6%(-9.7%)43.9%(+1.1%)43.4%(+0.0%)43.4%(+2.0%)42.5%(-1.1%)43.0%(+8.4%)39.7%(+3.2%)38.4%(+4.3%)36.8%(+8.7%)33.9%(+1.6%)33.4%(+2.5%)32.5%(-1.8%)33.1%(-2.5%)34.0%(-2.5%)34.9%(-11.0%)39.2%(+4.2%)37.6%(+2.6%)36.6%

Operating Profit

$29.5 M(-42.8%)$51.6 M(-7.0%)$55.5 M(-13.2%)$63.9 M(-3.9%)$66.5 M(+3.4%)$64.3 M(+26.1%)$51.0 M(-13.0%)$58.6 M(+8.9%)$53.8 M(+35.0%)$39.8 M(+13.5%)$35.1 M(+10.9%)$31.6 M(+25.5%)$25.2 M(+112.4%)$11.9 M(-51.0%)$24.2 M(-4.5%)$25.4 M(-4.7%)$26.6 M(+32.3%)$20.1 M

TTM Operating Profit

$200.5 M(-15.6%)$237.5 M(-5.1%)$250.2 M(+1.8%)$245.7 M(+2.2%)$240.4 M(+5.6%)$227.7 M(+12.0%)$203.2 M(+8.5%)$187.4 M(+16.8%)$160.4 M(+21.7%)$131.8 M(+26.9%)$103.9 M(+11.7%)$93.0 M(+7.2%)$86.7 M(-1.6%)$88.2 M(-8.6%)$96.4 M(+33.6%)$72.2 M(+54.3%)$46.8 M(+132.3%)$20.1 M

Operating Margin

12.8%(-38.3%)20.8%(-4.8%)21.8%(-9.9%)24.2%(+2.0%)23.7%(-0.1%)23.8%(+17.3%)20.3%(-3.3%)20.9%(+2.2%)20.5%(+27.4%)16.1%(+5.2%)15.3%(+13.8%)13.4%(+0.1%)13.4%(+96.9%)6.8%(-57.0%)15.9%(-7.1%)17.1%(-10.0%)19.0%(+15.2%)16.5%

Net Income

$11.8 M(-57.3%)$27.6 M(-10.1%)$30.7 M(-14.0%)$35.7 M(-3.5%)$37.0 M(0%)$37.0 M(+42.3%)$26.0 M(-20.5%)$32.7 M(+0.9%)$32.4 M(+41.9%)$22.8 M(+15.9%)$19.7 M(+29.3%)$15.2 M(-2.0%)$15.5 M(+1017.5%)-$1.7 M(-111.5%)$14.7 M(-2.5%)$15.1 M(-27.3%)$20.8 M(+88.5%)$11.0 M

TTM Net Income

$105.8 M(-19.2%)$131.0 M(-6.7%)$140.4 M(+3.5%)$135.7 M(+2.3%)$132.7 M(+3.6%)$128.1 M(+12.4%)$113.9 M(+5.8%)$107.6 M(+19.4%)$90.2 M(+23.0%)$73.3 M(+50.3%)$48.8 M(+11.4%)$43.8 M(+0.3%)$43.7 M(-10.7%)$48.9 M(-20.6%)$61.6 M(+31.4%)$46.9 M(+47.5%)$31.8 M(+188.6%)$11.0 M

Net Margin

5.1%(-53.8%)11.1%(-7.9%)12.1%(-10.9%)13.5%(+2.4%)13.2%(-3.4%)13.7%(+32.5%)10.3%(-11.7%)11.7%(-5.3%)12.3%(+33.8%)9.2%(+7.5%)8.6%(+32.6%)6.5%(-21.9%)8.3%(+953.6%)-1.0%(-110.1%)9.6%(-5.2%)10.2%(-31.4%)14.8%(+64.3%)9.0%

EBIT

$26.7 M(-46.7%)$50.1 M(-9.9%)$55.6 M(-12.8%)$63.8 M(-0.2%)$63.9 M(-0.5%)$64.2 M(+25.9%)$51.0 M(-13.1%)$58.7 M(+8.7%)$54.0 M(+36.7%)$39.5 M(+12.6%)$35.1 M(+37.1%)$25.6 M(-3.8%)$26.6 M(+218.7%)$8.3 M(-63.2%)$22.7 M(-8.2%)$24.7 M(-17.1%)$29.8 M(+48.0%)$20.2 M

TTM EBIT

$196.2 M(-15.9%)$233.4 M(-5.7%)$247.5 M(+1.9%)$242.9 M(+2.1%)$237.8 M(+4.3%)$227.9 M(+12.2%)$203.2 M(+8.5%)$187.3 M(+21.5%)$154.2 M(+21.6%)$126.8 M(+32.6%)$95.6 M(+14.9%)$83.2 M(+1.1%)$82.3 M(-3.8%)$85.6 M(-12.1%)$97.4 M(+30.4%)$74.7 M(+49.5%)$50.0 M(+148.0%)$20.2 M

EBITDA

$37.9 M(-38.2%)$61.3 M(-6.8%)$65.8 M(-11.1%)$74.0 M(+0.5%)$73.6 M(-0.3%)$73.8 M(+21.8%)$60.6 M(-11.1%)$68.2 M(+7.6%)$63.4 M(+29.0%)$49.1 M(+11.2%)$44.2 M(+18.9%)$37.2 M(+1.7%)$36.5 M(+119.5%)$16.6 M(-46.3%)$31.0 M(-6.6%)$33.2 M(-13.0%)$38.2 M(+89.3%)$20.2 M

TTM EBITDA

$239.0 M(-13.0%)$274.7 M(-4.3%)$287.2 M(+1.8%)$282.0 M(+2.1%)$276.2 M(+3.8%)$266.0 M(+10.2%)$241.3 M(+7.3%)$224.9 M(+16.0%)$193.8 M(+16.1%)$167.0 M(+24.2%)$134.5 M(+10.9%)$121.3 M(+3.4%)$117.3 M(-1.4%)$119.0 M(-2.9%)$122.5 M(+33.9%)$91.5 M(+56.9%)$58.3 M(+189.3%)$20.2 M

Selling, General & Administrative Expenses

$61.7 M(+7.5%)$57.4 M(+4.5%)$54.9 M(+8.7%)$50.5 M(-4.0%)$52.6 M(+1.1%)$52.0 M(+6.3%)$48.9 M(0%)$48.9 M(+14.0%)$42.9 M(-2.8%)$44.1 M(+6.5%)$41.5 M(-7.7%)$44.9 M(+21.4%)$37.0 M(-21.8%)$47.3 M(+62.9%)$29.0 M(-11.4%)$32.8 M(+25.5%)$26.1 M(+6.0%)$24.6 M

TTM SGA

$224.5 M(+4.2%)$215.4 M(+2.6%)$210.0 M(+2.9%)$204.0 M(+0.8%)$202.4 M(+5.0%)$192.7 M(+4.3%)$184.8 M(+4.2%)$177.4 M(+2.3%)$173.4 M(+3.5%)$167.5 M(-1.9%)$170.7 M(+7.8%)$158.3 M(+8.3%)$146.2 M(+8.0%)$135.3 M(+20.1%)$112.6 M(+34.8%)$83.6 M(+64.6%)$50.8 M(+106.0%)$24.6 M

Depreciation And Amortization

$11.2 M(0%)$11.2 M(+9.8%)$10.2 M(0%)$10.2 M(+5.2%)$9.7 M(+1.0%)$9.6 M(0%)$9.6 M(+1.1%)$9.5 M(+1.1%)$9.4 M(-2.4%)$9.6 M(+6.0%)$9.1 M(-21.5%)$11.6 M(+16.5%)$9.9 M(+19.7%)$8.3 M(-0.1%)$8.3 M---

TTM D&A

$42.8 M(+3.6%)$41.3 M(+4.0%)$39.7 M(+1.5%)$39.1 M(+1.8%)$38.4 M(+0.8%)$38.1 M(-0.1%)$38.1 M(+1.4%)$37.6 M(-5.2%)$39.7 M(-1.3%)$40.2 M(+3.4%)$38.9 M(+2.0%)$38.1 M(+43.6%)$26.5 M(+59.8%)$16.6 M(+99.9%)$8.3 M---

Interest Expense

$11.6 M(-10.8%)$13.0 M(-9.7%)$14.4 M(-2.0%)$14.7 M(+1.4%)$14.5 M(-2.0%)$14.8 M(-7.5%)$16.0 M(+19.4%)$13.4 M(+21.8%)$11.0 M(+24.0%)$8.9 M(+1.1%)$8.8 M(-8.9%)$9.6 M(+25.7%)$7.7 M(+2.5%)$7.5 M(-8.0%)$8.1 M(-5.1%)$8.6 M(-2.3%)$8.8 M(+0.4%)$8.7 M

TTM Interest Expense

$53.7 M(-5.1%)$56.6 M(-3.1%)$58.4 M(-2.7%)$60.0 M(+2.2%)$58.7 M(+6.3%)$55.2 M(+12.0%)$49.3 M(+17.2%)$42.0 M(+9.8%)$38.3 M(+9.6%)$34.9 M(+4.2%)$33.5 M(+2.0%)$32.9 M(+3.4%)$31.8 M(-3.4%)$32.9 M(-3.7%)$34.2 M(+31.2%)$26.1 M(+48.9%)$17.5 M(+100.4%)$8.7 M

Income Tax

$3.3 M(-65.3%)$9.5 M(-9.5%)$10.5 M(-21.6%)$13.4 M(+8.1%)$12.4 M(0%)$12.4 M(+37.8%)$9.0 M(-28.6%)$12.6 M(+18.9%)$10.6 M(+35.9%)$7.8 M(+18.1%)$6.6 M(+826.6%)$713.0 K(-78.9%)$3.4 M(+32.1%)$2.6 M(+1751.6%)-$155.0 K(-114.6%)$1.1 M(+272.6%)$284.3 K(-28.9%)$400.1 K

TTM Income Tax

$36.7 M(-19.9%)$45.8 M(-6.0%)$48.7 M(+3.2%)$47.2 M(+1.7%)$46.4 M(+4.0%)$44.6 M(+11.5%)$40.0 M(+6.4%)$37.6 M(+46.2%)$25.7 M(+39.0%)$18.5 M(+39.5%)$13.3 M(+104.0%)$6.5 M(-5.1%)$6.8 M(+82.6%)$3.7 M(+135.9%)$1.6 M(-8.9%)$1.7 M(+154.8%)$684.4 K(+71.1%)$400.1 K

PE Ratio

14.3(+0.5%)14.2(-12.3%)16.2(+14.1%)14.2(+19.3%)11.9(+15.7%)10.3(-23.3%)13.4(+2.8%)13.0(-27.0%)17.9(-27.2%)24.5(-27.7%)34.0(-29.6%)48.3(+12.9%)42.8(+6.2%)40.3(+46.7%)27.4(-9.6%)30.4(-28.9%)42.7(-64.3%)119.8

PS Ratio

1.4(-17.1%)1.8(-16.7%)2.1(+16.7%)1.8(+24.1%)1.4(+17.9%)1.2(-16.3%)1.5(+7.3%)1.4(-12.2%)1.6(-15.2%)1.8(+8.9%)1.7(-30.4%)2.4(-8.7%)2.7(-16.1%)3.2----

Cashflow statements

Sep 28, 2024Jun 29, 2024Mar 30, 2024Dec 31, 2023Sep 30, 2023Jun 1, 2023Mar 1, 2023Dec 31, 2022Sep 1, 2022Jun 1, 2022Mar 1, 2022Dec 1, 2021Sep 25, 2021Jun 30, 2021Mar 31, 2021Dec 1, 2020Sep 1, 2020Jun 1, 2020

Cash From Operations

$43.0 M(+38.7%)$31.0 M(+8.4%)$28.6 M(-58.3%)$68.5 M(+37.3%)$49.9 M(+7.5%)$46.4 M(-7.6%)$50.2 M(+94.6%)$25.8 M(+32.0%)$19.5 M(+6.4%)$18.4 M(-25.8%)$24.8 M(+63.9%)$15.1 M(+1.7%)$14.9 M(-22.9%)$19.3 M(-24.6%)$25.6 M---

TTM CFO

$171.1 M(-3.9%)$178.0 M(-8.0%)$193.4 M(-10.1%)$215.0 M(+24.8%)$172.3 M(+21.4%)$141.9 M(+24.6%)$113.9 M(+28.7%)$88.5 M(+13.7%)$77.8 M(+6.4%)$73.1 M(-1.2%)$74.0 M(-1.1%)$74.8 M(+25.3%)$59.7 M(+33.1%)$44.8 M(+75.4%)$25.6 M---

Cash From Investing

-$5.5 M(+91.6%)-$65.8 M(-1330.4%)-$4.6 M(+16.4%)-$5.5 M(-44.7%)-$3.8 M(-8.6%)-$3.5 M(+50.7%)-$7.1 M(-688.9%)-$900.0 K(+65.1%)-$2.6 M(-10.0%)-$2.3 M(+18.6%)-$2.9 M(-150.8%)$5.7 M(+103.0%)-$190.1 M(-11736.0%)-$1.6 M(+58.5%)-$3.9 M---

TTM CFI

-$81.4 M(-2.1%)-$79.7 M(-358.1%)-$17.4 M(+12.6%)-$19.9 M(-30.1%)-$15.3 M(-8.7%)-$14.1 M(-9.0%)-$12.9 M(-48.5%)-$8.7 M(-307.5%)-$2.1 M(+98.9%)-$189.6 M(-0.4%)-$188.9 M(+0.5%)-$189.9 M(+2.9%)-$195.6 M(-3469.4%)-$5.5 M(-41.5%)-$3.9 M---

Cash From Financing

-$45.7 M(-36.0%)-$33.6 M(-96.5%)-$17.1 M(-1121.4%)-$1.4 M(+97.0%)-$46.7 M(-2022.7%)-$2.2 M(+95.8%)-$52.1 M(-2380.9%)-$2.1 M(+1.4%)-$2.1 M(-3.3%)-$2.1 M(+75.4%)-$8.4 M(+50.3%)-$16.9 M(-110.0%)$169.2 M(+352.5%)-$67.0 M(-2589.0%)-$2.5 M---

TTM CFF

-$97.8 M(+1.0%)-$98.8 M(-46.6%)-$67.4 M(+34.2%)-$102.4 M(+0.7%)-$103.1 M(-76.2%)-$58.5 M(-0.2%)-$58.4 M(-297.2%)-$14.7 M(+50.2%)-$29.5 M(-120.8%)$141.8 M(+84.5%)$76.9 M(-7.1%)$82.8 M(-17.0%)$99.7 M(+243.5%)-$69.5 M(-2689.0%)-$2.5 M---

Free Cash Flow

$39.3 M(+55.3%)$25.3 M(+5.4%)$24.0 M(-61.9%)$63.0 M(+37.0%)$46.0 M(+7.2%)$42.9 M(-2.7%)$44.1 M(+77.1%)$24.9 M(+47.2%)$16.9 M(+5.8%)$16.0 M(-27.0%)$21.9 M(+96.4%)$11.1 M(+281.4%)$2.9 M(-83.4%)$17.6 M(-24.0%)$23.2 M---

TTM FCF

$151.6 M(-4.2%)$158.3 M(-10.0%)$175.9 M(-10.3%)$196.0 M(+24.1%)$157.9 M(+22.6%)$128.8 M(+26.4%)$101.9 M(+27.9%)$79.7 M(+20.9%)$65.9 M(+26.9%)$52.0 M(-3.1%)$53.6 M(-2.4%)$54.9 M(+25.5%)$43.8 M(+7.2%)$40.8 M(+76.0%)$23.2 M---

CAPEX

$3.7 M(-35.1%)$5.7 M(+23.9%)$4.6 M(-16.4%)$5.5 M(+41.0%)$3.9 M(+11.4%)$3.5 M(-42.6%)$6.1 M(+577.8%)$900.0 K(-65.8%)$2.6 M(+10.2%)$2.4 M(-17.1%)$2.9 M(-27.5%)$4.0 M(-66.7%)$11.9 M(+632.3%)$1.6 M(-31.0%)$2.4 M---

TTM CAPEX

$19.5 M(-1.0%)$19.7 M(+12.6%)$17.5 M(-7.9%)$19.0 M(+31.9%)$14.4 M(+9.7%)$13.1 M(+9.3%)$12.0 M(+36.6%)$8.8 M(-25.9%)$11.9 M(-43.9%)$21.2 M(+3.7%)$20.4 M(+2.6%)$19.9 M(+24.9%)$15.9 M(+298.9%)$4.0 M(+69.0%)$2.4 M---

Dividends Paid

-----------$26.0 K(+100.0%)$0.0(-100.0%)$4.1 M(+4147.9%)$96.0 K---

TTM Dividends Paid

-----------$4.2 M(+0.6%)$4.2 M(0%)$4.2 M(+4247.9%)$96.0 K---

TTM Dividend Per Share

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

TTM Dividend Yield

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

Payout Ratio

-----------0.2%(+100.0%)0.0%(+100.0%)-240.7%(-37135.4%)0.7%---