OFS logo

OFS Capital (OFS) Financials

Balance sheets

Sep 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

$418.5 M(+2.6%)$407.9 M(-0.6%)$410.5 M(-12.6%)$469.8 M(-1.5%)$477.0 M(-5.7%)$505.9 M(-1.9%)$515.5 M(-1.0%)$520.7 M(-3.3%)$538.2 M(-5.1%)$567.3 M(-0.8%)$571.7 M(+0.5%)$569.0 M(+5.9%)$537.2 M(+2.8%)$522.4 M(+2.1%)$511.6 M(+5.7%)$483.8 M(+0.4%)$481.7 M(+1.3%)$475.4 M(-0.3%)$476.9 M(-11.4%)$538.2 M(+3.8%)$518.3 M(+2.7%)$504.9 M(+9.7%)$460.2 M(+4.3%)$441.4 M(+8.1%)$408.5 M(+4.0%)$392.7 M(+4.8%)$374.7 M(+4.7%)$357.8 M(+0.4%)$356.5 M(+2.2%)$349.0 M(+13.5%)$307.4 M

Current Assets

$22.5 M(+164.4%)$8.5 M(-1.1%)$8.6 M(-81.9%)$47.6 M(+168.4%)$17.7 M(+93.7%)$9.2 M(-29.5%)$13.0 M(-24.3%)$17.1 M(-7.1%)$18.4 M(+10.3%)$16.7 M(+33.1%)$12.6 M(-78.8%)$59.4 M(+625.3%)$8.2 M(-77.4%)$36.2 M(-15.1%)$42.6 M(+9.3%)$39.0 M(+73.0%)$22.5 M(-36.6%)$35.5 M(+415.7%)$6.9 M(-59.0%)$16.8 M(+49.0%)$11.3 M(-25.6%)$15.1 M(-20.1%)$18.9 M(-53.8%)$41.0 M(+371.9%)$8.7 M(-66.1%)$25.6 M(-26.6%)$34.8 M(-54.0%)$75.7 M(+36.0%)$55.6 M(+15.5%)$48.2 M(+6.7%)$45.2 M

Non Current Assets

$396.0 M(-0.8%)$399.4 M(-0.6%)$401.8 M(-4.8%)$422.3 M(-8.1%)$459.3 M(-7.5%)$496.8 M(-1.1%)$502.5 M(-0.2%)$503.6 M(-3.1%)$519.8 M(-5.6%)$550.6 M(-1.5%)$559.2 M(+9.7%)$509.6 M(-3.7%)$529.0 M(+8.8%)$486.2 M(+3.7%)$469.0 M(+5.4%)$444.8 M(-3.1%)$459.1 M(+4.4%)$439.9 M(-6.4%)$470.0 M(-9.9%)$521.4 M(+2.8%)$507.0 M(+3.5%)$489.7 M(+11.0%)$441.3 M(+10.2%)$400.5 M(+0.1%)$399.9 M(+8.9%)$367.1 M(+8.0%)$339.9 M(+20.5%)$282.1 M(-6.2%)$300.9 M(+0.0%)$300.8 M(+14.7%)$262.3 M

Total Liabilities

$267.2 M(+5.3%)$253.7 M(-3.2%)$262.1 M(-14.9%)$307.8 M(+0.5%)$306.3 M(-7.9%)$332.5 M(-0.9%)$335.7 M(-1.4%)$340.3 M(-4.5%)$356.2 M(-4.2%)$371.6 M(+2.3%)$363.3 M(-0.5%)$365.3 M(+5.2%)$347.2 M(+1.4%)$342.4 M(-2.5%)$351.1 M(+8.1%)$324.9 M(-2.1%)$331.8 M(-2.4%)$340.0 M(-2.0%)$346.9 M(-6.7%)$371.6 M(+6.8%)$347.9 M(+4.9%)$331.7 M(+16.0%)$285.9 M(+7.3%)$266.4 M(+18.4%)$224.9 M(+7.3%)$209.7 M(+9.1%)$192.2 M(+13.5%)$169.4 M(+0.9%)$167.9 M(+6.9%)$157.0 M(-3.1%)$162.0 M

Current Liabilities

$19.4 M(+213.2%)$6.2 M(+16.9%)$5.3 M(-27.3%)$7.3 M(+25.6%)$5.8 M(-24.4%)$7.7 M(+25.0%)$6.1 M(-22.0%)$7.9 M(+35.5%)$5.8 M(-43.7%)$10.3 M(-50.0%)$20.6 M(+10.2%)$18.7 M(-42.3%)$32.4 M(+36.1%)$23.8 M(-36.7%)$37.6 M(+153.3%)$14.8 M(+134.7%)$6.3 M(-6.7%)$6.8 M(-8.6%)$7.4 M(-58.5%)$17.9 M(+60.0%)$11.2 M(-77.1%)$48.8 M(+678.2%)$6.3 M(-41.1%)$10.6 M(-4.1%)$11.1 M(+104.8%)$5.4 M(+67.6%)$3.2 M(-20.3%)$4.1 M(+27.8%)$3.2 M(-7.9%)$3.4 M(-45.4%)$6.3 M

Long Term Liabilities

$247.2 M(+0.1%)$246.9 M(-3.6%)$256.1 M(-14.6%)$299.7 M(-0.1%)$300.1 M(-7.5%)$324.2 M(-1.3%)$328.4 M(-1.0%)$331.8 M(-5.1%)$349.7 M(-3.0%)$360.5 M(+5.8%)$340.8 M(-1.2%)$344.8 M(+9.8%)$314.0 M(-1.1%)$317.4 M(+1.5%)$312.6 M(+1.1%)$309.2 M(-4.8%)$324.7 M(-2.3%)$332.4 M(-1.8%)$338.4 M(-4.0%)$352.5 M(+4.9%)$336.0 M(+19.3%)$281.5 M(+1.0%)$278.8 M(+9.4%)$254.8 M(+19.7%)$212.8 M(+4.5%)$203.7 M(+8.2%)$188.3 M(+14.2%)$164.8 M(+0.4%)$164.2 M(+7.3%)$153.0 M(-1.2%)$154.9 M

Shareholders Equity

$151.3 M(-1.9%)$154.2 M(+3.9%)$148.4 M(-8.4%)$162.0 M(-5.1%)$170.7 M(-1.6%)$173.4 M(-3.5%)$179.8 M(-0.3%)$180.4 M(-0.9%)$182.1 M(-7.0%)$195.7 M(-6.1%)$208.4 M(+2.3%)$203.7 M(+7.3%)$190.0 M(+5.5%)$180.0 M(+12.2%)$160.5 M(+0.9%)$159.0 M(+6.0%)$149.9 M(+10.7%)$135.4 M(+4.2%)$130.0 M(-22.0%)$166.6 M(-2.2%)$170.4 M(-1.6%)$173.1 M(-0.7%)$174.3 M(-0.4%)$175.0 M(-4.7%)$183.6 M(+0.4%)$182.9 M(+0.3%)$182.5 M(-3.1%)$188.3 M(-0.2%)$188.7 M(-1.7%)$192.0 M(+32.1%)$145.4 M

Book Value

$151.3 M(-1.9%)$154.2 M(+3.9%)$148.4 M(-8.4%)$162.0 M(-5.1%)$170.7 M(-1.6%)$173.4 M(-3.5%)$179.8 M(-0.3%)$180.4 M(-0.9%)$182.1 M(-7.0%)$195.7 M(-6.1%)$208.4 M(+2.3%)$203.7 M(+7.3%)$190.0 M(+5.5%)$180.0 M(+12.2%)$160.5 M(+0.9%)$159.0 M(+6.0%)$149.9 M(+10.7%)$135.4 M(+4.2%)$130.0 M(-22.0%)$166.6 M(-2.2%)$170.4 M(-1.6%)$173.1 M(-0.7%)$174.3 M(-0.4%)$175.0 M(-4.7%)$183.6 M(+0.4%)$182.9 M(+0.3%)$182.5 M(-3.1%)$188.3 M(-0.2%)$188.7 M(-1.7%)$192.0 M(+32.1%)$145.4 M

Working Capital

$3.2 M(+35.7%)$2.3 M(-29.8%)$3.3 M(-91.7%)$40.3 M(+237.7%)$11.9 M(+700.4%)$1.5 M(-78.2%)$6.8 M(-26.3%)$9.3 M(-26.6%)$12.7 M(+96.6%)$6.4 M(+180.1%)-$8.0 M(-119.7%)$40.7 M(+268.2%)-$24.2 M(-295.2%)$12.4 M(+145.7%)$5.0 M(-79.1%)$24.2 M(+49.0%)$16.2 M(-43.6%)$28.8 M(+5608.6%)-$522.0 K(+51.6%)-$1.1 M(-1147.6%)$103.0 K(+100.3%)-$33.7 M(-365.7%)$12.7 M(-58.2%)$30.3 M(+1352.3%)-$2.4 M(-112.0%)$20.2 M(-36.2%)$31.6 M(-55.9%)$71.6 M(+36.5%)$52.5 M(+17.3%)$44.7 M(+15.2%)$38.8 M

Cash And Cash Equivalents

$20.3 M(+263.4%)$5.6 M(-8.4%)$6.1 M(-86.6%)$45.3 M(+184.5%)$15.9 M(+133.4%)$6.8 M(-36.6%)$10.8 M(-27.9%)$14.9 M(+14.4%)$13.1 M(-12.1%)$14.8 M(+41.7%)$10.5 M(-75.7%)$43.0 M(+515.1%)$7.0 M(-80.1%)$35.2 M(-15.6%)$41.6 M(+10.4%)$37.7 M(+106.1%)$18.3 M(-42.4%)$31.8 M(+1364.6%)$2.2 M(-83.9%)$13.4 M(+68.6%)$8.0 M(-15.2%)$9.4 M(-38.0%)$15.2 M(-60.3%)$38.2 M(+531.7%)$6.0 M(-73.3%)$22.7 M(-29.0%)$31.9 M(-56.2%)$73.0 M(+35.4%)$53.9 M(+14.8%)$46.9 M(+6.4%)$44.1 M

Accounts Payable

$16.4 M(+405.4%)$3.2 M(+70.5%)$1.9 M(-48.7%)$3.7 M(+86.5%)$2.0 M(-49.3%)$3.9 M(+86.7%)$2.1 M(-46.7%)$3.9 M(+96.2%)$2.0 M(-73.6%)$7.6 M(-48.1%)$14.7 M(+17.8%)$12.5 M(-58.1%)$29.8 M(+45.7%)$20.5 M(-41.2%)$34.8 M(+200.2%)$11.6 M(+226.5%)$3.5 M(-13.0%)$4.1 M(-2.4%)$4.2 M(-69.7%)$13.8 M(+93.4%)$7.1 M(-84.2%)$45.0 M(+1694.7%)$2.5 M(-63.9%)$6.9 M(-10.5%)$7.8 M(+243.1%)$2.3 M(+451.2%)$410.0 K(-74.3%)$1.6 M(+304.1%)$395.0 K(-75.3%)$1.6 M(-52.4%)$3.4 M

Accounts Receivable

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

Short Term Debt

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

Long Term Debt

$247.2 M(+0.1%)$246.9 M(-3.6%)$256.1 M(-14.6%)$299.7 M(-0.1%)$300.1 M(-7.5%)$324.2 M(-1.3%)$328.4 M(-1.0%)$331.8 M(-5.1%)$349.7 M(-3.0%)$360.5 M(+5.8%)$340.8 M(-1.2%)$344.8 M(+9.8%)$314.0 M(-1.1%)$317.4 M(+1.5%)$312.6 M(+1.1%)$309.2 M(-4.8%)$324.7 M(-2.3%)$332.4 M(-1.8%)$338.4 M(-4.0%)$352.5 M(+4.9%)$336.0 M(+19.3%)$281.5 M(+1.0%)$278.8 M(+9.4%)$254.8 M(+19.7%)$212.8 M(+4.5%)$203.7 M(+8.2%)$188.3 M(+14.2%)$164.8 M(+0.4%)$164.2 M(+7.3%)$153.0 M(-1.2%)$154.9 M

Total Debt

$247.2 M(+0.1%)$246.9 M(-3.6%)$256.1 M(-14.6%)$299.7 M(-0.1%)$300.1 M(-7.5%)$324.2 M(-1.3%)$328.4 M(-1.0%)$331.8 M(-5.1%)$349.7 M(-3.0%)$360.5 M(+5.8%)$340.8 M(-1.2%)$344.8 M(+9.8%)$314.0 M(-1.1%)$317.4 M(+1.5%)$312.6 M(+1.1%)$309.2 M(-4.8%)$324.7 M(-2.3%)$332.4 M(-1.8%)$338.4 M(-4.0%)$352.5 M(+4.9%)$336.0 M(+19.3%)$281.5 M(+1.0%)$278.8 M(+9.4%)$254.8 M(+19.7%)$212.8 M(+4.5%)$203.7 M(+8.2%)$188.3 M(+14.2%)$164.8 M(+0.4%)$164.2 M(+7.3%)$153.0 M(-1.2%)$154.9 M

Debt To Equity

1.6(+1.9%)1.6(-7.5%)1.7(-6.5%)1.9(+5.1%)1.8(-5.9%)1.9(+2.2%)1.8(-0.5%)1.8(-4.2%)1.9(+4.3%)1.8(+12.2%)1.6(-3.0%)1.7(+2.4%)1.6(-6.3%)1.8(-9.7%)1.9(0%)1.9(-10.1%)2.2(-11.8%)2.5(-5.4%)2.6(+22.6%)2.1(+7.6%)2.0(+20.9%)1.6(+1.9%)1.6(+9.6%)1.5(+25.9%)1.2(+4.5%)1.1(+7.8%)1.0(+17.1%)0.9(+1.1%)0.9(+8.8%)0.8(-25.2%)1.1

Current Ratio

1.2(-15.9%)1.4(-15.3%)1.6(-75.1%)6.5(+113.7%)3.1(+157.1%)1.2(-43.9%)2.1(-2.8%)2.2(-31.4%)3.2(+95.1%)1.6(+167.2%)0.6(-80.8%)3.2(+1172.0%)0.3(-83.5%)1.5(+34.5%)1.1(-57.0%)2.6(-26.3%)3.6(-31.9%)5.2(+463.4%)0.9(-1.1%)0.9(-6.9%)1.0(+225.8%)0.3(-89.7%)3.0(-21.6%)3.9(+393.6%)0.8(-83.5%)4.7(-56.2%)10.8(-42.3%)18.6(+6.5%)17.5(+25.4%)14.0(+95.4%)7.2

Quick Ratio

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

Inventory

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

Retained Earnings

-$33.7 M(-9.3%)-$30.8 M(+15.8%)-$36.6 M(-59.2%)-$23.0 M(-60.6%)-$14.3 M(-23.8%)-$11.6 M(-123.6%)-$5.2 M(-13.5%)-$4.6 M(-48.3%)-$3.1 M(-129.6%)$10.4 M(-55.0%)$23.1 M(+24.9%)$18.5 M(+604.6%)$2.6 M(+135.9%)-$7.3 M(+72.7%)-$26.8 M(+5.3%)-$28.3 M(+23.9%)-$37.2 M(+28.7%)-$52.2 M(+9.3%)-$57.5 M(-176.5%)-$20.8 M(-18.1%)-$17.6 M(-18.9%)-$14.8 M(-9.9%)-$13.5 M(-6.5%)-$12.7 M(-266.5%)$7.6 M(+7.2%)$7.1 M(-2.5%)$7.3 M(+803.5%)$805.0 K(-88.4%)$6.9 M(+0.8%)$6.9 M(+1.5%)$6.8 M

PB Ratio

0.8(-2.6%)0.8(-14.4%)0.9(-8.2%)1.0(+11.4%)0.9(+15.8%)0.8(0%)0.8(+2.7%)0.7(+21.3%)0.6(-10.3%)0.7(-19.1%)0.8(+16.7%)0.7(-1.4%)0.7(-1.4%)0.7(+1.4%)0.7(+21.7%)0.6(+42.9%)0.4(-6.7%)0.5(+7.1%)0.4(-53.3%)0.9(-1.1%)0.9(-2.1%)0.9(+3.3%)0.9(+11.1%)0.8(-6.9%)0.9(+3.6%)0.8(+2.4%)0.8(-2.4%)0.8(-9.7%)0.9(-6.1%)1.0(+4.2%)0.9

Income statements

Sep 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

$0.1(-84.4%)$0.8(+214.9%)-$0.7(-116.1%)-$0.3(-321.4%)$0.1(+193.3%)-$0.1(-153.6%)$0.3(+55.6%)$0.2(+125.3%)-$0.7(-7.6%)-$0.7(-206.4%)$0.6(-51.2%)$1.3(+29.6%)$1.0(-41.3%)$1.7(+438.7%)$0.3(-63.5%)$0.8(-32.0%)$1.3(+119.3%)$0.6(+123.7%)-$2.4(-4920.0%)$0.1(-61.5%)$0.1(-48.0%)$0.3(-10.7%)$0.3(+190.3%)-$0.3(-179.5%)$0.4(+5.4%)$0.4(+42.3%)$0.3(-16.1%)$0.3(+244.4%)$0.1(+152.9%)-$0.2(-134.0%)$0.5

TTM EPS

-$0.1(-28.6%)-$0.1(+92.9%)-$1.0(-2375.0%)-$0.0(-108.9%)$0.5(+212.5%)-$0.4(+56.0%)-$0.9(-59.6%)-$0.6(-209.6%)$0.5(-76.5%)$2.2(-51.3%)$4.5(+7.3%)$4.2(+11.0%)$3.8(-6.6%)$4.1(+36.9%)$3.0(+1046.2%)$0.3(+148.2%)-$0.5(+67.5%)-$1.7(+16.2%)-$2.0(-378.9%)$0.7(+102.9%)$0.3(-42.6%)$0.6(-16.4%)$0.7(+2.8%)$0.7(-46.6%)$1.3(+29.1%)$1.0(+110.2%)$0.5(-32.9%)$0.7(-20.6%)$0.9(-14.8%)$1.1(-36.5%)$1.7

Revenue

$2.6 M(-77.5%)$11.6 M(+246.8%)-$7.9 M(-179.9%)-$2.8 M(-188.3%)$3.2 M(+535.2%)-$735.0 K(-114.3%)$5.2 M(+35.4%)$3.8 M(+145.8%)-$8.3 M(+22.0%)-$10.6 M(-198.5%)$10.8 M(-51.4%)$22.2 M(+52.6%)$14.6 M(-38.6%)$23.7 M(+205.6%)$7.8 M(-40.4%)$13.0 M(-32.4%)$19.2 M(+113.5%)$9.0 M(+129.2%)-$30.9 M(-1682.5%)$2.0 M(-33.2%)$2.9 M(-34.2%)$4.4 M(-7.1%)$4.8 M(+259.7%)-$3.0 M(-148.1%)$6.2 M(+6.3%)$5.9 M(+18.4%)$5.0 M(-2.0%)$5.1 M(+153.7%)$2.0 M(+271.7%)-$1.2 M(-120.0%)$5.8 M

TTM Revenue

$3.5 M(-14.5%)$4.1 M(+149.2%)-$8.3 M(-272.6%)$4.8 M(-58.0%)$11.4 M(+15127.6%)-$76.0 K(+99.2%)-$10.0 M(-130.5%)-$4.3 M(-130.7%)$14.1 M(-61.9%)$36.9 M(-48.2%)$71.3 M(+4.5%)$68.2 M(+15.6%)$59.0 M(-7.4%)$63.7 M(+29.9%)$49.0 M(+374.4%)$10.3 M(+1539.1%)-$718.0 K(+95.8%)-$17.0 M(+21.1%)-$21.6 M(-253.1%)$14.1 M(+54.0%)$9.2 M(-26.5%)$12.5 M(-10.2%)$13.9 M(-1.1%)$14.0 M(-36.4%)$22.1 M(+23.7%)$17.9 M(+64.8%)$10.8 M(-7.3%)$11.7 M(-6.1%)$12.4 M(-8.8%)$13.6 M(-32.2%)$20.1 M

Total Expenses

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

Operating Expenses

$920.0 K(-27.8%)$1.3 M(+11.5%)$1.1 M(-10.9%)$1.3 M(-8.2%)$1.4 M(+13.8%)$1.2 M(-8.7%)$1.3 M(-1.8%)$1.4 M(+8.7%)$1.3 M(+169.4%)-$1.8 M(-174.3%)$2.4 M(-52.5%)$5.1 M(+268.6%)$1.4 M(+11.1%)$1.3 M(-65.0%)$3.6 M(+127.9%)$1.6 M(-36.8%)$2.5 M(+82.9%)$1.4 M(+11.1%)$1.2 M(-2.1%)$1.2 M(+7.4%)$1.2 M(+6.2%)$1.1 M(+3.7%)$1.1 M(-3.7%)$1.1 M(+4.4%)$1.1 M(+21.1%)$868.0 K(-40.4%)$1.5 M(+61.4%)$903.0 K(+10.5%)$817.0 K(-27.1%)$1.1 M(+20.0%)$934.0 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

$1.7 M(-83.7%)$10.3 M(+214.1%)-$9.0 M(-120.3%)-$4.1 M(-328.1%)$1.8 M(+191.7%)-$2.0 M(-151.6%)$3.8 M(+56.3%)$2.4 M(+125.5%)-$9.6 M(-8.3%)-$8.8 M(-205.5%)$8.4 M(-51.1%)$17.1 M(+29.8%)$13.2 M(-41.3%)$22.4 M(+437.6%)$4.2 M(-63.5%)$11.4 M(-31.8%)$16.8 M(+118.9%)$7.7 M(+123.8%)-$32.2 M(-4655.2%)$706.0 K(-59.9%)$1.8 M(-47.5%)$3.4 M(-10.2%)$3.7 M(+191.1%)-$4.1 M(-179.1%)$5.2 M(+3.7%)$5.0 M(+43.0%)$3.5 M(-15.8%)$4.2 M(+253.2%)$1.2 M(+151.5%)-$2.3 M(-146.9%)$4.9 M

TTM Net Income

-$1.1 M(-11.0%)-$1.0 M(+92.3%)-$13.3 M(-2764.5%)-$465.0 K(-107.7%)$6.1 M(+215.1%)-$5.3 M(+56.5%)-$12.1 M(-60.0%)-$7.6 M(-207.4%)$7.1 M(-76.3%)$29.8 M(-51.2%)$61.1 M(+7.4%)$56.9 M(+11.0%)$51.2 M(-6.6%)$54.8 M(+36.9%)$40.0 M(+983.6%)$3.7 M(+152.5%)-$7.0 M(+68.1%)-$22.0 M(+16.3%)-$26.3 M(-375.7%)$9.6 M(+101.0%)$4.8 M(-41.8%)$8.2 M(-16.7%)$9.8 M(+2.5%)$9.6 M(-46.3%)$17.8 M(+29.0%)$13.8 M(+111.3%)$6.5 M(-17.4%)$7.9 M(-7.8%)$8.6 M(-12.4%)$9.8 M(-40.3%)$16.4 M

Net Margin

64.7%(-27.3%)89.0%--56.3%-73.9%(+15.4%)64.0%-82.9%(+7.2%)77.4%(+0.7%)76.9%(-15.0%)90.4%(-4.5%)94.7%(+76.0%)53.8%(-38.8%)87.9%(+1.0%)87.1%(+2.5%)84.9%-36.1%(-40.1%)60.2%(-20.1%)75.4%(-3.3%)77.9%-83.1%(-2.4%)85.2%(+20.7%)70.6%(-14.1%)82.1%(+39.2%)59.0%-83.9%

EBIT

$5.7 M(-60.5%)$14.4 M(+422.6%)-$4.5 M(-877.3%)$576.0 K(-91.4%)$6.7 M(+120.3%)$3.0 M(-64.9%)$8.7 M(+20.0%)$7.2 M(+247.6%)-$4.9 M(-0.4%)-$4.9 M(-140.7%)$12.0 M(-43.7%)$21.3 M(+22.4%)$17.4 M(-34.8%)$26.7 M(+196.5%)$9.0 M(-43.5%)$15.9 M(-24.8%)$21.2 M(+68.5%)$12.6 M(+146.2%)-$27.2 M(-647.9%)$5.0 M(-20.2%)$6.2 M(-11.0%)$7.0 M(-2.6%)$7.2 M(+778.7%)-$1.1 M(-114.0%)$7.6 M(+5.7%)$7.2 M(+39.7%)$5.1 M(-10.6%)$5.7 M(+114.1%)$2.7 M(+384.3%)-$942.0 K(-115.1%)$6.3 M

TTM EBIT

$16.3 M(-5.8%)$17.3 M(+194.5%)$5.9 M(-69.2%)$19.0 M(-25.9%)$25.7 M(+82.6%)$14.1 M(+129.3%)$6.1 M(-35.0%)$9.4 M(-59.8%)$23.5 M(-48.7%)$45.8 M(-40.8%)$77.4 M(+4.0%)$74.4 M(+7.8%)$69.0 M(-5.2%)$72.8 M(+24.0%)$58.7 M(+161.0%)$22.5 M(+95.1%)$11.5 M(+434.0%)-$3.5 M(+61.8%)-$9.0 M(-135.6%)$25.4 M(+31.2%)$19.4 M(-6.5%)$20.7 M(-0.8%)$20.9 M(+11.0%)$18.8 M(-26.5%)$25.6 M(+23.6%)$20.7 M(+64.3%)$12.6 M(-8.2%)$13.7 M(-3.2%)$14.2 M(-6.8%)$15.2 M(-30.2%)$21.8 M

EBITDA

$5.7 M(-60.5%)$14.4 M(+427.7%)-$4.4 M(-750.1%)$678.0 K(-90.0%)$6.8 M(+116.5%)$3.1 M(-64.1%)$8.8 M(+19.7%)$7.3 M(+252.9%)-$4.8 M(-0.4%)-$4.8 M(-139.5%)$12.1 M(-43.4%)$21.4 M(+22.4%)$17.5 M(-34.7%)$26.7 M(+195.4%)$9.1 M(-43.4%)$16.0 M(-24.8%)$21.3 M(+68.3%)$12.6 M(+146.5%)-$27.2 M(-641.6%)$5.0 M(-20.0%)$6.3 M(-11.0%)$7.0 M(-2.6%)$7.2 M(+816.4%)-$1.0 M(-113.3%)$7.6 M(+5.6%)$7.2 M(+39.4%)$5.2 M(-10.5%)$5.8 M(+112.0%)$2.7 M(+405.4%)-$893.0 K(-114.2%)$6.3 M

TTM EBITDA

$16.4 M(-6.3%)$17.5 M(+181.2%)$6.2 M(-67.9%)$19.4 M(-25.5%)$26.1 M(+80.3%)$14.5 M(+121.2%)$6.5 M(-33.6%)$9.8 M(-58.7%)$23.9 M(-48.3%)$46.1 M(-40.6%)$77.6 M(+4.1%)$74.6 M(+7.7%)$69.2 M(-5.2%)$73.1 M(+23.9%)$59.0 M(+159.6%)$22.7 M(+93.6%)$11.7 M(+460.2%)-$3.3 M(+63.2%)-$8.8 M(-134.6%)$25.6 M(+30.9%)$19.5 M(-6.4%)$20.9 M(-0.8%)$21.1 M(+10.8%)$19.0 M(-26.3%)$25.8 M(+23.4%)$20.9 M(+63.4%)$12.8 M(-8.1%)$13.9 M(-3.2%)$14.4 M(-6.7%)$15.4 M(-30.0%)$22.0 M

Selling, General & Administrative Expenses

$920.0 K(-27.8%)$1.3 M(+11.5%)$1.1 M(-10.9%)$1.3 M(+6.6%)$1.2 M(-2.0%)$1.2 M(-7.4%)$1.3 M(-3.1%)$1.4 M(+8.7%)$1.3 M(+169.4%)-$1.8 M(-179.0%)$2.3 M(-25.2%)$3.1 M(+162.4%)$1.2 M(-6.8%)$1.3 M(-2.1%)$1.3 M(+17.9%)$1.1 M(-11.1%)$1.2 M(-10.1%)$1.4 M(-10.3%)$1.5 M(+21.3%)$1.2 M(+7.4%)$1.2 M(+6.2%)$1.1 M(+3.7%)$1.1 M(-3.7%)$1.1 M(+4.4%)$1.1 M(+21.1%)$868.0 K(-41.3%)$1.5 M(+63.8%)$903.0 K(+10.5%)$817.0 K(-27.1%)$1.1 M(+20.0%)$934.0 K

TTM SGA

$4.6 M(-5.8%)$4.9 M(+0.9%)$4.9 M(-3.6%)$5.0 M(-1.7%)$5.1 M(-1.1%)$5.2 M(+142.1%)$2.1 M(-31.2%)$3.1 M(-35.3%)$4.8 M(+1.9%)$4.7 M(-39.4%)$7.8 M(+15.0%)$6.8 M(+41.4%)$4.8 M(-1.1%)$4.8 M(-2.1%)$5.0 M(-4.5%)$5.2 M(-3.0%)$5.3 M(+1.1%)$5.3 M(+5.3%)$5.0 M(+10.1%)$4.6 M(+3.5%)$4.4 M(+2.6%)$4.3 M(+5.6%)$4.1 M(-9.4%)$4.5 M(+4.5%)$4.3 M(+5.8%)$4.1 M(-5.9%)$4.3 M(+14.4%)$3.8 M(-2.2%)$3.9 M(+0.3%)$3.8 M(+4.0%)$3.7 M

Depreciation And Amortization

$0.0(0%)$0.0(-100.0%)$69.0 K(-32.4%)$102.0 K(0%)$102.0 K(0%)$102.0 K(0%)$102.0 K(0%)$102.0 K(0%)$102.0 K(0%)$102.0 K(-1.0%)$103.0 K(+83.9%)$56.0 K(+1.8%)$55.0 K(-3.5%)$57.0 K(+5.6%)$54.0 K(0%)$54.0 K(0%)$54.0 K(+10.2%)$49.0 K(0%)$49.0 K(0%)$49.0 K(+2.1%)$48.0 K(-2.0%)$49.0 K(0%)$49.0 K(0%)$49.0 K(+2.1%)$48.0 K(-2.0%)$49.0 K(0%)$49.0 K(+2.1%)$48.0 K(-2.0%)$49.0 K(0%)$49.0 K(0%)$49.0 K

TTM D&A

$171.0 K(-37.4%)$273.0 K(-27.2%)$375.0 K(-8.1%)$408.0 K(0%)$408.0 K(0%)$408.0 K(0%)$408.0 K(-0.2%)$409.0 K(+12.7%)$363.0 K(+14.9%)$316.0 K(+16.6%)$271.0 K(+22.1%)$222.0 K(+0.9%)$220.0 K(+0.5%)$219.0 K(+3.8%)$211.0 K(+2.4%)$206.0 K(+2.5%)$201.0 K(+3.1%)$195.0 K(0%)$195.0 K(0%)$195.0 K(0%)$195.0 K(0%)$195.0 K(0%)$195.0 K(0%)$195.0 K(+0.5%)$194.0 K(-0.5%)$195.0 K(0%)$195.0 K(0%)$195.0 K(-0.5%)$196.0 K(+0.5%)$195.0 K(0%)$195.0 K

Interest Expense

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

TTM Interest Expense

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

Income Tax

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

TTM Income Tax

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

PE Ratio

----25.0---15.8(+252.1%)4.5(+57.0%)2.9(+10.8%)2.6(-5.2%)2.7(+11.5%)2.4(-17.3%)3.0(-89.3%)27.5---15.7(-52.6%)33.2(+68.6%)19.7(+22.2%)16.1(+7.8%)14.9(+66.8%)8.9(-19.6%)11.1(-51.4%)22.9(+40.5%)16.3(+13.8%)14.3(+8.1%)13.3(+58.7%)8.3

PS Ratio

32.5(+11.4%)29.2(+281.5%)-16.1(-148.4%)33.2(+151.9%)13.2(+100.8%)-1736.5(-12640.0%)-13.6(+56.0%)-30.9(-495.6%)7.8(+116.6%)3.6(+47.4%)2.5(+14.5%)2.1(-9.3%)2.4(+12.4%)2.1(-12.5%)2.4(-74.1%)9.3(+110.5%)-87.9(-2377.2%)-3.5(-40.9%)-2.5(-123.8%)10.6(-37.5%)16.9(+31.7%)12.9(+13.7%)11.3(+12.2%)10.1(+40.2%)7.2(-16.1%)8.6(-38.0%)13.8(+1.7%)13.6(-3.7%)14.1(+0.9%)14.0(+104.1%)6.8

Cashflow statements

Sep 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

$19.3 M(+43.2%)$13.4 M(+45.9%)$9.2 M(-73.3%)$34.6 M(-9.4%)$38.2 M(+682.5%)$4.9 M(+23.3%)$4.0 M(-83.6%)$24.2 M(+79.2%)$13.5 M(+230.6%)-$10.3 M(+57.6%)-$24.4 M(-319.9%)$11.1 M(+153.0%)-$20.9 M(-161.7%)-$8.0 M(-237.3%)$5.8 M(-84.7%)$38.1 M(+1229.1%)-$3.4 M(-108.8%)$38.2 M(+394.4%)$7.7 M(+222.8%)-$6.3 M(+87.7%)-$50.9 M(-2285.1%)-$2.1 M(+95.0%)-$42.3 M(-719.0%)-$5.2 M(+75.5%)-$21.1 M(-5.1%)-$20.0 M(+63.5%)-$54.8 M(-336.8%)$23.2 M(+4879.6%)$465.0 K(+101.0%)-$44.1 M(-241.5%)$31.2 M

TTM CFO

$76.5 M(-19.8%)$95.4 M(+9.9%)$86.8 M(+6.5%)$81.6 M(+14.6%)$71.2 M(+53.1%)$46.5 M(+48.6%)$31.3 M(+962.0%)$2.9 M(+129.1%)-$10.1 M(+77.3%)-$44.5 M(-5.5%)-$42.2 M(-251.5%)-$12.0 M(-179.9%)$15.0 M(-53.9%)$32.6 M(-58.6%)$78.7 M(-2.4%)$80.6 M(+122.7%)$36.2 M(+418.7%)-$11.4 M(+78.0%)-$51.7 M(+49.2%)-$101.6 M(-1.1%)-$100.5 M(-42.3%)-$70.6 M(+20.2%)-$88.5 M(+12.4%)-$101.1 M(-38.9%)-$72.8 M(-42.0%)-$51.2 M(+32.0%)-$75.3 M(-806.0%)$10.7 M(+137.0%)-$28.9 M(+32.3%)-$42.7 M(-702.6%)$7.1 M

Cash From Investing

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

TTM CFI

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

Cash From Financing

-$4.6 M(+67.4%)-$14.0 M(+71.2%)-$48.5 M(-840.2%)-$5.2 M(+82.3%)-$29.1 M(-229.3%)-$8.8 M(-8.6%)-$8.1 M(+63.6%)-$22.3 M(-45.9%)-$15.3 M(-203.9%)$14.7 M(+279.5%)-$8.2 M(-132.8%)$25.0 M(+444.9%)-$7.2 M(-577.6%)$1.5 M(+180.2%)-$1.9 M(+89.9%)-$18.7 M(-85.2%)-$10.1 M(-18.3%)-$8.5 M(+55.0%)-$19.0 M(-261.5%)$11.8 M(-76.3%)$49.5 M(+1469.4%)-$3.6 M(-118.8%)$19.3 M(-48.4%)$37.3 M(+740.2%)$4.4 M(-58.8%)$10.8 M(-21.9%)$13.8 M(+439.0%)-$4.1 M(-162.8%)$6.5 M(-86.2%)$47.0 M(+1085.4%)-$4.8 M

TTM CFF

-$72.1 M(+25.4%)-$96.6 M(-5.6%)-$91.5 M(-78.9%)-$51.2 M(+25.1%)-$68.3 M(-25.3%)-$54.5 M(-75.9%)-$31.0 M(+0.2%)-$31.1 M(-291.8%)$16.2 M(-33.2%)$24.2 M(+119.3%)$11.0 M(-36.3%)$17.3 M(+165.9%)-$26.3 M(+9.8%)-$29.2 M(+25.6%)-$39.3 M(+30.4%)-$56.4 M(-117.8%)-$25.9 M(-176.7%)$33.7 M(-12.8%)$38.7 M(-49.7%)$76.9 M(-24.9%)$102.4 M(+78.6%)$57.4 M(-20.1%)$71.8 M(+8.2%)$66.3 M(+165.8%)$24.9 M(-7.6%)$27.0 M(-57.3%)$63.2 M(+41.6%)$44.6 M(-18.5%)$54.8 M(+21.6%)$45.0 M(+961.4%)-$5.2 M

Free Cash Flow

$19.3 M(+43.2%)$13.4 M(+45.9%)$9.2 M(-73.3%)$34.6 M(-9.4%)$38.2 M(+682.5%)$4.9 M(+23.3%)$4.0 M(-83.6%)$24.2 M(+79.2%)$13.5 M(+230.6%)-$10.3 M(+57.6%)-$24.4 M(-319.9%)$11.1 M(+153.0%)-$20.9 M(-161.7%)-$8.0 M(-237.3%)$5.8 M(-84.7%)$38.1 M(+1229.1%)-$3.4 M(-108.8%)$38.2 M(+394.4%)$7.7 M(+222.8%)-$6.3 M(+87.7%)-$50.9 M(-2285.1%)-$2.1 M(+95.0%)-$42.3 M(-719.0%)-$5.2 M(+75.5%)-$21.1 M(-5.1%)-$20.0 M(+63.5%)-$54.8 M(-336.8%)$23.2 M(+4879.6%)$465.0 K(+101.0%)-$44.1 M(-241.5%)$31.2 M

TTM FCF

$76.5 M(-19.8%)$95.4 M(+9.9%)$86.8 M(+6.5%)$81.6 M(+14.6%)$71.2 M(+53.1%)$46.5 M(+48.6%)$31.3 M(+962.0%)$2.9 M(+129.1%)-$10.1 M(+77.3%)-$44.5 M(-5.5%)-$42.2 M(-251.5%)-$12.0 M(-179.9%)$15.0 M(-53.9%)$32.6 M(-58.6%)$78.7 M(-2.4%)$80.6 M(+122.7%)$36.2 M(+418.7%)-$11.4 M(+78.0%)-$51.7 M(+49.2%)-$101.6 M(-1.1%)-$100.5 M(-42.3%)-$70.6 M(+20.2%)-$88.5 M(+12.4%)-$101.1 M(-38.9%)-$72.8 M(-42.0%)-$51.2 M(+32.0%)-$75.3 M(-806.0%)$10.7 M(+137.0%)-$28.9 M(+32.3%)-$42.7 M(-702.6%)$7.1 M

CAPEX

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

TTM CAPEX

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

Dividends Paid

$4.6 M(-0.0%)$4.6 M(+0.0%)$4.6 M(-0.0%)$4.6 M(+0.0%)$4.6 M(+3.0%)$4.4 M(+0.0%)$4.4 M(+11.4%)$4.0 M(+3.1%)$3.8 M(-0.0%)$3.9 M(+3.5%)$3.7 M(+12.1%)$3.3 M(+4.3%)$3.2 M(+9.0%)$2.9 M(+9.9%)$2.7 M(+11.0%)$2.4 M(+6.5%)$2.2 M(+0.1%)$2.2 M(-50.0%)$4.5 M(-0.0%)$4.5 M(-0.1%)$4.5 M(+0.2%)$4.5 M(-0.4%)$4.5 M(+0.1%)$4.5 M(-0.5%)$4.5 M(-0.1%)$4.5 M(-51.8%)$9.4 M(+109.8%)$4.5 M(-0.5%)$4.5 M(+0.2%)$4.5 M(+37.6%)$3.3 M

TTM Dividends Paid

$18.2 M(0%)$18.2 M(+0.7%)$18.1 M(+0.8%)$18.0 M(+3.4%)$17.4 M(+4.2%)$16.7 M(+3.6%)$16.1 M(+4.6%)$15.4 M(+4.4%)$14.7 M(+4.8%)$14.1 M(+7.1%)$13.1 M(+8.8%)$12.1 M(+8.3%)$11.1 M(+9.2%)$10.2 M(+7.1%)$9.5 M(-16.1%)$11.4 M(-15.6%)$13.5 M(-14.3%)$15.7 M(-12.5%)$17.9 M(-0.1%)$17.9 M(-0.0%)$18.0 M(-0.1%)$18.0 M(-0.2%)$18.0 M(-21.3%)$22.9 M(+0.1%)$22.9 M(+0.1%)$22.9 M(+0.1%)$22.8 M(+36.6%)$16.7 M(+7.8%)$15.5 M(+8.7%)$14.3 M(+9.3%)$13.0 M

TTM Dividend Per Share

$1.36(0%)$1.36(+0.7%)$1.35(+0.8%)$1.34(+3.1%)$1.30(+4.0%)$1.25(+3.3%)$1.21(+4.3%)$1.16(+4.5%)$1.11(+4.7%)$1.06(+7.1%)$0.99(+8.8%)$0.91(+8.3%)$0.84(+9.1%)$0.77(+6.9%)$0.72(-16.3%)$0.86(-15.7%)$1.02(-14.3%)$1.19(-12.5%)$1.36(0%)$1.36(0%)$1.36(0%)$1.36(0%)$1.36(-21.4%)$1.73(0%)$1.73(0%)$1.73(0%)$1.73(+27.2%)$1.36(0%)$1.36(0%)$1.36(0%)$1.36

TTM Dividend Yield

16.1%(+5.0%)15.3%(+12.7%)13.6%(+20.6%)11.3%(-2.5%)11.6%(-8.8%)12.7%(+6.5%)11.9%(+2.8%)11.6%(-14.1%)13.5%(+26.3%)10.7%(+40.3%)7.6%(-8.7%)8.3%(+3.0%)8.1%(+4.9%)7.7%(-5.7%)8.2%(-31.8%)12.0%(-44.5%)21.7%(-17.7%)26.3%(-21.2%)33.4%(+174.4%)12.2%(+4.0%)11.7%(+3.4%)11.3%(-2.1%)11.6%(-29.1%)16.3%(+12.2%)14.5%(-3.7%)15.1%(-2.1%)15.4%(+34.9%)11.4%(+10.7%)10.3%(+8.7%)9.5%(-0.8%)9.6%

Payout Ratio

269.9%(+511.8%)44.1%(+187.6%)-50.3%(+54.6%)-110.9%(-143.8%)252.9%(+212.3%)-225.2%(-293.8%)116.2%(-28.7%)162.9%(+504.6%)-40.3%(+7.7%)-43.6%(-198.1%)44.5%(+129.0%)19.4%(-19.6%)24.2%(+85.8%)13.0%(-79.6%)63.6%(+204.2%)20.9%(+56.0%)13.4%(-54.3%)29.3%(+310.2%)-13.9%(-102.2%)635.3%(+149.4%)254.7%(+90.6%)133.6%(+10.9%)120.5%(+209.9%)-109.7%(-225.9%)87.1%(-3.7%)90.5%(-66.3%)268.4%(+149.3%)107.7%(-71.8%)382.2%(+294.5%)-196.5%(-393.6%)66.9%