REPL logo

Replimune (REPL) 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, 2017

Total Assets

$498.2 M(-6.9%)$535.0 M(+9.7%)$487.7 M(-8.5%)$532.9 M(-5.2%)$562.4 M(-6.9%)$603.9 M(-6.6%)$646.6 M(-4.7%)$678.5 M(+55.6%)$436.1 M(-5.1%)$459.4 M(-0.4%)$461.2 M(-5.0%)$485.3 M(-3.6%)$503.5 M(-3.9%)$523.7 M(-3.6%)$543.1 M(-2.9%)$559.2 M(+78.0%)$314.2 M(-4.7%)$329.6 M(+40.8%)$234.1 M(-6.5%)$250.4 M(+65.4%)$151.4 M(+5.5%)$143.5 M(-7.0%)$154.3 M(+1.4%)$152.2 M(-1.1%)$153.8 M(+159.4%)$59.3 M(-9.0%)$65.2 M---

Current Assets

$442.6 M(-7.8%)$480.3 M(+10.8%)$433.7 M(-9.5%)$479.2 M(-5.7%)$508.2 M(-7.6%)$550.0 M(-7.2%)$592.6 M(-5.0%)$624.0 M(+64.5%)$379.4 M(-5.6%)$401.9 M(-0.5%)$404.0 M(-5.6%)$427.8 M(-3.7%)$444.4 M(-4.3%)$464.6 M(-4.0%)$483.7 M(-3.1%)$499.4 M(+97.9%)$252.4 M(-5.7%)$267.7 M(+53.6%)$174.3 M(-8.7%)$190.9 M(+61.7%)$118.0 M(-7.6%)$127.7 M(-9.4%)$141.0 M(-2.7%)$144.9 M(-4.6%)$151.9 M(+175.0%)$55.2 M(-14.7%)$64.7 M---

Non Current Assets

$55.6 M(+1.7%)$54.6 M(+1.1%)$54.1 M(+0.5%)$53.8 M(-0.8%)$54.2 M(+0.7%)$53.8 M(-0.3%)$54.0 M(-1.1%)$54.6 M(-3.7%)$56.7 M(-1.4%)$57.5 M(+0.5%)$57.2 M(-0.5%)$57.5 M(-2.7%)$59.1 M(-0.1%)$59.2 M(-0.3%)$59.4 M(-0.7%)$59.8 M(-3.3%)$61.8 M(-0.0%)$61.8 M(+3.3%)$59.8 M(+0.5%)$59.5 M(+78.2%)$33.4 M(+111.5%)$15.8 M(+18.4%)$13.3 M(+84.3%)$7.2 M(+271.5%)$1.9 M(-52.1%)$4.1 M(+808.3%)$448.0 K---

Total Liabilities

$116.7 M(+7.6%)$108.5 M(-4.2%)$113.2 M(+1.6%)$111.4 M(+14.6%)$97.2 M(+8.2%)$89.9 M(-1.6%)$91.3 M(+9.7%)$83.2 M(+59.9%)$52.0 M(+5.8%)$49.2 M(-1.6%)$50.0 M(+4.6%)$47.8 M(+3.7%)$46.1 M(+3.0%)$44.7 M(+0.7%)$44.4 M(+3.2%)$43.0 M(-18.6%)$52.9 M(+2.1%)$51.8 M(+2.8%)$50.4 M(-4.7%)$52.9 M(+71.6%)$30.8 M(+130.0%)$13.4 M(-18.7%)$16.5 M(+84.1%)$8.9 M(+136.7%)$3.8 M(-96.1%)$98.0 M(+5.1%)$93.2 M---

Current Liabilities

$43.8 M(+22.7%)$35.7 M(-11.8%)$40.4 M(+4.6%)$38.6 M(-3.0%)$39.8 M(+23.5%)$32.2 M(-4.7%)$33.8 M(+27.8%)$26.5 M(+12.4%)$23.5 M(+15.9%)$20.3 M(-2.1%)$20.8 M(+13.5%)$18.3 M(+9.9%)$16.6 M(+10.6%)$15.0 M(+3.5%)$14.5 M(+11.8%)$13.0 M(+0.4%)$13.0 M(+9.2%)$11.9 M(+0.0%)$11.9 M(-16.5%)$14.2 M(+18.6%)$12.0 M(-8.2%)$13.1 M(+32.0%)$9.9 M(+159.6%)$3.8 M(+1.7%)$3.7 M(-16.7%)$4.5 M(-12.9%)$5.2 M---

Long Term Liabilities

$73.0 M(+0.2%)$72.8 M(+0.1%)$72.8 M(+0.1%)$72.7 M(+26.7%)$57.4 M(-0.4%)$57.6 M(+0.3%)$57.5 M(+1.3%)$56.7 M(+99.2%)$28.5 M(-1.3%)$28.9 M(-1.2%)$29.2 M(-0.9%)$29.5 M(+0.2%)$29.4 M(-0.8%)$29.7 M(-0.6%)$29.8 M(-0.5%)$30.0 M(-24.8%)$39.9 M(-0.0%)$39.9 M(+3.6%)$38.5 M(-0.3%)$38.6 M(+105.4%)$18.8 M(+5499.7%)$336.0 K(-94.9%)$6.6 M(+28.1%)$5.1 M(+14177.8%)$36.0 K(-100.0%)$93.5 M(+6.2%)$88.1 M---

Shareholders Equity

$381.5 M(-10.6%)$426.5 M(+13.9%)$374.5 M(-11.2%)$421.5 M(-9.4%)$465.2 M(-9.5%)$514.0 M(-7.4%)$555.3 M(-6.7%)$595.3 M(+55.0%)$384.1 M(-6.4%)$410.3 M(-0.2%)$411.2 M(-6.0%)$437.5 M(-4.3%)$457.4 M(-4.5%)$479.0 M(-4.0%)$498.7 M(-3.4%)$516.2 M(+97.5%)$261.4 M(-5.9%)$277.8 M(+51.2%)$183.7 M(-7.0%)$197.6 M(+63.8%)$120.6 M(-7.3%)$130.2 M(-5.6%)$137.9 M(-3.8%)$143.2 M(-4.5%)$150.0 M(+487.7%)-$38.7 M(-37.9%)-$28.1 M---

Book Value

$381.5 M(-10.6%)$426.5 M(+13.9%)$374.5 M(-11.2%)$421.5 M(-9.4%)$465.2 M(-9.5%)$514.0 M(-7.4%)$555.3 M(-6.7%)$595.3 M(+55.0%)$384.1 M(-6.4%)$410.3 M(-0.2%)$411.2 M(-6.0%)$437.5 M(-4.3%)$457.4 M(-4.5%)$479.0 M(-4.0%)$498.7 M(-3.4%)$516.2 M(+97.5%)$261.4 M(-5.9%)$277.8 M(+51.2%)$183.7 M(-7.0%)$197.6 M(+63.8%)$120.6 M(-7.3%)$130.2 M(-5.6%)$137.9 M(-3.8%)$143.2 M(-4.5%)$150.0 M(+487.7%)-$38.7 M(-37.9%)-$28.1 M---

Working Capital

$398.8 M(-10.3%)$444.6 M(+13.1%)$393.2 M(-10.7%)$440.5 M(-5.9%)$468.3 M(-9.6%)$517.8 M(-7.3%)$558.8 M(-6.5%)$597.5 M(+67.9%)$355.9 M(-6.8%)$381.6 M(-0.4%)$383.2 M(-6.4%)$409.5 M(-4.3%)$427.7 M(-4.8%)$449.5 M(-4.2%)$469.2 M(-3.5%)$486.4 M(+103.1%)$239.4 M(-6.4%)$255.9 M(+57.6%)$162.4 M(-8.1%)$176.7 M(+66.6%)$106.0 M(-7.5%)$114.7 M(-12.5%)$131.1 M(-7.1%)$141.1 M(-4.7%)$148.1 M(+192.0%)$50.7 M(-14.8%)$59.5 M---

Cash And Cash Equivalents

$113.5 M(-25.2%)$151.7 M(+103.7%)$74.5 M(-23.8%)$97.7 M(+28.5%)$76.0 M(-28.6%)$106.5 M(-27.4%)$146.6 M(-29.1%)$206.7 M(+132.4%)$88.9 M(-20.8%)$112.2 M(+5.9%)$105.9 M(-19.9%)$132.3 M(-17.3%)$160.0 M(-16.9%)$192.5 M(+5.5%)$182.5 M(-43.8%)$324.5 M(+648.9%)$43.3 M(-58.7%)$104.8 M(+76.1%)$59.5 M(-5.6%)$63.0 M(+18.2%)$53.3 M(+38.9%)$38.4 M(+49.3%)$25.7 M(+22.1%)$21.1 M(-9.6%)$23.3 M(+80.3%)$12.9 M(-26.6%)$17.6 M---

Accounts Payable

$8.4 M(+873.4%)$864.0 K(-66.5%)$2.6 M(-34.0%)$3.9 M(-10.6%)$4.4 M(-10.6%)$4.9 M(-9.0%)$5.4 M(+47.0%)$3.6 M(-8.7%)$4.0 M(-10.8%)$4.5 M(+20.1%)$3.7 M(-4.8%)$3.9 M(+24.4%)$3.2 M(+32.4%)$2.4 M(+1.1%)$2.4 M(+0.2%)$2.4 M(-1.0%)$2.4 M(-31.8%)$3.5 M(+1.3%)$3.4 M(-45.1%)$6.3 M(-21.5%)$8.0 M(-26.4%)$10.8 M(+52.9%)$7.1 M(+371.9%)$1.5 M(-27.6%)$2.1 M(-27.4%)$2.9 M(+43.2%)$2.0 M---

Accounts Receivable

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

Short Term Debt

$4.0 M(+1.4%)$3.9 M(+0.6%)$3.9 M(+0.5%)$3.9 M(+1.2%)$3.8 M(+0.5%)$3.8 M(+1.1%)$3.8 M(+2.7%)$3.7 M(+1.6%)$3.6 M(-0.4%)$3.6 M(-0.4%)$3.6 M(+0.5%)$3.6 M(+3.5%)$3.5 M(+0.3%)$3.5 M(+0.7%)$3.5 M(+0.7%)$3.4 M(+2.6%)$3.3 M(+2.7%)$3.3 M(-0.8%)$3.3 M(-3.5%)$3.4 M(+411.9%)$665.0 K(+68.8%)$394.0 K(+100.0%)$0.0-------

Long Term Debt

$72.2 M(+0.2%)$72.0 M(+0.1%)$72.0 M(+0.1%)$72.0 M(+26.4%)$56.9 M(-0.2%)$57.0 M(+0.1%)$57.0 M(+0.5%)$56.7 M(+99.2%)$28.5 M(-1.3%)$28.9 M(-1.2%)$29.2 M(-0.9%)$29.5 M(+0.2%)$29.4 M(-0.8%)$29.7 M(-0.6%)$29.8 M(-0.5%)$30.0 M(-24.8%)$39.9 M(-0.0%)$39.9 M(+3.6%)$38.5 M(-0.3%)$38.6 M(+105.4%)$18.8 M(+5499.7%)$336.0 K(+100.0%)$0.0(-100.0%)$5.0 M------

Total Debt

$76.1 M(+0.2%)$76.0 M(+0.1%)$75.9 M(+0.1%)$75.8 M(+24.8%)$60.7 M(-0.2%)$60.8 M(+0.1%)$60.8 M(+0.6%)$60.4 M(+88.2%)$32.1 M(-1.2%)$32.5 M(-1.1%)$32.8 M(-0.8%)$33.1 M(+0.6%)$32.9 M(-0.7%)$33.1 M(-0.4%)$33.3 M(-0.4%)$33.4 M(-22.7%)$43.2 M(+0.2%)$43.1 M(+3.3%)$41.8 M(-0.6%)$42.0 M(+115.8%)$19.5 M(+2568.5%)$730.0 K(+100.0%)$0.0(-100.0%)$5.0 M(+100.0%)$0.0(0%)$0.0(0%)$0.0(0%)$0.0(0%)$0.0(0%)$0.0

Debt To Equity

0.2(+11.1%)0.2(-10.0%)0.2(+11.1%)0.2(+38.5%)0.1(+8.3%)0.1(+9.1%)0.1(+10.0%)0.1(+25.0%)0.1(0%)0.1(0%)0.1(0%)0.1(+14.3%)0.1(0%)0.1(0%)0.1(+16.7%)0.1(-64.7%)0.2(+6.3%)0.2(-30.4%)0.2(+9.5%)0.2(+31.3%)0.2(+1500.0%)0.0(+100.0%)0.0(-100.0%)0.0(+100.0%)0.0(0%)0.0(0%)0.0---

Current Ratio

10.1(-24.9%)13.5(+25.6%)10.7(-13.6%)12.4(-2.8%)12.8(-25.2%)17.1(-2.6%)17.5(-25.7%)23.6(+46.3%)16.1(-18.5%)19.8(+1.7%)19.5(-16.8%)23.4(-12.4%)26.7(-13.5%)30.9(-7.2%)33.3(-13.3%)38.4(+97.0%)19.5(-13.6%)22.5(+53.5%)14.7(+9.3%)13.4(+36.4%)9.8(+0.6%)9.8(-31.4%)14.3(-62.5%)38.1(-6.2%)40.6(+230.3%)12.3(-2.0%)12.5---

Quick Ratio

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

Inventory

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

Retained Earnings

-$808.1 M(-7.0%)-$755.1 M(-7.7%)-$701.3 M(-8.5%)-$646.2 M(-8.6%)-$595.1 M(-11.2%)-$535.0 M(-10.2%)-$485.5 M(-11.3%)-$436.2 M(-10.0%)-$396.6 M(-12.2%)-$353.5 M(-13.6%)-$311.2 M(-11.3%)-$279.5 M(-11.9%)-$249.8 M(-13.3%)-$220.5 M(-14.1%)-$193.2 M(-12.5%)-$171.7 M(-14.5%)-$149.9 M(-15.5%)-$129.8 M(-15.6%)-$112.3 M(-16.4%)-$96.5 M(-20.2%)-$80.3 M(-16.1%)-$69.2 M(-15.8%)-$59.8 M(-12.5%)-$53.1 M(-16.9%)-$45.4 M(-16.6%)-$39.0 M(-34.7%)-$28.9 M---

PB Ratio

2.0(+39.7%)1.4(+1.4%)1.4(+13.9%)1.2(-43.8%)2.2(-20.2%)2.7(+50.3%)1.8(-29.8%)2.6(+15.2%)2.2(+6.7%)2.1(+7.7%)1.9(-33.2%)2.9(-4.0%)3.0(-18.9%)3.8(+31.6%)2.9(-16.9%)3.4(-3.4%)3.5(-1.4%)3.6(+80.9%)2.0(-25.2%)2.7(-27.1%)3.6(+2.2%)3.6(+2.0%)3.5(+58.4%)2.2(-34.8%)3.4-----

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, 2017

EPS

-$0.7(+12.8%)-$0.8(+4.9%)-$0.8(-6.5%)-$0.8(+14.4%)-$0.9(-20.0%)-$0.8(-1.4%)-$0.7(-7.3%)-$0.7(+12.7%)-$0.8(-1.3%)-$0.8(-30.0%)-$0.6(-5.3%)-$0.6(-1.8%)-$0.6(-5.7%)-$0.5(-29.3%)-$0.4(+6.8%)-$0.4(+4.3%)-$0.5(-4.5%)-$0.4(-7.3%)-$0.4(+10.9%)-$0.5(-31.4%)-$0.3(-16.7%)-$0.3(-100.0%)-$0.1(+37.5%)-$0.2(+7.7%)-$0.3(+20.2%)-$0.3(-2.3%)-$0.3(-57.3%)-$0.2(+6.6%)-$0.2(-31.2%)-$0.2

TTM EPS

-$3.0(+6.7%)-$3.3(-0.9%)-$3.2(-2.5%)-$3.2(-2.6%)-$3.1(-3.7%)-$3.0(+1.0%)-$3.0(-4.9%)-$2.9(-4.4%)-$2.7(-9.2%)-$2.5(-11.1%)-$2.3(-9.2%)-$2.1(-6.7%)-$1.9(-5.4%)-$1.8(-5.1%)-$1.8(0%)-$1.8(+1.1%)-$1.8(-6.6%)-$1.7(-9.2%)-$1.5(-20.6%)-$1.3(-21.1%)-$1.0(-9.5%)-$0.9(+2.6%)-$1.0(+14.7%)-$1.1(-3.4%)-$1.1(-4.1%)-$1.1(-17.8%)-$0.9(-54.5%)-$0.6(-53.0%)-$0.4(-131.2%)-$0.2

Revenue

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

TTM Revenue

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

Total Expenses

$58.5 M(+2.8%)$56.9 M(-2.0%)$58.1 M(+3.5%)$56.1 M(-11.5%)$63.4 M(+14.7%)$55.3 M(+6.0%)$52.1 M(+27.0%)$41.0 M(+0.0%)$41.0 M(+2.5%)$40.0 M(+28.9%)$31.1 M(+7.3%)$29.0 M(+1.6%)$28.5 M(+7.3%)$26.6 M(+24.4%)$21.4 M(+8.3%)$19.7 M(+4.3%)$18.9 M(+10.3%)$17.1 M(+10.7%)$15.5 M(-1.4%)$15.7 M(+35.2%)$11.6 M(+13.0%)$10.3 M(+42.2%)$7.2 M(-15.5%)$8.6 M(+19.2%)$7.2 M(+32.0%)$5.4 M(-15.5%)$6.4 M(+57.3%)$4.1 M(+13.1%)$3.6 M(+33.6%)$2.7 M

Operating Expenses

$58.5 M(+2.8%)$56.9 M(-2.0%)$58.1 M(+3.5%)$56.1 M(-11.5%)$63.4 M(+14.7%)$55.3 M(+6.0%)$52.1 M(+27.0%)$41.0 M(+0.0%)$41.0 M(+2.5%)$40.0 M(+28.9%)$31.1 M(+7.3%)$29.0 M(+1.6%)$28.5 M(+7.3%)$26.6 M(+24.4%)$21.4 M(+8.3%)$19.7 M(+4.3%)$18.9 M(+10.3%)$17.1 M(+10.7%)$15.5 M(-1.4%)$15.7 M(+35.2%)$11.6 M(+13.0%)$10.3 M(+42.2%)$7.2 M(-15.5%)$8.6 M(+19.2%)$7.2 M(+32.0%)$5.4 M(-15.5%)$6.4 M(+57.3%)$4.1 M(+13.1%)$3.6 M(+33.6%)$2.7 M

Cost Of Goods Sold

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

TTM Cost Of Goods Sold

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

Gross Profit

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

TTM Gross Profit

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

Gross Margin

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

Operating Profit

-$58.5 M(-2.8%)-$56.9 M(+2.0%)-$58.1 M(-3.5%)-$56.1 M(+11.5%)-$63.4 M(-14.7%)-$55.3 M(-6.0%)-$52.1 M(-27.0%)-$41.0 M(-0.0%)-$41.0 M(-2.5%)-$40.0 M(-28.9%)-$31.1 M(-7.3%)-$29.0 M(-1.6%)-$28.5 M(-7.3%)-$26.6 M(-24.4%)-$21.4 M(-8.3%)-$19.7 M(-4.3%)-$18.9 M(-10.3%)-$17.1 M(-10.7%)-$15.5 M(+1.4%)-$15.7 M(-35.2%)-$11.6 M(-13.0%)-$10.3 M(-42.2%)-$7.2 M(+15.5%)-$8.6 M(-19.2%)-$7.2 M(-32.0%)-$5.4 M(+15.5%)-$6.4 M(-57.3%)-$4.1 M(-13.1%)-$3.6 M(-33.6%)-$2.7 M

TTM Operating Profit

-$229.6 M(+2.1%)-$234.5 M(-0.7%)-$232.9 M(-2.6%)-$226.9 M(-7.1%)-$211.8 M(-11.8%)-$189.4 M(-8.7%)-$174.2 M(-13.8%)-$153.1 M(-8.6%)-$141.1 M(-9.7%)-$128.6 M(-11.7%)-$115.1 M(-9.2%)-$105.4 M(-9.6%)-$96.2 M(-11.1%)-$86.6 M(-12.2%)-$77.1 M(-8.2%)-$71.3 M(-6.0%)-$67.3 M(-12.2%)-$60.0 M(-12.9%)-$53.1 M(-18.4%)-$44.9 M(-19.0%)-$37.7 M(-13.3%)-$33.3 M(-17.1%)-$28.4 M(-2.9%)-$27.6 M(-19.3%)-$23.2 M(-18.2%)-$19.6 M(-16.2%)-$16.9 M(-61.8%)-$10.4 M(-64.7%)-$6.3 M(-133.6%)-$2.7 M

Operating Margin

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

Net Income

-$53.1 M(+1.3%)-$53.8 M(+2.4%)-$55.1 M(-7.7%)-$51.1 M(+14.9%)-$60.0 M(-21.2%)-$49.6 M(-0.6%)-$49.2 M(-24.1%)-$39.7 M(+7.9%)-$43.1 M(-2.0%)-$42.3 M(-33.3%)-$31.7 M(-6.8%)-$29.7 M(-1.1%)-$29.4 M(-7.5%)-$27.3 M(-27.0%)-$21.5 M(+1.3%)-$21.8 M(-8.4%)-$20.1 M(-14.9%)-$17.5 M(-10.8%)-$15.8 M(+2.5%)-$16.2 M(-45.3%)-$11.1 M(-17.1%)-$9.5 M(-42.9%)-$6.7 M(+13.3%)-$7.7 M(-18.8%)-$6.5 M(+35.7%)-$10.0 M(-46.7%)-$6.8 M(-57.3%)-$4.4 M(+6.6%)-$4.7 M(-31.2%)-$3.6 M

TTM Net Income

-$213.0 M(+3.2%)-$220.0 M(-1.9%)-$215.8 M(-2.8%)-$210.0 M(-5.8%)-$198.5 M(-9.3%)-$181.6 M(-4.2%)-$174.3 M(-11.2%)-$156.7 M(-6.8%)-$146.7 M(-10.3%)-$133.0 M(-12.7%)-$118.0 M(-9.5%)-$107.8 M(-7.9%)-$99.9 M(-10.2%)-$90.7 M(-12.1%)-$80.9 M(-7.6%)-$75.2 M(-8.0%)-$69.6 M(-14.8%)-$60.6 M(-15.2%)-$52.6 M(-21.0%)-$43.5 M(-24.4%)-$35.0 M(-15.4%)-$30.3 M(+1.7%)-$30.8 M(+0.6%)-$31.0 M(-12.0%)-$27.7 M(-7.0%)-$25.9 M(-33.4%)-$19.4 M(-54.5%)-$12.6 M(-53.0%)-$8.2 M(-131.2%)-$3.6 M

Net Margin

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

EBIT

-$51.1 M(+1.4%)-$51.8 M(+2.6%)-$53.2 M(-8.3%)-$49.1 M(+16.4%)-$58.7 M(-23.2%)-$47.7 M(-0.7%)-$47.4 M(-24.0%)-$38.2 M(+10.2%)-$42.6 M(-2.0%)-$41.7 M(-33.9%)-$31.1 M(-7.0%)-$29.1 M(-1.1%)-$28.8 M(-7.6%)-$26.8 M(-27.8%)-$20.9 M(+0.2%)-$21.0 M(-9.0%)-$19.2 M(-15.6%)-$16.6 M(-11.7%)-$14.9 M(+3.0%)-$15.4 M(-40.3%)-$10.9 M(-15.1%)-$9.5 M(-42.9%)-$6.7 M(+13.3%)-$7.7 M(-18.8%)-$6.5 M(-18.8%)-$5.4 M(+40.7%)-$9.2 M(-124.3%)-$4.1 M(-13.1%)-$3.6 M(-33.6%)-$2.7 M

TTM EBIT

-$205.2 M(+3.6%)-$212.8 M(-2.0%)-$208.7 M(-2.9%)-$202.9 M(-5.7%)-$192.0 M(-9.2%)-$175.8 M(-3.5%)-$169.8 M(-10.6%)-$153.6 M(-6.3%)-$144.5 M(-10.5%)-$130.8 M(-12.9%)-$115.8 M(-9.7%)-$105.6 M(-8.3%)-$97.5 M(-10.9%)-$87.9 M(-13.0%)-$77.8 M(-8.4%)-$71.8 M(-8.5%)-$66.1 M(-14.3%)-$57.8 M(-14.1%)-$50.7 M(-19.4%)-$42.5 M(-22.1%)-$34.8 M(-14.8%)-$30.3 M(-15.5%)-$26.2 M(+8.8%)-$28.8 M(-14.2%)-$25.2 M(-12.7%)-$22.3 M(-13.9%)-$19.6 M(-88.1%)-$10.4 M(-64.7%)-$6.3 M(-133.6%)-$2.7 M

EBITDA

-$50.2 M(+1.8%)-$51.1 M(+2.7%)-$52.5 M(-8.4%)-$48.4 M(+16.6%)-$58.1 M(-23.4%)-$47.1 M(-0.5%)-$46.9 M(-24.9%)-$37.5 M(+10.5%)-$41.9 M(-2.1%)-$41.1 M(-34.3%)-$30.6 M(-7.1%)-$28.6 M(-1.1%)-$28.3 M(-7.7%)-$26.2 M(-28.3%)-$20.4 M(+0.6%)-$20.6 M(-9.3%)-$18.8 M(-15.8%)-$16.3 M(-11.7%)-$14.6 M(+4.5%)-$15.2 M(-39.9%)-$10.9 M(-15.2%)-$9.5 M(-43.1%)-$6.6 M(+13.4%)-$7.6 M(-18.9%)-$6.4 M(-18.8%)-$5.4 M(+40.9%)-$9.2 M(-125.3%)-$4.1 M(-13.1%)-$3.6 M(-33.8%)-$2.7 M

TTM EBITDA

-$202.1 M(+3.8%)-$210.1 M(-1.9%)-$206.1 M(-2.8%)-$200.4 M(-5.8%)-$189.5 M(-9.3%)-$173.4 M(-3.6%)-$167.4 M(-10.8%)-$151.1 M(-6.3%)-$142.2 M(-10.6%)-$128.5 M(-13.1%)-$113.7 M(-9.8%)-$103.5 M(-8.4%)-$95.5 M(-11.0%)-$86.1 M(-13.1%)-$76.1 M(-8.4%)-$70.2 M(-8.2%)-$64.9 M(-13.9%)-$57.0 M(-13.5%)-$50.2 M(-18.8%)-$42.2 M(-22.0%)-$34.6 M(-14.8%)-$30.1 M(-15.6%)-$26.1 M(+8.9%)-$28.6 M(-14.3%)-$25.0 M(-12.8%)-$22.2 M(-14.0%)-$19.5 M(-88.5%)-$10.3 M(-64.7%)-$6.3 M(-133.8%)-$2.7 M

Selling, General & Administrative Expenses

$15.5 M(+7.5%)$14.4 M(-11.0%)$16.2 M(+18.1%)$13.7 M(-7.0%)$14.7 M(-3.2%)$15.2 M(+1.1%)$15.0 M(+32.3%)$11.4 M(-10.8%)$12.7 M(+11.8%)$11.4 M(+11.2%)$10.3 M(-0.9%)$10.3 M(+10.7%)$9.3 M(+5.9%)$8.8 M(+48.1%)$6.0 M(+0.1%)$6.0 M(+6.1%)$5.6 M(-1.1%)$5.7 M(+9.2%)$5.2 M(+10.2%)$4.7 M(+15.8%)$4.1 M(+18.1%)$3.5 M(+43.0%)$2.4 M(+5.8%)$2.3 M(+6.4%)$2.1 M(+10.2%)$1.9 M(-24.2%)$2.6 M(+121.0%)$1.2 M(+4.7%)$1.1 M(+25.1%)$885.0 K

TTM SGA

$59.7 M(+1.3%)$59.0 M(-1.4%)$59.8 M(+1.9%)$58.7 M(+4.1%)$56.4 M(+3.6%)$54.4 M(+7.5%)$50.6 M(+10.5%)$45.8 M(+2.3%)$44.7 M(+8.2%)$41.3 M(+6.6%)$38.8 M(+12.4%)$34.5 M(+14.6%)$30.1 M(+14.2%)$26.4 M(+13.6%)$23.2 M(+3.4%)$22.4 M(+5.8%)$21.2 M(+7.8%)$19.7 M(+12.8%)$17.4 M(+19.0%)$14.7 M(+19.9%)$12.2 M(+18.8%)$10.3 M(+17.2%)$8.8 M(-1.7%)$8.9 M(+14.4%)$7.8 M(+15.3%)$6.8 M(+18.5%)$5.7 M(+81.3%)$3.2 M(+58.2%)$2.0 M(+125.1%)$885.0 K

Depreciation And Amortization

$925.0 K(+25.7%)$736.0 K(+4.4%)$705.0 K(+4.4%)$675.0 K(+3.2%)$654.0 K(+5.3%)$621.0 K(+17.6%)$528.0 K(-22.6%)$682.0 K(+10.5%)$617.0 K(-0.5%)$620.0 K(+12.9%)$549.0 K(+0.2%)$548.0 K(+3.0%)$532.0 K(+2.7%)$518.0 K(+4.9%)$494.0 K(+23.2%)$401.0 K(-5.7%)$425.0 K(+8.7%)$391.0 K(+14.3%)$342.0 K(+219.6%)$107.0 K(+154.8%)$42.0 K(0%)$42.0 K(0%)$42.0 K(+13.5%)$37.0 K(+2.8%)$36.0 K(+9.1%)$33.0 K(+17.9%)$28.0 K(-9.7%)$31.0 K(+14.8%)$27.0 K(+17.4%)$23.0 K

TTM D&A

$3.0 M(+9.8%)$2.8 M(+4.3%)$2.7 M(+7.1%)$2.5 M(-0.3%)$2.5 M(+1.5%)$2.4 M(+0.0%)$2.4 M(-0.8%)$2.5 M(+5.7%)$2.3 M(+3.8%)$2.2 M(+4.8%)$2.1 M(+2.6%)$2.1 M(+7.6%)$1.9 M(+5.8%)$1.8 M(+7.4%)$1.7 M(+9.8%)$1.6 M(+23.2%)$1.3 M(+43.4%)$882.0 K(+65.5%)$533.0 K(+128.8%)$233.0 K(+42.9%)$163.0 K(+3.8%)$157.0 K(+6.1%)$148.0 K(+10.4%)$134.0 K(+4.7%)$128.0 K(+7.6%)$119.0 K(+9.2%)$109.0 K(+34.6%)$81.0 K(+62.0%)$50.0 K(+117.4%)$23.0 K

Interest Expense

$2.0 M(+0.5%)$2.0 M(+0.5%)$2.0 M(+25.7%)$1.6 M(+3.7%)$1.5 M(-9.8%)$1.7 M(+5.7%)$1.6 M(+5.4%)$1.5 M(+170.7%)$550.0 K(-0.4%)$552.0 K(-0.2%)$553.0 K(-0.4%)$555.0 K(-0.4%)$557.0 K(-0.2%)$558.0 K(-0.4%)$560.0 K(-30.6%)$807.0 K(-4.8%)$848.0 K(+0.4%)$845.0 K(-5.1%)$890.0 K(+6.7%)$834.0 K(+327.7%)$195.0 K(+100.0%)$0.0(0%)$0.0(0%)$0.0(0%)$0.0-----

TTM Interest Expense

$7.4 M(+6.8%)$7.0 M(+4.5%)$6.7 M(+6.1%)$6.3 M(+1.0%)$6.2 M(+18.0%)$5.3 M(+26.6%)$4.2 M(+32.3%)$3.1 M(+42.3%)$2.2 M(-0.3%)$2.2 M(-0.3%)$2.2 M(-0.3%)$2.2 M(-10.2%)$2.5 M(-10.5%)$2.8 M(-9.4%)$3.1 M(-9.7%)$3.4 M(-0.8%)$3.4 M(+23.6%)$2.8 M(+44.0%)$1.9 M(+86.5%)$1.0 M(+427.7%)$195.0 K(+100.0%)$0.0(0%)$0.0(0%)$0.0(0%)$0.0-----

Income Tax

$0.0(0%)$0.0(+100.0%)-$65.0 K(-113.7%)$473.0 K(+335.3%)-$201.0 K(-200.0%)$201.0 K(-30.2%)$288.0 K(+100.0%)$0.0(0%)$0.0(0%)$0.0--------------------

TTM Income Tax

$408.0 K(+97.1%)$207.0 K(-49.3%)$408.0 K(-46.4%)$761.0 K(+164.2%)$288.0 K(-41.1%)$489.0 K(+69.8%)$288.0 K(+100.0%)$0.0(0%)$0.0(0%)$0.0--------------------

PE Ratio

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

PS Ratio

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

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, 2017

Cash From Operations

-$38.6 M(+21.4%)-$49.2 M(-6.5%)-$46.2 M(+2.0%)-$47.1 M(-8.1%)-$43.6 M(+10.3%)-$48.6 M(-48.1%)-$32.8 M(-14.7%)-$28.6 M(+13.9%)-$33.2 M(+0.7%)-$33.5 M(-48.3%)-$22.6 M(-22.9%)-$18.3 M(+20.1%)-$23.0 M(-25.4%)-$18.3 M(-13.6%)-$16.1 M(-24.1%)-$13.0 M(+24.4%)-$17.2 M(-13.8%)-$15.1 M(-34.0%)-$11.3 M(+28.4%)-$15.7 M(+21.2%)-$20.0 M(-47.0%)-$13.6 M(-125.1%)-$6.0 M(+1.1%)-$6.1 M(+4.4%)-$6.4 M(+6.9%)-$6.9 M(-62.0%)-$4.2 M(-57.1%)-$2.7 M(+25.0%)-$3.6 M(+34.6%)-$5.5 M

TTM CFO

-$181.1 M(+2.7%)-$186.0 M(-0.3%)-$185.5 M(-7.8%)-$172.1 M(-12.1%)-$153.6 M(-7.3%)-$143.2 M(-11.8%)-$128.1 M(-8.7%)-$117.8 M(-9.5%)-$107.6 M(-10.5%)-$97.3 M(-18.4%)-$82.2 M(-8.5%)-$75.8 M(-7.6%)-$70.4 M(-8.9%)-$64.6 M(-5.3%)-$61.4 M(-8.6%)-$56.5 M(+4.6%)-$59.3 M(+4.5%)-$62.1 M(-2.5%)-$60.6 M(-9.4%)-$55.3 M(-21.1%)-$45.7 M(-42.3%)-$32.1 M(-26.5%)-$25.4 M(-7.6%)-$23.6 M(-16.9%)-$20.2 M(-16.1%)-$17.4 M(-8.5%)-$16.0 M(-35.9%)-$11.8 M(-29.7%)-$9.1 M(-65.4%)-$5.5 M

Cash From Investing

$458.0 K(-98.5%)$29.8 M(+28.3%)$23.2 M(-57.0%)$54.0 M(+325.4%)$12.7 M(+72.3%)$7.4 M(+132.3%)-$22.8 M(+81.8%)-$125.1 M(-347602.8%)$36.0 K(-99.3%)$5.3 M(+222.9%)-$4.3 M(+67.8%)-$13.4 M(-21.4%)-$11.1 M(-140.9%)$27.0 M(+121.4%)-$126.3 M(-501.9%)$31.4 M(+170.1%)-$44.8 M(+8.8%)-$49.1 M(-726.5%)$7.8 M(+112.0%)-$65.2 M(-357.5%)$25.3 M(-5.5%)$26.8 M(+156.0%)$10.5 M(+175.6%)$3.8 M(+104.5%)-$85.1 M(-1840.5%)$4.9 M(+127.0%)-$18.1 M(+30.0%)-$25.8 M(-25480.2%)-$101.0 K(-206.1%)-$33.0 K

TTM CFI

$107.4 M(-10.2%)$119.6 M(+23.1%)$97.2 M(+89.7%)$51.2 M(+140.1%)-$127.8 M(+9.0%)-$140.5 M(+1.4%)-$142.5 M(-14.8%)-$124.1 M(-901.0%)-$12.4 M(+47.2%)-$23.5 M(-1200.3%)-$1.8 M(+98.5%)-$123.8 M(-56.8%)-$78.9 M(+29.9%)-$112.7 M(+40.3%)-$188.8 M(-245.3%)-$54.7 M(+63.9%)-$151.3 M(-86.4%)-$81.2 M(-1451.1%)-$5.2 M(-101.3%)-$2.6 M(-103.9%)$66.4 M(+250.8%)-$44.0 M(+33.2%)-$65.9 M(+30.2%)-$94.5 M(+23.9%)-$124.1 M(-217.3%)-$39.1 M(+11.2%)-$44.0 M(-69.6%)-$26.0 M(-19280.6%)-$134.0 K(-306.1%)-$33.0 K

Cash From Financing

-$39.0 K(-100.0%)$96.6 M(+74436.1%)-$130.0 K(-100.9%)$14.9 M(+3295.0%)$438.0 K(-60.4%)$1.1 M(+1535.1%)-$77.0 K(-100.0%)$271.4 M(+3556.7%)$7.4 M(-77.2%)$32.5 M(+8959.0%)$359.0 K(-91.0%)$4.0 M(+245.1%)$1.1 M(+2.7%)$1.1 M(+42.7%)$785.0 K(-99.7%)$262.2 M(+749237.1%)-$35.0 K(-100.0%)$109.5 M(+322000.0%)$34.0 K(-100.0%)$90.4 M(+826.8%)$9.8 M(+54066.7%)$18.0 K(-56.1%)$41.0 K(-73.2%)$153.0 K(-99.8%)$101.4 M(+52095.4%)-$195.0 K(-100.0%)$0.0(0%)$0.0(-100.0%)$54.8 M(+100.0%)$0.0

TTM CFF

$111.3 M(-0.4%)$111.8 M(+586.7%)$16.3 M(-0.3%)$16.3 M(-94.0%)$272.9 M(-2.5%)$279.9 M(-10.1%)$311.3 M(-0.1%)$311.7 M(+604.1%)$44.3 M(+16.5%)$38.0 M(+475.9%)$6.6 M(-6.1%)$7.0 M(-97.3%)$265.3 M(+0.5%)$264.1 M(-29.1%)$372.5 M(+0.2%)$371.7 M(+86.0%)$199.9 M(-4.7%)$209.7 M(+109.3%)$100.2 M(-0.0%)$100.2 M(+905.5%)$10.0 M(-90.2%)$101.6 M(+0.2%)$101.4 M(+0.0%)$101.3 M(+0.1%)$101.2 M(+85.5%)$54.6 M(-0.4%)$54.8 M(0%)$54.8 M(0%)$54.8 M(+100.0%)$0.0

Free Cash Flow

-$40.7 M(+19.9%)-$50.8 M(-6.1%)-$47.9 M(+1.9%)-$48.8 M(-7.7%)-$45.3 M(+7.5%)-$49.0 M(-48.4%)-$33.0 M(-13.4%)-$29.1 M(+13.3%)-$33.6 M(+2.7%)-$34.5 M(-45.6%)-$23.7 M(-26.0%)-$18.8 M(+19.6%)-$23.4 M(-25.7%)-$18.6 M(-10.1%)-$16.9 M(-24.2%)-$13.6 M(+21.1%)-$17.3 M(-7.7%)-$16.0 M(-27.2%)-$12.6 M(+36.3%)-$19.8 M(+4.7%)-$20.8 M(-48.9%)-$13.9 M(-76.9%)-$7.9 M(-17.0%)-$6.7 M(-5.5%)-$6.4 M(+8.4%)-$7.0 M(-64.9%)-$4.2 M(-56.6%)-$2.7 M(+26.9%)-$3.7 M(+33.1%)-$5.5 M

TTM FCF

-$188.3 M(+2.4%)-$192.9 M(-0.9%)-$191.1 M(-8.4%)-$176.3 M(-12.6%)-$156.6 M(-8.1%)-$144.8 M(-11.1%)-$130.3 M(-7.7%)-$121.0 M(-9.3%)-$110.7 M(-10.2%)-$100.4 M(-18.8%)-$84.5 M(-8.8%)-$77.7 M(-7.2%)-$72.5 M(-9.2%)-$66.4 M(-4.0%)-$63.8 M(-7.2%)-$59.5 M(+9.4%)-$65.7 M(+5.1%)-$69.2 M(-3.1%)-$67.1 M(-7.6%)-$62.4 M(-26.5%)-$49.3 M(-41.1%)-$34.9 M(-24.9%)-$28.0 M(-15.0%)-$24.3 M(-19.9%)-$20.3 M(-15.3%)-$17.6 M(-9.0%)-$16.1 M(-35.5%)-$11.9 M(-29.3%)-$9.2 M(-66.8%)-$5.5 M

CAPEX

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

TTM CAPEX

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

Dividends Paid

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

TTM Dividends Paid

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

TTM Dividend Per Share

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

TTM Dividend Yield

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

Payout Ratio

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