Please enter the stock ticker. Add .to for Canadian stocks.
All numbers in thousands except per share items and ratios.
Put a checkmark beside items to have them appear in the chart below.
Reported Currency: USD | TTM | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 |
---|---|---|---|---|---|
Revenue | 15,419,000 | 14,950,000 | 15,054,000 | 14,467,000 | 14,324,000 |
Revenue Growth | - | -0.69% | 4.06% | 1.00% | |
Cost of Revenue | 6,898,000 | 6,665,000 | 6,635,000 | 6,619,000 | 6,662,000 |
Gross Profit | 8,521,000 | 8,285,000 | 8,419,000 | 7,848,000 | 7,662,000 |
Gross Profit Margin | 55.26% | 55.42% | 55.93% | 54.25% | 53.49% |
Research and Development | 0 | 0 | 0 | 0 | 0 |
General and Administrative Expenses | 5,932,000 | 5,633,000 | 5,484,000 | 4,956,000 | 5,198,000 |
Total Operating Expenses | 5,910,000 | 5,617,000 | 5,407,000 | 4,860,000 | 5,263,000 |
Operating Income or Loss | 2,636,000 | 2,675,000 | 2,920,000 | -979,000 | 1,846,000 |
Operating Margin | 17.09% | 17.89% | 19.40% | -6.77% | 12.89% |
Interest Expense | 53,000 | 0 | 0 | 0 | 0 |
EBITDA | 3,109,000 | 3,347,000 | 3,855,000 | 7,741,000 | 3,721,000 |
Depreciation and Amortization | 618,000 | 644,000 | 731,000 | 746,000 | 709,000 |
Income Before Tax | 2,498,000 | 2,637,000 | 2,925,000 | -1,016,000 | 2,120,000 |
Income Tax Expense | 783,000 | 550,000 | 894,000 | -137,000 | 685,000 |
Net Income | 1,715,000 | 2,087,000 | 2,031,000 | -879,000 | 1,435,000 |
Net Income Margin | 11.14% | 13.96% | 13.49% | -6.08% | 10.02% |
EPS | 0.40 | 0.77 | 1.08 | -0.47 | 0.76 |
EPS Diluted | 0.40 | 0.77 | 1.08 | -0.47 | 0.76 |
Weighted Average Shares Out | - | 1,888,973 | 1,888,973 | 1,888,973 | 1,888,973 |
Weighted Average Shares Out Diluted | - | 1,888,973 | 1,888,973 | 1,888,973 | 1,888,973 |
Reported Currency: USD | Q2 | 2022-12-31 | 2021-12-31 | 2020-12-31 |
---|---|---|---|---|
Current Assets | ||||
Cash and Cash Equivalents | 1,231,000 | 1,231,000 | 740,000 | 618,000 |
Short Term Investments | 0 | 0 | 0 | 0 |
Cash + Short Term Investments | 1,231,000 | 1,231,000 | 740,000 | 618,000 |
Net Receivables | 2,739,000 | 2,297,000 | 2,331,000 | 2,130,000 |
Inventory | 2,026,000 | 2,226,000 | 1,702,000 | 1,685,000 |
Other Current Assets | 223,000 | 123,000 | 154,000 | 162,000 |
Total Current Assets | 6,219,000 | 5,877,000 | 4,927,000 | 4,595,000 |
Non-Current Assets | ||||
Property, Plant and Equipment | 1,832,000 | 1,820,000 | 1,827,000 | 1,957,000 |
Goodwill | 9,081,000 | 9,185,000 | 9,810,000 | 10,326,000 |
Intangible Assets | 9,678,000 | 9,853,000 | 10,701,000 | 11,610,000 |
Long Term Investments | 0 | 0 | 0 | 0 |
Tax Assets | 143,000 | 147,000 | 189,000 | 193,000 |
Other Non-Current Assets | 589,000 | 434,000 | 475,000 | 496,000 |
Total Non-Current Assets | 21,323,000 | 21,439,000 | 23,002,000 | 24,582,000 |
Other Assets | 0 | 0 | 0 | 0 |
Total Assets | 27,542,000 | 27,316,000 | 27,929,000 | 29,177,000 |
Current Liabilities | ||||
Accounts Payable | 2,354,000 | 1,829,000 | 1,827,000 | 1,579,000 |
Short Term Debt | 799,000 | 35,000 | 0 | 0 |
Tax Payables | 239,000 | 329,000 | 357,000 | 393,000 |
Deferred Revenue | 0 | 0 | 0 | 0 |
Other Current Liabilities | 2,146,000 | 2,062,000 | 2,215,000 | 5,915,000 |
Total Current Liabilities | 5,299,000 | 3,926,000 | 4,042,000 | 7,494,000 |
Non-Current Liabilities | ||||
Long Term Debt | 7,804,000 | 81,000 | 0 | 0 |
Deferred Revenue | 0 | 214,000 | 0 | 0 |
Deferred Tax | 2,682,000 | 2,428,000 | 2,430,000 | 1,756,000 |
Other Non-Current Liabilities | 717,000 | 860,000 | 1,058,000 | 1,571,000 |
Total Non-Current Liabilities | 11,203,000 | 3,369,000 | 3,488,000 | 3,327,000 |
Total Liabilities | 16,502,000 | 7,295,000 | 7,530,000 | 10,821,000 |
Common Stock | 19,000 | 19,000 | 0 | 0 |
Retained Earnings | 430,000 | 0 | 0 | 0 |
Accumulated Other Comprehensive Income/Loss | -5,507,000 | -5,453,000 | -4,473,000 | -3,572,000 |
Total Stockholders Equity | 11,040,000 | 20,021,000 | 20,399,000 | 18,356,000 |
Total Investments | 0 | 0 | 0 | 0 |
Total Debt | 8,603,000 | 116,000 | 0 | 0 |
Net Debt | 7,372,000 | -1,115,000 | -740,000 | -618,000 |
Reported Currency: USD | TTM | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 |
---|---|---|---|---|---|
Cash Flows from Operating Activities | |||||
Net Income | 1,715,000 | 2,087,000 | 2,031,000 | -879,000 | 1,435,000 |
Depreciation & Amortization | 618,000 | 644,000 | 731,000 | 746,000 | 709,000 |
Deferred Income Tax | 250,000 | 157,000 | 568,000 | -801,000 | 97,000 |
Stock Based Compensation | 134,000 | 137,000 | 141,000 | 115,000 | 102,000 |
Change in Working Capital | 182,000 | -513,000 | -3,132,000 | 4,242,000 | 804,000 |
Accounts Receivable | -53,000 | -142,000 | -303,000 | 265,000 | 40,000 |
Inventory | -73,000 | -582,000 | -77,000 | 109,000 | 180,000 |
Accounts Payable | 423,000 | 52,000 | 330,000 | 154,000 | 3,000 |
Other Working Capital | -115,000 | 159,000 | -3,082,000 | 7,428,000 | 581,000 |
Other Non-Cash Items | 50,000 | 26,000 | -10,000 | -52,000 | -298,000 |
Net Cash Provided by Operating Activities | 2,924,000 | 2,525,000 | 334,000 | 3,397,000 | 2,998,000 |
Cash Flows from Investing Activities | |||||
Investments in Property, Plant, and Equipment | -394,000 | -375,000 | -295,000 | -229,000 | -289,000 |
Acquisitions Net | -7,000 | -10,000 | 136,000 | 176,000 | -1,846,000 |
Purchases of Investments | -1,000 | -5,000 | -12,000 | -30,000 | -20,000 |
Sales/Maturities of Investments | 0 | 0 | 0 | 0 | 0 |
Other Investing Activities | 9,000 | 0 | 0 | 0 | 0 |
Net Cash Used for Investing Activities | -393,000 | -390,000 | -171,000 | -83,000 | -2,155,000 |
Cash Flows from Financing Activities | |||||
Debt Repayment | -14,000 | 0 | -7,000 | -11,000 | -40,000 |
Common Stock Issued | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased | 0 | 0 | 0 | 0 | 0 |
Dividends Paid | 0 | 0 | 0 | 0 | 0 |
Other Financing Activities | -2,102,000 | -1,583,000 | 7,000 | -3,446,000 | -645,000 |
Net Cash Used Provided by Financing Activities | -2,116,000 | -1,583,000 | 0 | -3,457,000 | -685,000 |
Effect of Forex Changes on Cash | -22,000 | -61,000 | -41,000 | 9,000 | -11,000 |
Net Change in Cash | 393,000 | 491,000 | 122,000 | -134,000 | 147,000 |
Cash at End of Period | 12,645,000 | 1,231,000 | 740,000 | 618,000 | 752,000 |
Cash at Start of Period | 12,252,000 | 740,000 | 618,000 | 752,000 | 605,000 |
Free Cash Flow | |||||
Operating Cash Flow | 2,924,000 | 2,525,000 | 334,000 | 3,397,000 | 2,998,000 |
Capital Expenditure | -394,000 | -375,000 | -295,000 | -229,000 | -289,000 |
Free Cash Flow | 2,530,000 | 2,150,000 | 39,000 | 3,168,000 | 2,709,000 |