Exchange: | NASDAQ |
Market Cap: | 669.412M |
Shares Outstanding: | 46.649M |
Sector: | Technology | |||||
Industry: | Hardware, Equipment & Parts | |||||
CEO: | Mr. Reece A. Kurtenbach | |||||
Full Time Employees: | 2441 | |||||
Address: |
|
|||||
Website: | https://www.daktronics.com |
Click to read more…
Operator: Good day, ladies and gentlemen, and welcome to the Daktronics' Fiscal Year 2024 Third Quarter Earnings Results Conference Call. As a reminder, this conference is being recorded, Wednesday, February 28, 2024, and is available on the company's website at www.daktronics.com. After the speakers' presentation, there will be a question-and-answer session. [Operator Instructions] I would now like to turn the conference over to Ms. Carla Gatzke, Corporate Secretary for Daktronics, for some introductory remarks. Please go ahead, Carla.
Carla Gatzke: Thank you, Kevin. Good morning, everyone. Thank you for participating in our third quarter earnings conference call. I would like to review our disclosure cautioning investors and participants that in addition to statements of historical facts, we will be discussing forward-looking statements reflecting our expectations and plans, about our future financial performance and future business opportunities. These forward-looking statements reflect the company's expectations, or beliefs concerning future events. All forward-looking statements involve risks, and opportunities that could cause actual results, to differ materially from our expectations. Such risks include, but are not limited to, changes in economic and market conditions, management of growth, timing and magnitude of future contracts and orders, fluctuations in margins, the introduction of new products and technology, availability of raw materials, components and shipping services, and other important factors. These identify factors could cause actual results, to differ materially from those discussed in this call in the company's 2024 quarterly earnings release, and in its most recent annual report on Form 10-K. Our second quarterly 2024 earnings release, contains certain non-GAAP financial measures and was furnished to the SEC on a Form 8-K this morning -- clarify, third quarter 2024 earnings release. We also made slides available for today's call. All of these documents are available on the Investors section at Daktronics website, www.daktronics.com. I'll turn the call over to our CEO, Reece Kurtenbach.
Reece Kurtenbach: Thank you, Carla. Good morning, everyone. Thank you all for joining us today. Our third quarter and year-to-date results reflect our team's strong execution of our strategies across all our business areas. These strategies have raised the bar for execution and expectations of profitability in our operating model. As a result, we have delivered record sales and operating income to-date in fiscal 2024, and drove robust operating cash generation in the third quarter. These results serve as evidence, of the success of our past decisive, and deliberate actions taken, to adapt to challenging business conditions, and to improve our customers' experience, while increasing our profitability, and working capital levels. The results also testify, to the resiliency and strength, of our teams within Daktronics and to our strategy, of capturing demand in diversified markets, and innovating across technology platforms. If you have opened the slide deck, I invite you to turn to Slide 3 titled Fiscal Third Quarter 2024 Highlights and to follow the financial outcomes for the quarter. To put our fiscal 2024 results delivery into perspective, our third quarter is historically a seasonally low volume quarter, for revenue and therefore, historically could result in a breakeven, or even a loss-making quarter. However, reflecting back to fiscal 2023 third quarter, we fulfilled back-ordered work, as we had new designs available, to take advantage of the available parts in our supply chain, and as other supply chain-related pressures were resolving. This resulted in extraordinarily high volume, and high profit for the third and fourth quarters of fiscal 2023, a unique time for us. During this fiscal year's third quarter, despite a return to more traditional seasonality, and fulfilling a lower volume of orders, as compared to last year's surge, we drove an $8 million profit - operating profit and generated $9 million in operating cash flow. During fiscal Q3, we experienced robust order volume, of $192 million. Live Events in the Commercial business unit, orders strengthened in the quarter, and all domestic markets saw growth. Third quarter orders grew, 29% more than last year's third quarter, bringing year-to-date order growth, to 6.6% for the year. These increases reflect our focus on profitable order generation in our serviceable address available markets or SAM. Backlog continues to decrease from last year's built-up levels, as we recognize the anniversary of the resolution, of supply chain challenges and utilize our capacity, to deliver customer orders at market-expected lead times. With respect to sourcing, our revamped and more diversified supply chains, are functioning well, across our suppliers. As we primarily compete, with companies that obtain their products, from China and compete on price, we continue to evaluate our price position in the market, and are adjusting our prices, to achieve our order attainment goals, at profitable levels. Given our results to-date this year, and the momentum in our order flow, we feel good about our positioning, to drive profitable growth and cash flow generation into the fourth quarter, and beyond. For additional details on the financial results for the quarter, I'll now turn it over to Sheila.
Sheila Anderson: Thank you, Reece. Please turn your attention to Slide 4 titled F Q3, FY 2024 Financial Highlights for the quarterly overview. Orders for the third quarter of fiscal 2024, increased by 29.4%, from the third quarter of fiscal 2023, through strong demand in the Live Events business unit, returning demand in the spectacular and out-of-home markets in our Commercial business unit and solid growth in High School Park and Recreation and Transportation business units. These higher orders, offset the decline in the International business unit orders, as compared to last year's third quarter. We believe international demand softness, relates to the economic, and geopolitical conditions. We generated sales of $170 million, for the third quarter of fiscal 2024, as compared to $185 million of sales, for the third quarter of fiscal 2023. This 7.9% sales volume declined, as the industry is returning to more traditional seasonal trends, and because during last year's back half of the second quarter, and during the third quarter, the supply chain stabilization, allowed us to physically finish a high volume of orders and deliver, for revenue recognition in those quarters. As Reece highlighted, the third quarter is our historically low sales volume quarter, because of sport seasonality, outdoor construction lulls in the winter months, and fewer workdays due to the holiday breaks. This year's third quarter volume, was as expected. Supply chains, also continued to flow generally as expected. Gross margin as a percentage of net sales, increased to 24.5% for the third quarter, of fiscal 2024, as compared to 22.6% in the third quarter of fiscal 2023. The 190 basis point increase in gross profit percentage, is attributable to strategic pricing actions, and stability in our diversified supply chains. Operating margin, was 4.7% of sales, during the third quarter of fiscal 2024, as compared to last year's 3.8%, or adjusted to 6.3% without the noncash goodwill impairment charge, recorded in last year's quarter three. Fiscal 2024 third quarter's positive operating margin rate, is attributable to our continued careful management of operating expenses. Again, it's notable that we delivered, an $8 million third quarter fiscal 2024, operating profit in our seasonally lowest volume, quarter of the year. Please turn to Slide 5, as I highlight year-to-date performance. Orders for the first nine months of fiscal 2024, increased by 6.6%, as compared to the first nine months, of fiscal 2023, through strong demand in Live Events, Transportation and High School Park and Recreation business units. Commercial orders are down, for the nine months from last year, due to a lack of large project bookings and the reduction in order spend by the out-of-home segment customers in the first six months of the year, partially offset by the third quarter improvement in order placements. International also is down slightly on a nine-month basis. Sales grew 10.6%, for the first nine months, which aligns to the order volume and built up backlog, coming into the first part of the fiscal year. Gross margin as a percent of net sales, increased to 27.7%, for the first nine months of fiscal 2024, as compared to 18.2% in the first nine months of fiscal 2023. The 950 basis point increase in gross profit percentage, is attributable to our strategic pricing actions, our investments in factory automation, our focus on cost-effective and high-quality product designs, and the stability of our diversified supply chain. After investments in operational areas and organic growth, the resulting operating margin was 11.2% of sales during the third quarter of fiscal 2024, as compared to last year's 0.6%, or 1.4% if that goodwill impairment, was removed from the calculation of non-GAAP calculation, but helpful to compare the improvement. The balance sheet - from a balance sheet perspective, our cash position net of debt increased, due to cash generation from the profitable quarter, and management of working capital. Cash net of debt was $27.2 million, and we generated $53.8 million, of operating cash flow, during the first nine months, because of our profitability and our ability to lower investments in inventory levels, from the height of the supply chain challenges. Our working capital ratio at quarter end, was 2.2, compared to 1.6 at the same time last year. For an update on the market verticals, I'll turn it back over to you, Reece.
Reece Kurtenbach: Thank you, Sheila. Please reference Slide 6 titled Market Verticals Update. Our mission is to support our customers to inform, entertain and persuade their audiences, and their customers. Let's look more specifically into our business areas. In Live Events, we again partnered with the Detroit Tigers, to deliver the second largest main video display in baseball's major leagues at Comerica Park, updating and upgrading our previous installation from 2012. Five additional displays will be installed along the fascia, dug out and line score locations ahead of the 2024 baseball season. Moving forward, we expect Live Events demand, to remain strong as there are a number of projects being bid, as venues enhance facilities, to entertain fans and attract athletes. We see this trend continuing, and more focus being placed on entertainment areas, and the experience outside the bowl, in places like entryways, atriums, concourses and adjacent entertainment areas. Commercial orders, especially from customers in the out-of-home advertising space, can be sensitive to economic conditions, and they can rebound quickly as conditions improve. This market is also sensitive, to the large national advertiser spending decisions, which is why we also focus, on winning other independent billboard sales. We saw a nice order rebound in Q3 in both national and local out-of-home customers. However, large national out-of-home companies, are noting plans to continue, to constrain spending in the coming calendar year. We continue to innovate, and provide competitive differentiation in the marketplace, to reach the needs of our customers. For example, we are seeing interest in our light direct digital billboards. Light direct, narrows the viewing cone of the display, preventing light emissions from spilling into surrounding areas, and targeting only the intended audience in urban and rural environments. We continue to build out our AV integrator network, to market our narrow pixel product lines, especially in control room applications used by military, utility and transportation agencies. Transportation, our teams are focused in winning projects for intelligent transportation systems, as highlighted by fiscal Q3 wins, on projects in Arkansas and Tennessee. International, during the quarter, we won a stadium project and orders for transportation areas, yet orders have been slow this year, which we believe is, due to the economic and geopolitical uncertainty. Customers continue to demonstrate interest in projects, but are delaying buying decisions. Our sales teams, continue to be responsive to customers and are actively quoting opportunities. In high schools, the trend going forward continues to be, conversion to full video. We are well positioned, to meet this demand and believe, we are in the early stages of this transition. We are looking to speed up, and simplify the sales processes, and increase our market reach process, by deploying sales strategies to make certain items available, to be purchased online. We also continue to develop our e-sales channel, and these efforts are going well. We are continuing, to offer more products through these online and partner channels and have improved processes to make the buying process more efficient. From a big picture perspective, our customers use our control capabilities to create, manage and schedule content, for engagement with fans and audiences. We continue to make progress on our multiyear strategy, to create more capabilities, to aid in the service and maintenance of our systems, as well as continually add to the feature set of our cloud-based and locally hosted systems. These capabilities, are increasingly offered through software as a service, and we are investing in people and capabilities to grow these higher margin opportunities. If you would focus on Slide 7, titled Strategic Focus. Overall, our target markets are large, and growing with resilient demand driven, by our customers' desire to improve their audience experience in sports, commercial and transportation environments. More specifically, we are focused on profitable growth, by capturing more of our serviceable available market, or SAM. By expanding the share of customer spend, adding new customers, developing control options, and expanding the services we offer, driving increases in monthly recurring revenues. For example, we are offering frameworks, a content design platform that enables students and staff, the ability to access top-level content, to elevate their brand, for event production and promotions. We're also working, to capture new ways to use in-demand products, such as expanding applications using our indoor narrow pixel pitch product, which are applicable across all of our businesses. For example, we sold additional concourse displays from our NPP product line, to the Green Bay Packers at Lambeau Field, an existing customer using our traditional products. Internationally, we are driving Live Events, commercial, and transportation opportunities, as the economic conditions continue to improve. And we are focused on developing, and marketing to the military, by attending trade shows, specific to the industry, and growing relationships with AV integrators focused on this market. As we grow revenues, we are working to further increase our nimbleness and flexibility in capacity allocation and utilization. We are investing over the coming fiscal years, and improvements in our demand planning tools and alignment to capacity, for integrated business planning and our expanding factory qualifications to have flexibility for where a product is built, to maximize the use of our infrastructure. And dynamically aligning capacity, to adjust to seasonality, and varying order flow by market. Turning to Slide 8 on Slide 9, we are - we appreciate the feedback and questions that we received from our shareholders and wanted to take this opportunity to address some of the questions most frequently asked. First, we are often asked why we don't give guidance today. As you know, our demand is project driven and therefore, can be lumpy. Demand is also highly seasonal, and additionally, demand can be impacted by customers and construction schedules, all making it difficult to give precise estimates for the future. What we can say today is that, over the next three to five years, we are working to drive sales growth, with our sights on $1 billion of annual revenue, and operating margin sustainability in the mid to upper end of the 5% to 10% range as we move forward. We are investing in processes and systems to increase our level of control, over the controllable elements of our business. This work is expected, to increase our ability to be responsive, to changing conditions, as we grow in an increasingly complex global marketplace. By taking these actions, our goal is to raise our visibility in, as I mentioned, a lumpy seasonal business and enhance our internal planning capabilities. It is important to note - that as we look more on an annual perspective, in order to identify prevailing trends in our businesses, and plan accordingly while maintaining, as much flexibility as possible. We will continue to reevaluate, our guidance practices over time to help our investors understand our outlook. Investors also ask, what is our capital allocation strategy? We historically plan around 5% of sales in research, and development expenses, and roughly 3% of sales, on average in capital spending, to maintain our technology leadership, manage and maintain our manufacturing capacity, information system infrastructure, and sales demonstration equipment. We also look for opportunistic acquisitions that, can help us advance our technologies, penetrate new geographies, or help expand our serviceable addressable market. Going forward, as we increase our sustainability and cash flow generation, we could consider repayment of our debt, and we may also consider the resumption of quarterly dividends and/or share repurchases. Turning to Slide 9. Finally, we want to reiterate that our Board has aligned management's compensation structure with investors' priorities for profitable growth. Specifically, the incentive compensation program is based on operating income as our key metric with targets of 10%. The strategies we described previously, are designed to help us move towards that achievement, capturing profitable SAM, developing best-in-class solutions and managing expenses. Maximizing our utilization and increasingly - increasing the agility of our manufacturing capacity and automation, through our systems and processes, are keys to managing expenses. Turning to fiscal Q4, 2024 qualitative outlook. I encourage you to reference Slide 10. Given what we see in our businesses today, we anticipate our fiscal fourth quarter seasonality, to be similar to pre-pandemic patterns, which is historically an increase in revenue and profitability, as compared to the third quarter. While we are not offering a quantitative outlook, qualitatively, we look for fiscal 2024 fourth quarter net sales to increase sequentially, and decrease from the year ago period, which was again a high-volume period in, which we were fulfilling back orders, related to the pandemic recovery. We are positioned for continued sequential margin and cash flow generation. In conclusion, our summary on Slide 11 recaps our key highlights. Our year-to-date results, offer evidence that we have overcome the challenges caused, by the constrained supply chain, and pandemic implications of recent years. We enjoy our position, as a global industry leader in best-in-class video communication systems. We are the technology leader in our industry and are the only U.S. manufacturer of scale, with a global footprint. What differentiates us from our competitors is our U.S. base, our technology leadership, the high quality of our solutions, our high-touch service and our large entrenched customer base. Our target markets, are large and growing, with resilient demand driven, by audience experience, sports fan engagement, and customer success with our systems. We are focused on a multiyear journey, to capture the growth in existing SAM, and in other areas. This poises us for sustainable revenue, earnings and cash flows. We are very proud of, our results and grateful to our teams, who work together to deliver them, and we look forward, to a solid end to the year. With that, I would ask the operator, to please open the line for questions.
Operator: Thank you. [Operator Instructions] Our first question comes from BJ Cook with Singular Research. Your line is open.
BJ Cook: Hi, thanks for taking my question, guys. New order growth was quite a bright spot for the quarter. Interestingly, last quarter, there were higher orders in International and Transportation, decrease in Commercial. This quarter was quite the opposite. I know results can kind of be choppy, but is there anything unique that you're seeing in those segments, given the jump in new orders?
Reece Kurtenbach: BJ, first of all, I appreciate the question. Thanks for joining us this morning. And I think what you're seeing is, as we described here, lumpiness, we - International and Transportation tends to be large order based and that order books in a certain period, and then it fulfills in the subsequent periods. And so, I think what you're seeing, is a normal kind of impact of our business, which is why we tend to look, over larger periods, to kind of smooth some of that out.
BJ Cook: Great. Thanks. You guys mentioned in your remarks, some new sources of revenue and SaaS, or recurring revenue in military as well. Can you expand on those? Or how far along in the sales process, are you in those different opportunities?
Reece Kurtenbach: Certainly, our - what we call our narrow pixel pitch product, has really matured into a nice line of different pixel pitches in different ways that our customers can use them. And the AP integrator reseller chain that we sell a lot of that through, continues to grow and be developed. Some of - but there's still room to continue to add AV integrators and build our visibility in that market space. On the software as a system and some of these other content services, we see great potential in those areas, but relatively new. We're adding customers in those areas, but really in the past 12 to 18 months that has started.
BJ Cook: Thanks, guys. Appreciate it
Reece Kurtenbach: Thanks, BJ.
Operator: [Operator Instructions] Our next question comes from Anja Soderstrom with Sidoti. Your line is open.
Anja Soderstrom: Hi, and thank you for taking my question. Congratulations on the good progress here. I'm just curious with the backlog declining. I understand that's, due to catch-up from last year a supply chain. But when do you think that will revert, to seeing growth again?
Reece Kurtenbach: Our backlog is going to fluctuate from quarter-to-quarter, Anja, as we book these large orders and then kind of work them off. We believe, though, that our - a year ago, our backlog was too large. We had a lot of product in there, and we weren't able to meet market lead times. And so, we see the reduction year-over-year in backlog as a positive as we've got our delivery more into market lead times. But I would also say that as we talked about seasonality, our fiscal Q1 and Q2, tend to be our largest revenue quarters. And so, we would expect backlog to grow, somewhat as we go into that period, and then shrink as we go into Q3. And then grow again, as we would come back into the next fiscal year, as we've - just over time, experienced that seasonality in and out. Is that helpful Anja?
Anja Soderstrom: Yes, that was helpful. Thank you. And then in terms of the gross margin is fluctuating quite a bit as well. What is sort of a sensible one to use going forward for projections?
Reece Kurtenbach: Revenue growth is the...
Anja Soderstrom: The gross margins?
Reece Kurtenbach: Gross margins. I think we're going to see a stabilization in our gross margins as the business environment just isn't as volatile, as it was a year or so ago. Where does that all settle out is a good question, Anja. We believe that we certainly are enjoying these gross margins, and we're very sensitive to pricing adjustments and cost increases. And we're fighting, to hold those gross margins quarter-after-quarter. As far as guidance on what gross margins would, or could be, I don't think we're ready, to give that at this time.
Anja Soderstrom: Okay. Thank you. That was all from me.
Reece Kurtenbach: Thank you, Anja
Operator: [Operator Instructions] And I'm not showing any further questions at this time. I'd like to turn the call back over to Reece for any closing remarks.
Reece Kurtenbach: Thank you, Kevin. I'd like to thank everyone for attending our conference call today. I would like to let you know that, we are appearing at the Sidoti Small Cap Conference in March, and we often have one-on-ones following the conference call. And we'll host the next earnings call likely in June, as we release our annual results. I hope you all have a great day, and a great week, and thanks again for joining us.
Operator: Ladies and gentlemen, this does conclude today's presentation. You may now disconnect, and have a wonderful day.
Subscribe now to gain full access to the earnings summary, 5 years analyst estimates and more exclusive content.
Subscribe NowWARNING: AI-generated summary.
While this is a phenomenal tool that can save you time and provide meaningful insights and key takeaways from the earnings call, it may contain inaccuracies or misinterpretations. For precise information, please refer to the original transcript.
(* All numbers are in thousands)
Fiscal Year | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Revenue | 615,942 | 570,168 | 586,539 | 610,530 | 569,704 | 608,932 | 482,033 | 610,970 | 754,196 | 818,083 |
Cost Of Revenue | 471,363 | 449,149 | 446,124 | 464,861 | 439,410 | 470,232 | 361,450 | 494,273 | 602,841 | 595,640 |
Gross Profit | 144,579 | 121,019 | 140,415 | 145,669 | 130,294 | 138,700 | 120,583 | 116,697 | 151,355 | 222,443 |
Research And Development Expenses | 24,652 | 26,911 | 29,081 | 35,530 | 35,557 | 37,772 | 26,846 | 29,013 | 29,989 | 35,742 |
General And Administrative Expenses | 30,679 | 32,801 | 34,226 | 34,919 | 34,817 | 35,193 | 27,980 | 32,563 | 38,747 | 42,632 |
Selling And Marketing Expenses | 57,963 | 58,812 | 61,687 | 62,760 | 64,648 | 65,902 | 48,649 | 51,075 | 56,655 | 56,954 |
Selling General And Administrative Expenses | 88,642 | 91,613 | 95,913 | 97,679 | 99,465 | 101,095 | 76,629 | 83,638 | 95,402 | 99,586 |
Other Expenses | -498 | -128 | -354 | -537 | -1,087 | -541 | -2,983 | -3,109 | -7,211 | -16,454 |
Operating Expenses | 113,294 | 118,524 | 124,994 | 133,209 | 135,022 | 138,867 | 103,475 | 112,651 | 125,391 | 135,328 |
Cost And Expenses | 584,657 | 567,673 | 571,118 | 598,070 | 574,432 | 609,099 | 464,925 | 606,924 | 728,232 | 730,968 |
Interest Income | 1,119 | 987 | 751 | 723 | 1,031 | 805 | 230 | 171 | 920 | 0 |
Interest Expense | 223 | 228 | 230 | 217 | 160 | 106 | 295 | 171 | -920 | -3,418 |
Depreciation And Amortization | 14,968 | 16,856 | 18,562 | 17,603 | 18,721 | 17,728 | 17,077 | 15,394 | 16,993 | 17,740 |
EBITDA | 46,874 | 20,210 | 34,380 | 30,430 | 13,851 | 17,815 | 31,432 | 19,440 | 47,533 | 104,855 |
Operating Income | 31,285 | 2,495 | 15,421 | 12,460 | -4,784 | 97 | 17,108 | 4,046 | 30,540 | 87,115 |
Total Other Income Expenses Net | -498 | -128 | -354 | -537 | -160 | -106 | -3,048 | -2,938 | -17,283 | -33,064 |
income Before Tax | 31,683 | 3,126 | 15,588 | 12,429 | -4,944 | -9 | 14,060 | 1,108 | 13,257 | 54,051 |
Income Tax Expense | 10,801 | 1,065 | 5,246 | 6,867 | -3,986 | -500 | 3,134 | 516 | 6,455 | 19,430 |
Net Income | 20,882 | 2,061 | 10,342 | 5,562 | -958 | 491 | 10,926 | 592 | 6,802 | 34,621 |
Eps | 0.480 | 0.050 | 0.230 | 0.130 | -0.020 | 0.010 | 0.240 | 0.010 | 0.150 | 0.750 |
Eps Diluted | 0.470 | 0.050 | 0.230 | 0.120 | -0.020 | 0.010 | 0.240 | 0.010 | 0.150 | 0.740 |
Weighted Average Shares Outstanding | 43,514 | 43,990 | 44,114 | 44,457 | 44,926 | 45,031 | 44,989 | 45,188 | 45,404 | 45,901 |
Weighted Average Shares Outstanding Diluted | 44,443 | 44,456 | 44,303 | 44,873 | 44,926 | 45,316 | 45,202 | 45,326 | 45,521 | 46,543 |
Currency | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
(* All numbers are in thousands)
Fiscal Year | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Cash And Cash Equivalents | 57,780 | 28,328 | 32,623 | 29,727 | 35,383 | 40,398 | 77,590 | 17,143 | 23,982 | 81,678 |
Short Term Investments | 25,346 | 24,672 | 32,713 | 34,522 | 26,344 | 1,230 | 0 | 4,020 | 534 | 0 |
Cash And Short Term Investments | 83,126 | 53,000 | 65,336 | 64,249 | 61,727 | 41,628 | 77,590 | 21,163 | 24,516 | 81,678 |
Net Receivables | 125,252 | 115,738 | 118,134 | 115,492 | 102,578 | 112,111 | 102,800 | 146,187 | 158,309 | 173,732 |
Inventory | 64,389 | 69,827 | 66,486 | 75,335 | 78,832 | 86,803 | 74,356 | 134,392 | 149,448 | 138,008 |
Other Current Assets | 7,688 | 6,468 | 7,553 | 9,029 | 8,319 | 9,629 | 7,445 | 14,963 | 9,676 | 8,531 |
Total Current Assets | 291,095 | 245,231 | 257,725 | 264,133 | 253,673 | 252,002 | 265,003 | 317,570 | 342,657 | 401,949 |
Property Plant Equipment Net | 72,844 | 73,163 | 66,749 | 68,059 | 65,314 | 67,484 | 58,682 | 66,765 | 72,147 | 71,752 |
Goodwill | 5,269 | 9,208 | 7,812 | 8,264 | 7,889 | 7,743 | 8,414 | 7,927 | 3,239 | 3,226 |
Intangible Assets | 1,824 | 7,721 | 4,705 | 3,682 | 4,906 | 3,354 | 2,083 | 1,472 | 1,136 | 840 |
Goodwill And Intangible Assets | 7,093 | 16,929 | 12,517 | 11,946 | 12,795 | 11,097 | 10,497 | 9,399 | 4,375 | 4,066 |
Long Term Investments | 1,655 | 2,414 | 4,534 | 5,091 | 5,052 | 27,683 | 27,403 | 32,321 | 27,928 | 2,375 |
Tax Assets | 702 | 9,437 | 11,292 | 7,930 | 11,168 | 13,271 | 11,944 | 13,331 | 16,867 | 25,862 |
Other Non Current Assets | 6,090 | 3,866 | 2,616 | 1,641 | 1,214 | 1,114 | 1,635 | 1,490 | 4,130 | 21,880 |
Total Non Current Assets | 88,384 | 105,809 | 97,708 | 94,667 | 95,543 | 120,649 | 110,161 | 123,306 | 125,447 | 125,935 |
Other Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Assets | 379,479 | 351,040 | 355,433 | 358,800 | 349,216 | 372,651 | 375,164 | 440,876 | 468,104 | 527,884 |
Account Payables | 52,747 | 43,441 | 51,499 | 48,845 | 44,873 | 47,834 | 40,251 | 76,313 | 67,522 | 60,757 |
Short Term Debt | 587 | 585 | 1,409 | 1,088 | 32,529 | 2,416 | 1,881 | 2,309 | 2,253 | 3,484 |
Tax Payables | 636 | 310 | 1,544 | 660 | 468 | 844 | 738 | 408 | 2,859 | 4,947 |
Deferred Revenue | 50,149 | 37,085 | 37,532 | 39,379 | 47,178 | 50,897 | 64,495 | 90,393 | 91,549 | 65,524 |
Other Current Liabilities | 38,537 | 40,406 | 40,155 | 41,996 | 9,492 | 44,818 | 39,993 | 44,679 | 48,839 | 62,531 |
Total Current Liabilities | 142,020 | 121,517 | 130,595 | 131,308 | 134,072 | 145,965 | 146,620 | 213,694 | 210,163 | 192,296 |
Long Term Debt | 17,833 | 17,991 | 17,169 | 18,347 | 578 | 582 | 548 | 6,599 | 17,750 | 58,923 |
Deferred Revenue Non Current | 3,914 | 5,603 | 5,434 | 7,475 | 10,053 | 10,707 | 10,720 | 10,998 | 13,096 | 16,341.999 |
Deferred Tax Liabilities Non Current | 939 | 754 | 836 | 614 | 533 | 452 | 410 | 287 | 195 | 143 |
Other Non Current Liabilities | 2,734 | 4,108 | 3,113 | 3,440 | 16,317 | 37,965 | 23,312 | 17,734 | 26,022 | 21,388 |
Total Non Current Liabilities | 25,420 | 28,456 | 26,552 | 29,876 | 27,481 | 49,706 | 34,990 | 35,618 | 57,063 | 96,795.999 |
Other Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
Capital Lease Obligations | 17,833 | 17,991 | 17,169 | 18,347 | 16,317 | 2,416 | 1,881 | 2,309 | 2,253 | 1,984 |
Total Liabilities | 167,440 | 149,973 | 157,147 | 161,184 | 161,553 | 195,671 | 181,610 | 249,312 | 267,226 | 289,092 |
Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock | 48,960 | 51,347 | 52,530 | 54,731 | 57,699 | 60,010 | 60,575 | 61,794 | 63,023 | 65,525 |
Retained Earnings | 132,771 | 117,276 | 113,967 | 107,105 | 93,593 | 85,090 | 96,016 | 96,608 | 103,410 | 138,031 |
Accumulated Other Comprehensive Income Loss | -2,376 | -2,898 | -4,381 | -2,714 | -4,356 | -5,277 | -2,335 | -4,925 | -5,529 | -6,525 |
Other Total Stockholders Equity | 32,684 | 35,342 | 36,170 | 38,494 | 40,727 | 37,157 | 39,298 | 38,087 | 39,974 | 41,761 |
Total Stockholders Equity | 212,039 | 201,067 | 198,286 | 197,616 | 187,663 | 176,980 | 193,554 | 191,564 | 200,878 | 238,792 |
Total Equity | 212,039 | 201,067 | 198,286 | 197,616 | 187,663 | 176,980 | 193,554 | 191,564 | 200,878 | 238,792 |
Total Liabilities And Stockholders Equity | 379,479 | 351,040 | 355,433 | 358,800 | 349,216 | 372,651 | 375,164 | 440,876 | 468,104 | 527,884 |
Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Liabilities And Total Equity | 379,479 | 351,040 | 355,433 | 358,800 | 349,216 | 372,651 | 375,164 | 440,876 | 468,104 | 527,884 |
Total Investments | 27,001 | 27,086 | 37,247 | 39,613 | 31,396 | 28,913 | 27,403 | 36,341 | 534 | 2,375 |
Total Debt | 587 | 585 | 1,409 | 1,088 | 16,317 | 2,416 | 1,881 | 2,309 | 17,750 | 62,407 |
Net Debt | -57,193 | -27,743 | -31,214 | -28,639 | -19,066 | -37,982 | -75,709 | -14,834 | -6,232 | -19,271 |
Currency | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
(* All numbers are in thousands)
Fiscal Year | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Net Income | 20,882 | 2,061 | 10,342 | 5,562 | -958 | 491 | 10,926 | 592 | 6,802 | 34,621 |
Depreciation And Amortization | 14,968 | 16,856 | 18,562 | 17,784 | 18,635 | 17,718 | 17,077 | 15,394 | 16,993 | 17,740 |
Deferred Income Tax | 2,352 | 911 | -2,043 | 3,148 | -3,379 | -2,183 | 1,314 | -1,555 | -3,633 | -9,069 |
Stock Based Compensation | 3,038 | 2,958 | 2,914 | 2,635 | 2,479 | 2,265 | 2,067 | 1,973 | 2,027 | 2,090 |
Change In Working Capital | 13,364 | -9,886 | 7,506 | 1,863 | 11,886 | -8,090 | 31,731 | -45,380 | -19,864 | -14,135 |
Accounts Receivables | 6,412 | 3,789 | -2,718 | 2,266 | 10,856 | -10,032 | 4,864 | -33,876 | -10,422 | -16,498.999 |
Inventory | -1,907 | -5,100 | 3,581 | -8,517 | -4,076 | -8,346.999 | 13,900 | -61,159 | -15,064 | 10,859 |
Accounts Payables | 5,594 | -9,926 | 5,544 | -2,573 | -2,747 | 2,377 | -7,081 | 33,002 | -5,344 | -7,123 |
Other Working Capital | 3,265 | 1,351 | 1,099 | 10,687 | 7,853 | 7,911.999 | 20,048 | 16,653 | 10,966 | -1,372 |
Other Non Cash Items | -1,303 | 375 | 2,292 | -631 | 883 | 607 | 3,097 | 1,941 | 12,699 | 82,327 |
Net Cash Provided By Operating Activities | 53,301 | 13,275 | 39,573 | 30,361 | 29,546 | 10,808 | 66,212 | -27,035 | 15,024 | 63,241 |
Investments In Property Plant And Equipment | -21,837 | -17,056 | -8,686 | -18,127 | -17,268 | -18,091 | -7,891 | -20,376 | -25,385 | -16,980 |
Acquisitions Net | -6,224 | -7,490 | -1,646 | -1,450 | -3,550 | -11,664 | -6,744 | -7,848 | -4,315 | 174 |
Purchases Of Investments | -15,653 | -21,286 | -24,159 | -17,438 | -25,337 | -11,664 | -6,744 | -4,045 | 4,315 | -5,050 |
Sales Maturities Of Investments | 15,532 | 21,862 | 15,928 | 15,273 | 33,706 | 25,162 | 1,230 | 0 | 3,490 | 550 |
Other Investing Activites | 4,037 | 152 | 199 | 2,179 | 607 | 11,986 | 9,928 | 885 | -3,493 | -4,876 |
Net Cash Used For Investing Activites | -24,145 | -23,818 | -18,364 | -19,563 | -11,842 | -4,271 | -10,221 | -31,384 | -25,388 | -21,306 |
Debt Repayment | -1,244 | -505 | -929 | -1,046 | -450 | -2,149 | -15,460 | -47,001 | -361,249 | -14,123 |
Common Stock Issued | 0 | 610 | 343 | 519 | 1,318 | 15,000 | 0 | 8 | 21 | 1,302 |
Common Stock Repurchased | -307 | -303 | -1,825 | -311 | -246 | -5,636 | -125 | -3,184 | -140 | -303 |
Dividends Paid | -17,378 | -17,556 | -13,651 | -12,424 | -12,554 | -8,994 | 0 | 0 | 0 | 0 |
Other Financing Activites | 2,555 | 613 | -261 | 208 | -246 | -199 | -125 | 46,609 | 379,055 | -303 |
Net Cash Used Provided By Financing Activities | -16,067 | -17,448 | -16,323 | -13,262 | -11,932 | -1,978 | -15,585 | -3,576 | 17,568 | 15,122 |
Effect Of Forex Changes On Cash | -859 | -965 | -591 | -620 | 215 | 111 | -416 | -399 | -522 | -69 |
Net Change In Cash | 12,230 | -28,956 | 4,295 | -3,084 | 5,987 | 4,670 | 39,990 | -62,394 | 6,682 | 56,988 |
Cash At End Of Period | 57,284 | 28,328 | 32,623 | 29,755 | 35,742 | 40,412 | 80,402 | 18,008 | 24,690 | 81,678 |
Cash At Beginning Of Period | 45,054 | 57,284 | 28,328 | 32,839 | 29,755 | 35,742 | 40,412 | 80,402 | 18,008 | 24,690 |
Operating Cash Flow | 53,301 | 13,275 | 39,573 | 30,361 | 29,546 | 10,808 | 66,212 | -27,035 | 15,024 | 63,241 |
Capital Expenditure | -21,837 | -17,056 | -8,686 | -18,127 | -17,268 | -18,091 | -7,891 | -20,376 | -25,385 | -16,980 |
Free Cash Flow | 31,464 | -3,781 | 30,887 | 12,234 | 12,278 | -7,283 | 58,321 | -47,411 | -10,361 | 46,261 |
Currency | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
(* All numbers are in thousands)
Revenue (TTM) : | P/S (TTM) : | 0.82 | ||
Net Income (TTM) : | P/E (TTM) : | 63.42 | ||
Enterprise Value (TTM) : | 652.845M | EV/FCF (TTM) : | 14.21 | |
Dividend Yield (TTM) : | 0 | Payout Ratio (TTM) : | 0 | |
ROE (TTM) : | 0.04 | ROIC (TTM) : | 0.07 | |
SG&A/Revenue (TTM) : | 0.06 | R&D/Revenue (TTM) : | 0.05 | |
Net Debt (TTM) : | 818.083M | Debt/Equity (TTM) | 0.32 | P/B (TTM) : | 2.79 | Current Ratio (TTM) : | 2.17 |
Trading Metrics:
Open: | 15.19 | Previous Close: | 15.18 | |
Day Low: | 13.69 | Day High: | 15.31 | |
Year Low: | 7.2 | Year High: | 15.97 | |
Price Avg 50: | 13.34 | Price Avg 200: | 11.84 | |
Volume: | 740710 | Average Volume: | 454134 |