Smith & Wesson Brands, Inc.(SWBI:US)
Market Cap$630.73M
Key Metrics
Price$14.14
Revenue (TTM)$523.84M
Holders Revenue (TTM)$23.23M
Gross Profit (TTM)$141.1M
Earnings (TTM)$18.48M
EBITDA (TTM)$61.18M
Op. Margin (TTM)5.57%
Dividend Yield3.68%
Holders Yield3.68%
Cash on hand$28.19M
Total Assets$512.77M
Net Assets$376.56M
Total Debt$53.14M
Key Metrics
Price$14.14
Revenue (TTM)$523.84M
Holders Revenue (TTM)$23.23M
Gross Profit (TTM)$141.1M
Earnings (TTM)$18.48M
EBITDA (TTM)$61.18M
Op. Margin (TTM)5.57%
Dividend Yield3.68%
Holders Yield3.68%
Cash on hand$28.19M
Total Assets$512.77M
Net Assets$376.56M
Total Debt$53.14M
Financials
| Name | Apr 30, 2026 | Jan 31, 2026 | Oct 31, 2025 | Jul 31, 2025 | Apr 30, 2025 | Jan 31, 2025 | Oct 31, 2024 | Jul 31, 2024 | Apr 30, 2024 | Jan 31, 2024 | Oct 31, 2023 | Jul 31, 2023 | Apr 30, 2023 | Jan 31, 2023 | Oct 31, 2022 | Jul 31, 2022 | Apr 30, 2022 | Jan 31, 2022 | Oct 31, 2021 | Jul 31, 2021 | Apr 30, 2021 | Jan 31, 2021 | Oct 31, 2020 | Jul 31, 2020 | Apr 30, 2020 | Jan 31, 2020 | Oct 31, 2019 | Jul 31, 2019 | Apr 30, 2019 | Jan 31, 2019 | Oct 31, 2018 | Jul 31, 2018 | Apr 30, 2018 | Jan 31, 2018 | Oct 31, 2017 | Jul 31, 2017 | Apr 30, 2017 | Jan 31, 2017 | Oct 31, 2016 | Jul 31, 2016 | Apr 30, 2016 | Jan 31, 2016 | Oct 31, 2015 | Jul 31, 2015 | Apr 30, 2015 | Jan 31, 2015 | Oct 31, 2014 | Jul 31, 2014 | Apr 30, 2014 | Jan 31, 2014 | Oct 31, 2013 | Jul 31, 2013 | Apr 30, 2013 | Jan 31, 2013 | Oct 31, 2012 | Jul 31, 2012 | Apr 30, 2012 | Jan 31, 2012 | Oct 31, 2011 | Jul 31, 2011 | Apr 30, 2011 | Jan 31, 2011 | Oct 31, 2010 | Jul 31, 2010 | Apr 30, 2010 | Jan 31, 2010 | Oct 31, 2009 | Jul 31, 2009 | Apr 30, 2009 | Jan 31, 2009 | Oct 31, 2008 | Jul 31, 2008 | Apr 30, 2008 | Jan 31, 2008 | Oct 31, 2007 | Jul 31, 2007 | Apr 30, 2007 | Jan 31, 2007 | Oct 31, 2006 | Jul 31, 2006 | Apr 30, 2006 | Jan 31, 2006 | Oct 31, 2005 | Jul 31, 2005 | Apr 30, 2005 | Jan 31, 2005 | Oct 31, 2004 | Jul 31, 2004 | Apr 30, 2004 | Jan 31, 2004 | Oct 31, 2003 | Jul 31, 2003 | Apr 30, 2003 | Jan 31, 2003 | Oct 31, 2002 | Jul 31, 2002 | Apr 30, 2002 | Jan 31, 2002 | Oct 31, 2001 | Jul 31, 2001 | Mar 31, 2001 | Dec 31, 2000 | Sep 30, 2000 | Jun 30, 2000 | Mar 31, 2000 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $178.39M | $135.71M | $124.67M | $85.08M | $140.76M | - | - | - | $159.15M | - | - | $114.24M | $144.78M | $129.04M | $121.04M | $84.39M | $181.3M | $177.74M | $230.48M | $274.61M | $322.95M | $257.63M | $248.73M | $229.89M | $233.64M | $127.42M | $113.72M | $123.67M | $175.73M | $162.01M | $161.7M | $138.83M | $172.03M | $157.38M | $148.43M | $129.02M | $229.19M | $233.52M | $233.53M | $206.95M | $221.12M | $210.79M | $143.24M | $147.76M | $181M | $130.55M | $108.45M | $131.87M | $170.43M | $145.88M | $139.29M | $171.02M | $178.72M | $136.24M | $136.56M | $136M | $129.84M | $98.13M | $92.3M | $91.73M | $111.76M | $79.24M | $83.57M | $94.88M | $105.75M | $90.97M | $109.72M | $101.69M | $99.54M | $83.71M | $73.23M | $78.48M | $83.11M | $66.56M | $71.4M | $74.84M | $82.8M | $54.37M | $51.38M | $48M | $52.33M | $39.05M | $36.02M | $32.65M | $36.46M | $31.56M | $29.6M | $28.17M | $33.14M | $27.92M | $29.24M | $29.22M | $31M | $25.92M | $23.47M | $20.56M | $23.79M | $21.61M | $19.92M | $11.24M | $21.15K | $13.37K | $0 | $0 | $0 |
Cost of Revenue | $125.3M | $100.12M | $94.32M | $63M | $100.22M | - | - | - | $102.65M | - | - | $83.84M | $102.82M | $87.2M | $81.77M | $52.92M | $109.07M | $107.34M | $128.48M | $144.67M | $177.14M | $147.96M | $147.66M | $137.46M | $152.3M | $91.73M | $81.41M | $75.81M | $112.37M | $107.95M | $105.32M | $86.41M | $114.62M | $110.46M | $97.63M | $88.39M | $138.4M | $134.21M | $135.92M | $119.38M | $129.05M | $124.13M | $87.03M | $88.89M | $113.85M | $86.73M | $73.61M | $82.75M | $100.68M | $87.23M | $81.36M | $98.25M | $110.23M | $86.31M | $88.09M | $84.77M | $82.98M | $68.12M | $67.69M | $65.21M | $78.02M | $59.85M | $58.14M | $62.64M | $69.56M | $63.65M | $73.39M | $66.43M | $68.68M | $62.18M | $53.26M | $53.1M | $57.64M | $49.94M | $48.32M | $47.63M | $56.19M | $37.37M | $35.33M | $31.32M | $34.14M | $27.78M | $25.47M | $23.05M | $23.1M | $23.81M | $17.22M | $18.8M | $20.93M | $19.73M | $19.87M | $20.26M | $19.77M | $18.9M | $16.67M | $15.2M | $14.96M | $15.24M | $15.84M | $10.82M | $8.42K | $5.35K | $0 | $0 | $0 |
Gross Profit | $53.09M | $35.59M | $30.35M | $22.07M | $40.55M | - | - | - | $56.5M | - | - | $30.4M | $41.96M | $41.84M | $39.26M | $31.47M | $72.23M | $70.4M | $102M | $129.94M | $145.81M | $109.68M | $101.07M | $92.42M | $81.34M | $35.69M | $32.31M | $47.85M | $63.36M | $54.06M | $56.39M | $52.42M | $57.4M | $46.92M | $50.8M | $40.63M | $90.79M | $99.31M | $97.61M | $87.57M | $92.07M | $86.66M | $56.22M | $58.87M | $67.14M | $43.82M | $34.84M | $49.12M | $69.74M | $58.65M | $57.94M | $72.77M | $68.49M | $49.93M | $48.47M | $51.23M | $46.86M | $30M | $24.61M | $26.52M | $33.74M | $19.39M | $25.43M | $32.25M | $36.2M | $27.33M | $36.32M | $35.26M | $30.86M | $21.53M | $19.97M | $25.38M | $25.47M | $16.62M | $23.08M | $27.21M | $26.61M | $17M | $16.05M | $16.68M | $18.19M | $11.27M | $10.54M | $9.6M | $13.35M | $7.75M | $12.39M | $9.36M | $12.21M | $8.19M | $9.37M | $8.95M | $11.23M | $7.02M | $6.8M | $5.36M | $8.83M | $6.37M | $4.07M | $411.59K | $12.73K | $8.02K | $0 | $0 | $0 |
| $31.53M | $29.06M | $26.23M | $25.08M | $25.89M | - | - | - | $31.12M | - | - | $26.05M | $24.13M | $27.71M | $26.74M | $27.55M | $25.58M | $30.68M | $36.6M | $30.06M | $29.68M | $29.3M | $36.69M | $33.68M | $48.43M | $26.88M | $28.74M | $46.71M | $48.08M | $45.7M | $45.06M | $38.95M | $40.99M | $41.08M | $42.81M | $43.83M | $45.74M | $49.1M | $45.45M | $35.05M | $35.17M | $36.51M | $34.43M | $29.05M | $29.82M | $28.21M | $24.07M | $23.44M | $26.66M | $27.53M | $29.16M | $24.76M | $21.62M | $21.88M | $21.84M | $19.93M | $21.2M | $19.72M | $21.17M | $20.98M | $28.39M | $21.33M | $20.62M | $25.64M | $23.67M | $23.09M | $23.44M | $18.93M | $18.88M | $17.01M | $115.5M | $19.13M | $17.98M | $16.31M | $16.54M | $17.4M | $17.03M | $13.38M | $10.71M | $10.8M | $11.58M | $9.39M | $9.31M | $4.78M | $8.28M | $7.1M | $8.1M | $6.58M | $8.48M | $9.34M | $8.07M | $6.61M | $8.65M | $6.06M | $6.31M | $5.23M | $6.53M | $3.43M | $3.81M | $3.89M | $445.73K | $693.47K | $727.06K | $602.48K | $547.1K | |
| Research and Development | $2.45M | $2.41M | $2.43M | $3.01M | $1.96M | - | - | - | $1.77M | - | - | $1.8M | $1.88M | $2.13M | $1.87M | $1.67M | $1.99M | $1.72M | $1.74M | $1.81M | $1.96M | $1.76M | $1.86M | $1.91M | $2.95M | $1.81M | $1.8M | $3.23M | $3.51M | $3.3M | $3.25M | $2.81M | $2.68M | $3.15M | $2.75M | $2.79M | $2.62M | $2.76M | $2.7M | $2.15M | $2.39M | $2.52M | $2.7M | $2.4M | $2.11M | $1.9M | $1.47M | $1.46M | $1.53M | $1.46M | $1.31M | $1.36M | $1.39M | $952K | $1.27M | $1.17M | $972K | $992K | $1.24M | $1.34M | $1.55M | $1.21M | $913K | $1.07M | $1.21M | $1.17M | $1.04M | $880K | $813.51K | $700K | $617.07K | $774.96K | $536.3K | $521.2K | $476.47K | $412.54K | $411.35K | $306.17K | $362.17K | $168.09K | $133.11K | $73.82K | $102.03K | $39.84K | $58.86K | $64.86K | $38.18K | $37.14K | $44.33K | $15.79K | $169.15K | $328.62K | $536.95K | $191.27K | $106.34K | $195.37K | $232.78K | $112.15K | $140.58K | $143.68K | - | - | - | - | - |
| Selling, General, and Administrative | $29.08M | $26.65M | $23.8M | $22.07M | $23.93M | - | - | - | $29.35M | - | - | $24.25M | $22.26M | $25.57M | $24.87M | $25.88M | $23.58M | $28.96M | $34.86M | $28.25M | $27.72M | $27.54M | $34.84M | $31.78M | $45.48M | $25.07M | $26.94M | $43.48M | $44.57M | $42.4M | $41.81M | $36.14M | $38.31M | $37.93M | $40.06M | $41.05M | $43.11M | $46.34M | $42.76M | $32.89M | $32.78M | $33.99M | $31.74M | $26.66M | $27.71M | $26.31M | $22.59M | $21.99M | $25.14M | $26.08M | $27.86M | $23.4M | $20.23M | $20.93M | $20.58M | $18.76M | $20.22M | $18.73M | $19.93M | $19.65M | $26.85M | $20.12M | $19.7M | $24.57M | $22.46M | $21.92M | $22.4M | $18.05M | $18.07M | $16.31M | $16.64M | $18.35M | $17.44M | $15.79M | $16.07M | $16.99M | $16.62M | $13.07M | $10.35M | $10.63M | $11.45M | $9.32M | $9.2M | $7.83M | $8.22M | $7.04M | $8.06M | $6.54M | $8.44M | $9.33M | $7.9M | $6.28M | $8.11M | $5.87M | $6.2M | $5.03M | $6.29M | $3.32M | $3.67M | $4.07M | $445.73K | $693.47K | $727.06K | $602.48K | $547.1K |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $98.24M | - | - | - | - | - | - | - | - | - | $0 | - | - | -$3.09M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -$322.52K | - | - | - | - | - |
Operating Income | $21.56M | $6.53M | $4.12M | -$3M | $14.66M | - | - | - | $25.38M | - | - | $4.35M | $17.83M | $14.14M | $12.53M | $3.92M | $46.65M | $39.72M | $65.39M | $99.89M | $116.13M | $80.38M | $64.38M | $58.74M | $32.91M | $8.81M | $3.57M | $1.14M | $15.29M | $8.36M | $11.33M | $13.48M | $16.42M | $5.84M | $7.99M | -$3.2M | $45.05M | $50.21M | $52.15M | $52.52M | $56.9M | $50.15M | $21.78M | $29.82M | $37.33M | $15.61M | $10.77M | $25.68M | $43.08M | $31.12M | $28.77M | $48.01M | $46.87M | $28.05M | $26.62M | $31.3M | $25.67M | $10.28M | $3.43M | $5.53M | $5.35M | -$1.94M | $4.81M | $6.61M | $12.53M | $4.24M | $12.88M | $16.33M | $11.98M | $4.52M | -$95.53M | $6.25M | $7.49M | $309.96K | $6.53M | $9.81M | $9.58M | $3.62M | $5.34M | $5.88M | $6.61M | $1.88M | $1.24M | $4.82M | $5.07M | $644.04K | $4.29M | $2.79M | $3.73M | -$1.15M | $1.3M | $2.35M | $2.58M | $956.52K | $492.24K | $131.99K | $2.3M | $2.94M | $261.09K | -$3.81M | -$446.93K | -$685.45K | -$727.06K | -$602.48K | -$547.1K |
| -$769K | -$1.15M | -$1.11M | -$1.1M | -$759K | - | - | - | $5.89M | - | - | $200K | -$1.12M | $332K | $370K | $240K | $94K | $157K | $367K | $116K | -$22K | $402K | -$797K | -$1.25M | -$98.65M | -$2.9M | -$2.96M | -$2.62M | -$5K | -$10.35M | $8K | -$18K | $355K | $87K | -$3K | $1.3M | -$15K | -$8K | -$30K | - | -$1.96M | -$2.08M | -$2.3M | -$7.21M | -$3.09M | -$2.94M | -$2.91M | -$1.97M | -$3.95M | -$1.74M | -$2M | -$6.57M | -$1.15M | -$1.19M | -$970K | -$1.62M | -$1.12M | -$1.23M | -$2.06M | -$1.5M | -$2.41M | -$1.63M | -$145K | $1.99M | -$2.96M | -$167K | $6.17M | $2.03M | -$672.86K | -$827K | -$99.17M | -$640.35K | -$170.19K | -$729.07K | $213.42K | -$37.17K | $257.1K | -$424.85K | -$205.57K | -$123.74K | $284.02K | $239.88K | $178.79K | $3.13M | -$2.06M | -$234.74K | -$107.69K | $314.99K | -$884.92K | -$831.9K | $494.84K | -$679.62K | $1.33M | $558.15K | $371.14K | $275.06K | - | - | - | $258.82K | - | - | - | - | - | |
| Non-Operating Interest Income | - | - | - | - | - | - | - | - | - | - | - | $153K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $37K | $61K | $27K | $51K | $111K | $240K | $20K | $24K | $6K | $33K | $8K | $102K | $64K | $48K | $335K | $368K | $309K | $394K | $399K | $403K | $119K | $289K | $292K | $146K | $103K | $91K | $82K | $159K | $82.31K | $26K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $693K | $1.53M | $1.39M | $1.21M | $747K | - | - | - | $607K | - | - | - | -$1.03M | $508K | $420K | $433K | $530K | $594K | $466K | $544K | $563K | $550K | $1.49M | $1.32M | - | $2.89M | $3.05M | $2.63M | - | - | - | - | - | - | - | - | - | - | - | - | $1.99M | $2.14M | $2.32M | $7.25M | $3.24M | $3.19M | $2.91M | $1.98M | $1.77M | $1.77M | $2.05M | $6.67M | $1.21M | $1.24M | $1.34M | $1.99M | $1.44M | $1.63M | $2.48M | $1.94M | $2.02M | $1.45M | $1.11M | $1.17M | $1.07M | $1.24M | $1.19M | $1.33M | $1.21M | $1.22M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | -$76K | $373K | $277K | $105K | -$12K | - | - | - | $6.5M | - | - | $47K | -$2.15M | $840K | $790K | $673K | $624K | $751K | $833K | $660K | $541K | $952K | $693K | $67K | -$98.65M | -$10K | $83K | $5K | -$5K | -$10.35M | $8K | -$18K | $355K | $87K | -$3K | $1.3M | -$15K | -$8K | -$30K | - | -$5K | -$5K | -$5K | -$6K | $40K | $16K | -$11K | -$6K | -$2.19M | -$6K | $36K | $5K | $0 | - | $39K | - | $16K | $8K | $20K | $34K | -$503K | -$463K | $672K | $3.01M | -$2M | $977K | $7.28M | $3.21M | $452.69K | $366K | -$99.17M | -$640.35K | -$170.19K | -$729.07K | $213.42K | -$37.17K | $257.1K | -$424.85K | -$205.57K | -$123.74K | $284.02K | $239.88K | $178.79K | $3.13M | -$2.06M | -$234.74K | -$107.69K | $314.99K | -$884.92K | -$831.9K | $494.84K | -$679.62K | $1.33M | $558.15K | $371.14K | $275.06K | - | - | - | $258.82K | - | - | - | - | - |
Income Before Tax | $20.79M | $5.37M | $3.01M | -$4.1M | $13.9M | - | - | - | $31.27M | - | - | $4.55M | $16.7M | $14.47M | $12.9M | $4.16M | $46.75M | $39.88M | $65.76M | $100M | $116.11M | $80.78M | $63.58M | $57.49M | -$68.4M | $5.92M | $610K | -$1.48M | $12.75M | -$4.53M | $9.06M | $11.46M | $13.96M | $2.93M | $5.02M | -$4.29M | $42.58M | $48.26M | $49.95M | $50.51M | $54.94M | $48.06M | $19.48M | $22.61M | $34.24M | $12.68M | $7.87M | $23.71M | $39.13M | $29.38M | $26.77M | $41.45M | $45.72M | $26.86M | $25.65M | $29.68M | $24.55M | $9.06M | $1.38M | $4.03M | $2.94M | -$3.57M | $4.67M | $8.59M | $9.57M | $4.07M | $19.06M | $18.37M | $11.3M | $3.7M | -$97.74M | $3.62M | $5.32M | -$2.76M | $4.67M | $7.56M | $8.06M | $2.27M | $4.8M | $5.44M | $6.59M | $1.75M | $1.09M | $4.33M | $2.72M | -$211.91K | $3.46M | $2.35M | $2.09M | -$2.74M | $1.04M | $914.45K | $3.03M | $730.88K | $265.34K | -$279.1K | $1.84M | $1.15M | -$2.14M | -$6.25M | - | - | - | - | - |
Income Tax | $4.57M | $1.62M | $1.09M | -$690K | $4.16M | - | - | - | $5.16M | - | - | $1.43M | $3.87M | $3.39M | $3.25M | $845K | $10.61M | $9.34M | $14.82M | $23.12M | $27.22M | $18.52M | $14.47M | $14.19M | -$2.26M | $1.69M | $267K | $629K | $2.93M | $1.19M | $2.4M | $3.81M | $6.29M | -$8.47M | $1.79M | -$2.13M | $14.89M | $15.81M | $17.46M | $15.29M | $19.29M | $16.63M | $7.02M | $8.2M | $12.29M | $4.55M | $2.82M | $9.15M | $14.23M | $9.32M | $9.63M | $14.92M | $17.09M | $9.35M | $9.25M | $10.81M | $6.74M | $3.66M | $428K | $1.75M | $1.8M | -$852K | $2.1M | $2.38M | $5.31M | $953K | $4.68M | $6.02M | $3.89M | $1.34M | -$21.51M | $1.36M | $2.03M | -$951.81K | $1.73M | $2.87M | $2.87M | $720.64K | $1.95M | $2.08M | $2.39M | $632.49K | $401.87K | $1.64M | $1.17M | -$58.8K | $1.36M | $883.22K | $247.06K | -$1.03M | $371.78K | $329.2K | -$12.44M | $12.34K | $13.73K | $7.14K | $2.04M | -$128.33K | -$1.71M | -$125K | - | - | - | - | - |
Net Income | $16.22M | $3.75M | $1.92M | -$3.41M | $9.74M | $2.1M | $4.55M | -$1.86M | $26.11M | $7.88M | $2.5M | $3.12M | $12.84M | $11.08M | $9.65M | $3.31M | $36.14M | $30.54M | $50.94M | $76.88M | $89.04M | $62.39M | $52.24M | $48.39M | -$66.15M | $5.73M | $1.29M | -$2.11M | $9.82M | -$5.73M | $6.67M | $7.65M | $7.66M | $11.4M | $3.23M | -$2.17M | $27.69M | $32.45M | $32.48M | $35.22M | $35.65M | $31.43M | $12.47M | $14.41M | $21.89M | $8.12M | $5.05M | $14.56M | $25.06M | $20.79M | $16.99M | $26.48M | $25.17M | $14.58M | $21.19M | $17.79M | $12.47M | $4.44M | -$1.59M | $791K | $1.14M | -$52.84M | -$37.29M | $6.21M | $4.25M | $3.12M | $14.38M | $12.35M | $7.42M | $2.36M | -$76.23M | $2.25M | $3.3M | -$1.81M | $2.94M | $4.69M | $5.19M | $1.55M | $2.85M | $3.37M | $4.2M | $1.12M | $692.38K | $2.69M | $1.55M | -$153.11K | $2.11M | $1.47M | $1.84M | -$1.7M | $670.67K | $585.25K | $15.47M | $718.55K | $251.61K | -$286.24K | -$192.41K | $1.28M | -$426K | -$6.12M | -$433K | -$685.45K | -$727.06K | -$602.48K | -$547.1K |
Minority Interests | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $16.22M | $3.75M | $1.92M | -$3.41M | $9.74M | $2.1M | $4.55M | -$1.86M | $26.11M | $7.88M | $2.5M | $3.12M | $12.84M | $11.08M | $9.65M | $3.31M | $36.14M | $30.54M | $50.94M | $76.88M | $89.04M | $62.39M | $52.24M | $48.39M | -$66.15M | $5.73M | $1.29M | -$2.11M | $9.82M | -$5.73M | $6.67M | $7.65M | $7.66M | $11.4M | $3.23M | -$2.17M | $27.69M | $32.45M | $32.48M | $35.22M | $35.65M | $31.43M | $12.47M | $14.41M | $21.89M | $8.12M | $5.05M | $14.56M | $25.06M | $20.79M | $16.99M | $26.48M | $25.17M | $14.58M | $21.19M | $17.79M | $12.47M | $4.44M | -$1.59M | $791K | $1.14M | -$52.84M | -$37.29M | $6.21M | $4.25M | $3.12M | $14.38M | $12.35M | $7.42M | $2.36M | -$76.23M | $2.25M | $3.3M | -$1.81M | $2.94M | $4.69M | $5.19M | $1.55M | $2.85M | $3.37M | $4.2M | $1.12M | $692.38K | $2.69M | $1.55M | -$153.11K | $2.11M | $1.47M | $1.84M | -$1.7M | $670.67K | $585.25K | $15.47M | $718.55K | $251.61K | -$286.24K | -$192.41K | $1.28M | -$426K | -$6.12M | -$433K | -$685.45K | -$727.06K | -$602.48K | -$547.1K |
Shares Outstanding (Basic) | 44.53M | 44.49M | 44.4M | 44.26M | 44.04M | 44.04M | 44.52M | 45.32M | - | 45.62M | 45.98M | 46.1M | 45.93M | 45.9M | 45.82M | 45.74M | 45.55M | 46.76M | 48.15M | 48.39M | 51.82M | 55.14M | 55.91M | 55.49M | 55.18M | 55.06M | 54.91M | 54.78M | 54.6M | 54.54M | 54.44M | 54.35M | 54.17M | 54.12M | 54.04M | 53.91M | 55.07M | 56.34M | 56.23M | 56.05M | 55.55M | 54.86M | 54.45M | 54.22M | 53.85M | 53.72M | 53.55M | 54.83M | 55.11M | 55.58M | 59.62M | 64.24M | - | 65.15M | 65.87M | 65.35M | 65.06M | 64.87M | 64.7M | 64.53M | 62.29M | 60.25M | 60.07M | 59.94M | - | 59.72M | 59.53M | 53.78M | - | 47.21M | 47.11M | 45.46M | - | 40.39M | 40.28M | 39.95M | - | 39.65M | 39.8M | 39.45M | - | 39.21M | 35.86M | 32.12M | - | 31.5M | 31.28M | 31.01M | - | 30.76M | 30.67M | 30.62M | - | 29.79M | 29.71M | 29.68M | - | 19.43M | 18.68M | 17.93M | 17.01M | - | 11.2M | 10.27M | 8.87M |
Shares Outstanding (Diluted) | 45.26M | 44.98M | 44.74M | 44.26M | 44.51M | 44.4M | 44.94M | 45.32M | - | 46.03M | 46.36M | 46.55M | 46.28M | 46.17M | 46.11M | 46.1M | 45.94M | 47.18M | 48.69M | 49.05M | 52.42M | 55.7M | 56.53M | 56.28M | 55.18M | 55.74M | 55.42M | 54.78M | 55.29M | 54.54M | 55.11M | 54.93M | 54.66M | 54.66M | 54.66M | 53.91M | 55.85M | 57.13M | 57.14M | 56.88M | 56.4M | 55.98M | 55.67M | 55.48M | 55.07M | 54.86M | 54.65M | 56.15M | 56.48M | 57.02M | 60.98M | 65.62M | - | 66.42M | 67.27M | 66.8M | 66.42M | 66.58M | 65.11M | 64.94M | 64.89M | 60.25M | 63.86M | 67.07M | - | 60.41M | 66.81M | 61.1M | - | 48.09M | 47.11M | 46.6M | - | 40.39M | 48.34M | 48.06M | - | 41.27M | 41.5M | 41.05M | - | 39.89M | 39.66M | 38.51M | - | 31.5M | 36.33M | 36.12M | - | 30.76M | 37.13M | 36.35M | - | 36.36M | 33.68M | 29.68M | - | 19.43M | 18.68M | 17.93M | 17.01M | - | 11.2M | 10.27M | 8.87M |
EPS (Basic) | $0.36 | $0.08 | $0.04 | -$0.08 | $0.20 | $0.04 | $0.09 | -$0.05 | - | $0.17 | $0.05 | $0.07 | $0.28 | $0.24 | $0.21 | $0.07 | $0.79 | $0.65 | $1.06 | $1.59 | $1.72 | $1.13 | $0.93 | $0.87 | -$1.20 | $0.10 | $0.02 | -$0.04 | $0.18 | -$0.10 | $0.12 | $0.14 | $0.14 | $0.21 | $0.06 | -$0.04 | $0.50 | $0.58 | $0.58 | $0.58 | $0.64 | $0.57 | $0.23 | $0.27 | $0.41 | $0.15 | $0.09 | $0.27 | $0.45 | $0.37 | $0.28 | $0.41 | - | $0.22 | $0.32 | $0.27 | $0.19 | $0.07 | -$0.02 | $0.01 | $0.02 | -$0.88 | -$0.62 | $0.10 | - | $0.04 | $0.22 | $0.23 | - | $0.05 | -$1.62 | $0.05 | - | -$0.04 | $0.07 | $0.12 | - | $0.04 | $0.07 | $0.09 | - | $0.03 | $0.02 | $0.08 | - | $0 | $0.07 | $0.05 | - | -$0.06 | $0.02 | $0.02 | - | $0.02 | $0.01 | -$0.01 | - | $0.07 | -$0.02 | -$0.36 | -$0.025 | - | -$0.06 | -$0.06 | -$0.06 |
EPS (Diluted) | $0.36 | $0.08 | $0.04 | -$0.08 | $0.19 | $0.04 | $0.09 | -$0.05 | - | $0.17 | $0.05 | $0.07 | $0.28 | $0.24 | $0.21 | $0.07 | $0.79 | $0.65 | $1.05 | $1.57 | $1.70 | $1.12 | $0.92 | $0.86 | -$1.20 | $0.10 | $0.02 | -$0.04 | $0.18 | -$0.10 | $0.12 | $0.14 | $0.14 | $0.21 | $0.06 | -$0.04 | $0.50 | $0.57 | $0.57 | $0.57 | $0.63 | $0.56 | $0.22 | $0.26 | $0.40 | $0.15 | $0.09 | $0.26 | $0.44 | $0.36 | $0.28 | $0.40 | - | $0.22 | $0.31 | $0.27 | $0.19 | $0.07 | -$0.02 | $0.01 | $0.02 | -$0.88 | -$0.62 | $0.10 | - | $0.04 | $0.21 | $0.21 | - | $0.05 | -$1.62 | $0.05 | - | -$0.04 | $0.07 | $0.11 | - | $0.04 | $0.07 | $0.08 | - | $0.02 | $0.02 | $0.07 | - | $0 | $0.06 | $0.04 | - | -$0.06 | $0.02 | $0.02 | - | $0.02 | $0.01 | -$0.01 | - | $0.07 | -$0.02 | -$0.36 | -$0.025 | - | -$0.06 | -$0.06 | -$0.06 |
EBIT | $21.49M | $6.9M | $4.39M | -$2.9M | $14.64M | - | - | - | $31.88M | - | - | $4.35M | $15.67M | $14.98M | $13.32M | $4.59M | $47.28M | $40.47M | $66.23M | $100.55M | $116.67M | $81.33M | $65.07M | $58.81M | -$65.67M | $8.8M | $3.66M | $1.15M | $4.92M | $8.36M | $11.33M | $13.48M | $18.15M | $5.84M | $7.99M | -$3.2M | $45M | $50.21M | $52.15M | $52.52M | $56.93M | $50.15M | $21.78M | $29.82M | $37.48M | $15.87M | $10.78M | $25.69M | $40.9M | $31.15M | $28.82M | $48.12M | $46.93M | $28.1M | $27M | $31.66M | $25.99M | $10.69M | $3.85M | $5.97M | $4.97M | -$2.11M | $5.78M | $9.76M | $10.63M | $5.3M | $20.25M | $19.7M | $12.51M | $4.91M | -$95.53M | $6.25M | $7.49M | $309.96K | $6.53M | $9.81M | $9.58M | $3.62M | $5.34M | $5.88M | $6.61M | $1.88M | $1.24M | $4.82M | $5.07M | $644.04K | $4.29M | $2.79M | $3.73M | -$1.15M | $1.3M | $2.35M | $2.58M | $956.52K | $492.24K | $131.99K | $2.3M | $2.94M | $261.09K | -$3.81M | -$446.93K | -$685.45K | -$727.06K | -$602.48K | -$547.1K |
EBITDA | $29.31M | $13.95M | $12.42M | $5.5M | $22.63M | - | - | - | $40.14M | - | - | $13.6M | $25.32M | $21.6M | $20.94M | $12.14M | $54.94M | $47.68M | $73.97M | $108.01M | $124.12M | $88.34M | $73.96M | $67.05M | $45.97M | $16.64M | $5.79M | $15.49M | $19.16M | $32.39M | $24.47M | $26.33M | $31.45M | $18.3M | $20.54M | $10.57M | $58.03M | $63.62M | $65.6M | $62.84M | $67.33M | $59.92M | $31.82M | $40.85M | $47.17M | $24.08M | $17.66M | $31.8M | $46.54M | $36.06M | $34.29M | $53.8M | $51.64M | $32.05M | $31.09M | $35.65M | $30.48M | $14.09M | $8.11M | $9.6M | $9.62M | $2.11M | $8.72M | $10.16M | $14.97M | $7.89M | $16.63M | $19.35M | $14.73M | $7.03M | $7.13M | $10.92M | $10.94M | $4.18M | $9.5M | $12.78M | $12.51M | $5.81M | $6.84M | $7.24M | $7.73M | $2.55M | $1.99M | $2.8M | $8.17M | $1.5M | $4.95M | $3.02M | $5.19M | $69.19K | $1.2M | $3.37M | $1.36M | $462.07K | $268.46K | $253.77K | $2.5M | $3.12M | $1.26M | -$3.74M | -$433K | -$669.85K | -$713.62K | -$588.9K | -$545.16K |