OakChart

Turning Point Brands Inc

TPBConsumer Defensive·Tobacco·USA·Small·NYSE·Nov 12 • 3:59 PM ET

55.75-3.06 (-5.20%)
2026-11-13 13:33 CET
Market cap
$1.11B
Revenue, TTM
539.35 USD m
Net income, TTM
27.40 USD m
Free cash flow, TTM
23.85 USD m
EPS diluted, TTM
1.39
40.06
Compare

Price

TPB against its 20, 50 and 200-day averages
Terms2050200BeatMiss
Patternshover a marker to name it
RS 8Sales 150Price13713960.0080.00100.00576K1.2MVolumeMay 26Jun 26Jul 26Aug 26Sep 26Oct 26Nov 26TPBclose 55.7520-day 64.9150-day 64.04200-day 84.1855.75

62.0% under the 52-week high of 146.90 on 26 Feb 2026. 52-week low 54.17 on 14 Oct 2026. Last 15 sessions, 30.7% high to low

Volume 0.00× normal · the session has not printed · the line is the 50-bar volume average

Setup. RS line 8
CANSLIM 2 of 6 — fails: EPS Growth Qtr Over Qtr: High (>25%); EPS Growth This Year: High (>25%); 52-Week High/Low: 0-10% below High; Performance: Year +50%
VCP 2 of 6 — fails: 200-Day Simple Moving Average: Price above SMA200; 50-Day Simple Moving Average: SMA50 above SMA200; 52-Week High/Low: 0-10% below High; Average True Range: Under 2
Minervini 0 of 4 — fails: 200-Day Simple Moving Average: Price above SMA200; 50-Day Simple Moving Average: SMA50 above SMA200; 52-Week High/Low: 0-10% below High; Performance: Year +50%
Zanger 0 of 5 — fails: RSI (14): Not Oversold (>50); Performance: Week +10%; 20-Day High/Low: 0-5% below High; Relative Volume: Over 1.5; 200-Day Simple Moving Average: Price above SMA200
Leaders 0 of 5 — fails: 50-Day Simple Moving Average: Price above SMA50; 200-Day Simple Moving Average: Price above SMA200; Performance: Year +50%; Average Volume: Over 500K; 52-Week High/Low: 0-10% below High
Breakout 0 of 4 — fails: 52-Week High/Low: New High; Relative Volume: Over 2; 50-Day Simple Moving Average: Price above SMA50; 200-Day Simple Moving Average: Price above SMA200
Growth 1 of 4 — fails: EPS Growth Qtr Over Qtr: High (>25%); EPS Growth This Year: High (>25%); Return on Equity: Over +15%
Quality 1 of 5 — fails: Return on Equity: Over +15%; Net Profit Margin: High (>20%); Debt/Equity: Low (<0.1); P/E: Under 25
Value 0 of 4 — fails: P/E: Under 15; P/B: Under 2; Return on Equity: Over +15%; Debt/Equity: Low (<0.1)
Income 2 of 4 — fails: Dividend Yield: Over 2%; P/E: Under 25
Small Cap 1 of 4 — fails: Average Volume: Over 500K; 200-Day Simple Moving Average: Price above SMA200; Performance: Year +50%
Accumulation 1 of 4 — fails: Institutional Transactions: Over +10%; 200-Day Simple Moving Average: Price above SMA200; Performance: Year Up
Relative Strength 0 of 3 — fails: Performance: Year +100%; 200-Day Simple Moving Average: Price above SMA200; Average Volume: Over 500K

Profile

TPB
52-week range, 2% of the way up
54.17146.90

Turning Point Brands, Inc. engages in manufacturing, marketing, and distributing branded consumer products including alternative smoking accessories and consumables with active ingredients. It operates through the following segments: Zig-Zag Products and Stoker's Products. The Zig-Zag Products segment markets and distributes rolling papers, tubes, finished cigars, and MYO cigar wraps. The Stoker's Products segment manufactures and markets moist snuff and contracts for and markets loose leaf chewing tobacco products. The company was founded by Thomas Helms, Jr. in 1988 and is headquartered in Louisville, KY.

IndexRUT
Employees484
IPOMay 11, 2016
Beta1.10
ATR, 14d3.56
Rel volume0.00
Short float17.86%
Insider own6.31%
Inst own101.50%

Snapshot

6 groups

Valuation

IndexRUT
Market Cap$1.11B
Enterprise Value1.19B
Income27.40M
Sales539.35M
Book / share21.27
Cash / share12.64
Dividend Est.0.32 (0.57%)
Dividend TTM0.32 (0.57%)
Dividend Ex-DateDec 18, 2026
Dividend Gr. 3/5Y7.72% 8.45%
Payout9.66%
Employees484
IPOMay 11, 2016

Ratios

Price / earnings40.06
Forward price / earnings25.28
Price / earnings / growth6.80
Price / sales2.06
Price / book2.62
Price / cash4.41
Price / free cash flow46.47
Value / cash profit15.12
Value / sales2.21
Quick Ratio3.93
Current Ratio5.83
Debt / equity0.73
Long-term debt / equity0.72
Options and shortYes / Yes

Earnings

Earnings / share1.39
Earnings next year2.21
Earnings next quarter0.35
Earnings this year-59.22%
Earnings next year73.90%
Earnings growth, 5 years3.72%
Past earnings growth68.87% 10.94%
Past sales growth3.72% 2.71%
Earnings vs last year-51.37%
Sales vs last year23.78%
Earnings vs last quarter-82.80%
Sales vs last quarter26.99%
EarningsNov 09 BMO
Surprise-3.06% 3.01%

Ownership

Insiders own6.31%
Insider trades-0.32%
Institutions own101.50%
Institution trades-0.18%
Return on assets3.45%
Return on equity7.15%
Return on capital3.77%
Gross Margin58.37%
Operating margin12.97%
Profit Margin5.08%
20-day average-14.11%
50-day average-12.95%
200-day average-33.77%

Technical

Shares out19.88M
Shares floating18.63M
Short / float17.86%
Short ratio8.72
Short interest3.33M
52-week high146.90 -62.0%
52-week low54.17 +2.9%
Volatility7.29% 5.37%
Average range3.56
Strength index33.27
Market sensitivity1.10
Relative volume0.00
Avg Volume381.53K
Volume0

Performance

Perf Week-17.37%
Perf Month-3.38%
Perf Quarter-36.17%
Perf Half Y-38.90%
Perf YTD-48.57%
Perf Year-44.37%
Perf 3Y160.64%
Perf 5Y33.79%
Perf 10Y266.78%
Recommendation1.00
Target Price113.50
Prev Close55.75
Price55.75
Change %0.00%

Analyst ratings

latest 10 of 15
DateActionAnalystRating changeTargetImplied
Jul 22, 2026InitiatedBTIG ResearchBuy$103+84.8%
May 08, 2026UpgradeNeedhamHold → Buy$125+124.2%
Aug 01, 2025InitiatedNeedhamHold
Mar 03, 2025InitiatedAlliance Global PartnersBuy$80+43.5%
Nov 14, 2024InitiatedOppenheimerOutperform$65+16.6%
Sep 19, 2024InitiatedROTH MKMBuy$50-10.3%
Jun 06, 2023InitiatedThe Benchmark CompanyBuy$28-49.8%
Oct 10, 2022DowngradeBarclaysOverweight → Equal Weight$28 → $22-60.5%
Oct 28, 2020ReiteratedB. Riley SecuritiesBuy$39 → $43-22.9%
Oct 05, 2020InitiatedBarclaysOverweight$38-31.8%

Peers

Mkt cap
TickerCompanyMkt cap
MOAltria Group Inc129.75B
PMPhilip Morris International Inc307.09B
AIIRAir Global Plc1.33B
BTIBritish American Tobacco Plc ADR131.05B
RLXRLX Technology Inc ADR1.43B
UVVUniversal Corp939.75M
ISPRIspire Technology Inc100.51M
GNLNGreenlane Holdings Inc0.67M
CRONCronos Group Inc1.24B
TLRYTilray Brands Inc372.02M

Insider trading

latest 14 of 15
InsiderRelationshipDateTransactionCostSharesValueTotal heldForm
Wigginton BrianSr VP Finance & CAOMay 12 '26Sale91.674,000366,6809,230May 13 08:43 PM
Flynn AndrewChief Financial OfficerMar 04 '26Sale97.572,000195,1409,443Mar 04 09:58 PM
Glazek David EdwardExecutive ChairmanDec 19 '25Option Exercise20.7130,000621,300157,083Dec 23 09:37 PM
Glazek David EdwardExecutive ChairmanDec 19 '25Sale110.2630,0003,307,800127,083Dec 23 09:37 PM
DAVID E GLAZEKDirectorDec 19 '25Proposed Sale110.8778,0008,647,860Dec 19 06:50 PM
Diao H.C. CharlesDirectorDec 15 '25Sale108.202,000216,4009,804Dec 17 07:06 PM
Diao H.C. CharlesDirectorDec 15 '25Proposed Sale107.732,000215,460Dec 15 02:26 PM
Graham PurdyPresident and CEODec 08 '25Proposed Sale100.84140,14014,131,717Dec 08 06:19 PM
Usher StephenDirectorNov 20 '25Sale102.541,000102,5404,175Nov 21 06:32 PM
Usher StephenDirectorNov 19 '25Sale101.001,000101,0005,175Nov 21 06:32 PM
Cushman BrittaniSr VP, General CounselNov 19 '25Option Exercise16.0315,250244,47238,687Nov 21 06:31 PM
Cushman BrittaniSr VP, General CounselNov 19 '25Sale101.6615,2501,550,31534,687Nov 21 06:31 PM
Baxter Gregory H.A.DirectorNov 21 '25Sale98.231,500147,34538,919Nov 21 06:30 PM
STEPHEN USHERDirectorNov 20 '25Proposed Sale102.541,000102,540Nov 20 04:12 PM

Held by

AUM
TickerCompanyAUM
SDVYFirst Trust SMID Cap Rising Dividend Achievers ETFAUM: 11.36B
VTIVanguard Morningstar Total Stock Market ETFAUM: 696.31B
IWMiShares Russell 2000 Index FundAUM: 77.86B
TSMEThrivent Small-Mid Cap Equity ETFAUM: 848.77M
VXFVanguard Extended Market Index ETFAUM: 30.79B
VDCVanguard Consumer Staples ETFAUM: 8.39B
DFASU.S. Small Cap Portfolio-ETF Class SharesAUM: 15.64B
IWOiShares Russell 2000 Growth ETFAUM: 14.25B
VTWOVanguard Russell 2000 Index ETFAUM: 16.90B
SCHASchwab U.S. Small-Cap ETFAUM: 22.44B

News

latest 14 of 200

Quarterly earnings

2026Q3 EPS 0.190 missed 0.196, from 1.130 a year earlier. Sales 151.1 beat 146.68, from 118.98 a year earlier
EPS
1.13002024Q4 EPS 0.130 against 0.67524Q42025Q1 EPS 0.790 against 0.69825Q12025Q2 EPS 0.790 against 0.73425Q22025Q3 EPS 1.130 against 0.74825Q32025Q4 EPS 0.420 against 0.87025Q42026Q1 EPS 0.600 against 0.57526Q12026Q2 EPS 0.180 against 0.11626Q22026Q3 EPS 0.190 against 0.19626Q3
Sales, USD millions
151.102024Q4 sales 93.67 against 93.2724Q42025Q1 sales 106.44 against 95.7525Q12025Q2 sales 116.63 against 105.4225Q22025Q3 sales 118.98 against 110.2525Q32025Q4 sales 121.01 against 120.4325Q42026Q1 sales 124.28 against 115.6726Q12026Q2 sales 142.96 against 129.5626Q22026Q3 sales 151.1 against 146.6826Q3

The outline behind the bar is the estimate. The filled bar is the print. Green beat it, red missed it.

PeriodReportedEPS adjustedEPS estEPS reportedSales act, USD mSales est, USD mSurpriseYear-ago quarterAnalystsNext session
2026Q3ended 2026-09-302026-11-09 08:300.1900.1960.190151.1146.68EPS -3.1% · sales +3.0%vs 2025Q3, year-ago quarter · EPS -83.2% · sales +27.0%5 EPS · 6 salesOpen -5.90% vs SPY +0.91%. Close -3.98% vs SPY +2.37%
2026Q2ended 2026-06-302026-08-04 08:300.1800.1160.179142.96129.56EPS +55.2% · sales +10.3%vs 2025Q2, year-ago quarter · EPS -77.2% · sales +22.6%5 EPS · 6 salesOpen +6.94% vs SPY +0.39%. Close +2.56% vs SPY +1.80%
2026Q1ended 2026-03-312026-05-07 08:300.6000.5750.599124.28115.67EPS +4.3% · sales +7.4%vs 2025Q1, year-ago quarter · EPS -24.1% · sales +16.8%4 EPS · 5 salesOpen +7.19% vs SPY +0.17%. Close +11.03% vs SPY -0.31%
2025Q4ended 2025-12-312026-03-02 08:300.4200.8700.420121.01120.43EPS -51.7% · sales +0.5%vs 2024Q4, year-ago quarter · EPS +223.1% · sales +29.2%4 EPS · 5 salesOpen -19.94% vs SPY -1.06%. Close -20.79% vs SPY +0.06%
2025Q3ended 2025-09-302025-11-05 08:301.1300.7481.127118.98110.25EPS +51.1% · sales +7.9%vs 2024Q3, year-ago quarter · EPS +66.2% · sales +12.7%5Open +15.92% vs SPY -0.04%. Close +6.28% vs SPY +0.35%
2025Q2ended 2025-06-302025-08-06 08:300.7900.7340.790116.63105.42EPS +7.6% · sales +10.6%vs 2024Q2, year-ago quarter · EPS +16.2% · sales +7.5%5Open +4.51% vs SPY +0.17%. Close +14.22% vs SPY +0.77%
2025Q1ended 2025-03-312025-05-07 08:300.7900.6980.789106.4495.75EPS +13.3% · sales +11.2%vs 2024Q1, year-ago quarter · EPS +25.4% · sales +9.7%4Open +14.08% vs SPY +0.24%. Close +24.83% vs SPY +0.42%
2024Q4ended 2024-12-312025-03-06 08:300.1300.6750.13493.6793.27EPS -80.7% · sales +0.4%vs 2023Q4, year-ago quarter · EPS -75.5% · sales -3.6%4Open -2.92% vs SPY -1.30%. Close -8.15% vs SPY -1.78%
2024Q3ended 2024-09-302024-11-07 08:300.6800.6870.679105.62100.71EPS -1.0% · sales +4.9%vs 2023Q3, year-ago quarter · EPS +17.2% · sales +3.8%3Open +0.29% vs SPY +0.35%. Close -2.82% vs SPY +0.77%
2024Q2ended 2024-06-302024-08-01 08:300.6800.6350.681108.5196.15EPS +7.1% · sales +12.9%vs 2023Q2, year-ago quarter · EPS +28.3% · sales +2.8%2Open +7.56% vs SPY +0.32%. Close +1.33% vs SPY -1.42%
2024Q1ended 2024-03-312024-05-02 08:300.6300.5650.63297.0690.65EPS +11.5% · sales +7.1%vs 2023Q1, year-ago quarter · EPS +53.7% · sales -3.9%2Open +6.10% vs SPY +0.76%. Close +11.58% vs SPY +0.94%
2023Q4ended 2023-12-312024-02-28 08:300.5300.5950.50897.1290.11EPS -10.9% · sales +7.8%vs 2022Q4, year-ago quarter · EPS -157.0% · sales -6.1%2Open +7.49% vs SPY -0.32%. Close +7.58% vs SPY -0.13%
2023Q3ended 2023-09-302023-11-08 08:300.5800.5300.576101.72104.37EPS +9.4% · sales -2.5%vs 2022Q3, year-ago quarter · EPS -3.3% · sales -5.6%3-
2023Q2ended 2023-06-302023-08-02 08:300.5300.5000.528105.6104.23EPS +6.0% · sales +1.3%vs 2022Q2, year-ago quarter · EPS +76.7% · sales +2.6%3-
2023Q1ended 2023-03-312023-05-03 08:300.4100.4570.414100.9697.20EPS -10.2% · sales +3.9%vs 2022Q1, year-ago quarter · EPS -25.5% · sales +0.1%3 EPS · 2 sales-
2022Q4ended 2022-12-312023-02-24 08:30-0.9300.385-0.931103.3996.21EPS -341.6% · sales +7.5%vs 2021Q4, year-ago quarter · EPS -263.2% · sales -1.8%2-

Annual earnings

2025FY EPS 3.110 missed 3.575, from 2.140 a year earlier. Sales 463.06 beat 462.47, from 360.66 a year earlier
EPS
3.57502018FY EPS 1.770 against 1.66520182019FY EPS 1.860 against 1.85020192020FY EPS 1.670 against 1.60320202021FY EPS 2.520 against 2.36720212022FY EPS 0.640 against 1.67020222023FY EPS 2.010 against 2.06020232024FY EPS 2.140 against 2.60520242025FY EPS 3.110 against 3.5752025
Sales, USD millions
463.0602018FY sales 332.68 against 320.0520182019FY sales 361.99 against 364.7720192020FY sales 405.11 against 401.2120202021FY sales 445.47 against 439.6120212022FY sales 415.01 against 407.8220222023FY sales 405.39 against 398.3920232024FY sales 360.66 against 360.2220242025FY sales 463.06 against 462.472025

Reported years only. The outline behind the bar is the estimate. A later year with no print stays in the table.

earnings feed, not the snapshot. Not the statement ratio.

PeriodEPS adjustedEPS estEPS reportedSales act, USD mSales est, USD mP/E, earnings feed
2030FYestimate-4.910--87611.35
2029FYestimate-4.090--80613.63
2028FYestimate-3.470--72416.07
2027FYestimate-2.206--644.7925.28
2026FYestimate-1.268--567.0843.96
2025FY3.1103.5753.110463.06462.4734.86
2024FY2.1402.6052.138360.66360.2228.08
2023FY2.0102.0602.010405.39398.3913.10
2022FY0.6401.6700.645415.01407.8233.80
2021FY2.5202.3672.519445.47439.6114.99
2020FY1.6701.6031.848405.11401.2126.68
2019FY1.8601.8500.687361.99364.7715.38
2018FY1.7701.6651.275332.68320.0515.38
2017FY1.0801.0451.036285.78274.819.57
2016FY1.3621.2801.490206.231918.99
2015FY1.420-1.100187.2-39.26

Quarterly results

2026Q3 revenue 151.1, from 118.98 a year earlier. Operating margin 7.2%, from 22.4% a year earlier
Revenue, USD millions
151.102024Q4 revenue 93.6724Q42025Q1 revenue 106.4425Q12025Q2 revenue 116.6325Q22025Q3 revenue 118.9825Q32025Q4 revenue 121.0125Q42026Q1 revenue 124.2826Q12026Q2 revenue 142.9626Q22026Q3 revenue 151.126Q3
Operating margin
23.702024Q4 operating margin 23.4%24Q42025Q1 operating margin 21.9%25Q12025Q2 operating margin 23.7%25Q22025Q3 operating margin 22.4%25Q32025Q4 operating margin 22.5%25Q42026Q1 operating margin 10.4%26Q12026Q2 operating margin 13.2%26Q22026Q3 operating margin 7.2%26Q3

From the quarterly statement. Not an estimate.

Estimate revisions

Latest snapshot of each period and type. 2026FY E 1.27 per share.
PeriodTypeScaleDateMeanvs prior date
2026FYEper share2026-11-091.27+1.1%
2026Q4Eper share2026-11-090.35+18.1%
2026FYRper share2026-11-091.27+1.1%
2026Q4Rper share2026-11-090.35+18.1%
2026FYS-2026-11-09567.08+0.4%
2026Q4S-2026-11-09150.31-0.2%
2026Q3Eper share2026-10-200.200.0%
2026Q3Rper share2026-10-200.200.0%
2026Q3S-2026-10-20146.680.0%
2026Q2Eper share2026-08-040.07-39.7%
2026Q2Rper share2026-08-040.07-39.7%
2026Q2S-2026-07-24129.56+0.3%
2026Q1S-2026-04-29115.67-1.0%
2026Q1Eper share2026-04-220.58-7.6%
2026Q1Rper share2026-04-220.58-7.6%
2025Q4Eper share2026-02-010.870.0%
2025Q4Rper share2026-02-010.870.0%
2025FYEper share2026-01-193.580.0%
2025FYRper share2026-01-193.580.0%
2025FYS-2026-01-19462.470.0%
2025Q4S-2026-01-19120.430.0%
2025Q3Eper share2025-10-210.750.0%
2025Q3Rper share2025-10-210.750.0%
2025Q3S-2025-10-21110.250.0%
2025Q2Eper share2025-07-310.73+1.6%
2025Q2Rper share2025-07-310.73+1.6%
2025Q2S-2025-07-31105.42-0.4%
2025Q1Eper share2025-04-230.70+0.2%
2025Q1Rper share2025-04-230.70+0.2%
2025Q1Sper share2025-04-2395.75+0.0%
2024FYEper share2025-02-282.65+0.2%
2024Q4Eper share2025-02-280.71+2.2%
2024FYRper share2025-02-282.65+0.2%
2024Q4Rper share2025-02-280.71+2.2%
2024Q4Sper share2025-02-2895.07-0.5%
2024FYS-2025-02-28388.59+1.0%
2024Q3Eper share2024-10-150.690.0%
2024Q3Rper share2024-10-150.690.0%
2024Q3S-2024-10-15100.710.0%
2024Q2Eper share2024-07-160.640.0%
2024Q2Rper share2024-07-160.640.0%
2024Q2Sper share2024-05-0296.15+0.2%
2024Q1Eper share2024-02-280.57-5.8%
2024Q1Rper share2024-02-280.57-5.8%
2024Q1Sper share2024-02-2890.65-0.9%
2023FYEper share2024-01-252.06+3.7%
2023FYRper share2024-01-252.06+3.7%
2023FYS-2024-01-25398.39+0.0%

Estimate history

Annual
Metric201720182019202020212022202320242025TTMMRQ
EPS per share1.0361.2750.6871.8482.5190.6452.012.1383.1051.3915-
Sales USD millions286333362405445415325361463539-
Shares million shares192020191817181819-20
Quarterly
MetricQ3 '24Q4 '24Q1 '25Q2 '25Q3 '25Q4 '25Q1 '26Q2 '26Q3 '26
EPS per share0.6790.1340.7890.791.1270.420.5990.1790.194
Sales USD millions10694106117119121124143151
Shares million shares181818181919192020

Income statement, annual

USD millions, except where the row names a unit. The percent under a figure is against the same period a year earlier. TTM has no earlier TTM to compare with, and a ratio or a margin has no change.
MetricTTM2025FY12/31/20252024FY12/31/20242023FY12/31/20232022FY12/31/20222021FY12/31/20212020FY12/31/20202019FY12/31/20192018FY12/31/2018
Total Revenue539.35463.06+28.4%360.66+11.0%325.06-21.7%415.01-6.8%445.47+10.0%405.11+11.9%361.99+8.8%332.68
Cost of Goods Sold Incl. D&A224.52198.75+24.9%159.09+11.9%142.12-32.2%209.57-7.9%227.64+5.8%215.12-4.5%225.24+18.5%190.12
Gross Profit314.83264.31+31.1%201.56+10.2%182.94-11.0%205.44-5.7%217.83+14.7%189.99+38.9%136.75-4.1%142.56
Selling, General and Administrative Excl. Other244.86159.44+41.2%112.94+23.0%91.79-27.0%125.78-0.6%126.49+1.2%125.05+30.3%95.99+9.6%87.58
Research and Development-0.90-30.8%1.30+116.7%0.600.0%0.60-45.5%1.10-15.4%1.30-48.0%2.500.0%2.50
Other Operating Expense0.000.000.000.000.000.000.000.000.00
Operating Income69.97104.88+18.3%88.62-2.8%91.16+14.4%79.66-12.8%91.35+40.7%64.94+59.3%40.76-25.9%54.98
Interest Expense23.9925.39+81.6%13.98-4.5%14.64-25.0%19.52-4.3%20.40+70.1%11.99-30.9%17.34+14.9%15.09
Unusual Expense11.6211.12-2.1%11.36-39.5%18.79-73.9%72.06+1107.0%5.97+1048.1%0.52-96.6%15.21+71.3%8.88
Net Income Before Taxes47.2683.14+28.0%64.96+4.7%62.06+287.6%16.01-75.5%65.30+30.2%50.15+217.0%15.82-49.9%31.57
Income Taxes4.5214.99-11.5%16.93-29.5%24.00+394.8%4.85-65.5%14.04+17.4%11.96+486.3%2.04-67.6%6.29
Consolidated Net Income42.7368.15+41.9%48.03+26.2%38.07+241.1%11.16-78.2%51.26+34.2%38.19+177.3%13.77-45.6%25.29
Net Income From Continuing Operations27.4058.16+22.9%47.33+22.1%38.75+232.9%11.64-77.6%52.06+36.3%38.19+177.3%13.77-45.6%25.29
Net Income27.4058.16+46.1%39.81+3.5%38.46+230.4%11.64-77.6%52.06+36.3%38.19+177.3%13.77-45.6%25.29
EPS (Recurring) per share1.753.52+38.0%2.55-3.8%2.65-23.0%3.44+26.9%2.71+45.7%1.86+52.5%1.22-23.3%1.59
EPS (Basic, Before Extraordinaries) per share1.413.18+42.0%2.24+2.3%2.19+236.9%0.65-76.4%2.75+39.6%1.97+181.4%0.70-46.6%1.31
EPS (Diluted) per share1.393.11+45.3%2.14+6.5%2.01+214.1%0.64-74.6%2.52+36.2%1.85+168.1%0.69-46.1%1.28
EBITDA78.98112.29+19.1%94.28-1.0%95.27+12.2%84.93-11.7%96.19+36.8%70.33+55.6%45.20-22.2%58.09
Non-Operating Income (Expense)12.9014.77+784.4%1.67-61.5%4.34-84.5%27.93+8363.6%0.33-2.29-130.1%7.61+1258.9%0.56
Other After Tax Adjustments0.000.000.000.000.000.000.000.000.00
Stock Option Compensation Expense6.605.51-3.7%5.72+10.4%5.18+24.2%4.17-24.5%5.52+196.8%1.86-29.8%2.65+150.0%1.06
Price To Earnings Ratio ratio statement ratio, not the snapshot40.0640.0624.0544.8810.7115.0226.5742.5521.46
Price To Sales Ratio ratio2.214.383.231.660.941.902.521.581.62
Gross Margin %58.3757.0855.8956.2849.5048.9046.9037.7842.85
Operating Margin %12.9722.6524.5728.0419.1920.5116.0311.2616.53
Net Margin %5.0812.5611.0411.832.8011.699.433.817.60
Shares Outstanding million shares19.8819.13+7.9%17.73+0.7%17.61+0.7%17.49-4.9%18.40-3.8%19.13-2.8%19.68+0.7%19.55
Market Capitalization1,108.411,108.41+4.1%1,065.10+129.9%463.35+22.0%379.91-46.7%713.03-16.5%853.95+51.9%562.33+5.7%532.12

Income statement, quarterly

USD millions, except where the row names a unit. The percent under a figure is against the same period a year earlier. TTM has no earlier TTM to compare with, and a ratio or a margin has no change.
Metric2026Q39/30/20262026Q26/30/20262026Q13/31/20262025Q412/31/20252025Q39/30/20252025Q26/30/20252025Q13/31/20252024Q412/31/2024
Total Revenue151.10+27.0%142.96+22.6%124.28+16.8%121.01+29.2%118.98+12.6%116.63+7.5%106.44+9.7%93.67-3.6%
Cost of Goods Sold Incl. D&A65.92+35.8%49.26-1.5%55.98+19.5%53.36+29.4%48.55-6.5%50.01-8.5%46.83+3.7%41.25-11.5%
Gross Profit85.17+20.9%93.70+40.6%68.30+14.6%67.65+29.1%70.43+31.2%66.62+23.7%59.61+14.8%52.42+3.8%
Selling, General and Administrative Excl. Other74.22+69.7%74.79+91.6%55.41+52.9%40.43+32.5%43.73+36.2%39.03+31.6%36.24+15.6%30.52-0.6%
Other Operating Expense0.000.000.000.000.000.000.000.00
Operating Income10.95-59.0%18.91-31.5%12.88-44.9%27.22+24.3%26.70+23.7%27.59+14.1%23.36+13.6%21.90+10.6%
Interest Expense4.65-33.5%7.80+51.8%7.16+62.4%4.38+20.7%6.99+85.4%5.14+71.9%4.41+26.7%3.63+38.0%
Unusual Expense0.94+40.3%3.29+67.9%0.24-78.6%7.15+88.7%0.67-22.1%1.96-64.6%1.12-4.3%3.79
Net Income Before Taxes8.26-72.7%13.98-34.1%11.13-37.6%13.88-4.1%30.23+78.2%21.20+22.3%17.83+12.1%14.48-40.1%
Income Taxes1.41-78.2%3.68-13.2%-2.81-237.7%2.23-45.9%6.47+40.7%4.24-4.1%2.04-45.3%4.12-71.2%
Consolidated Net Income6.85-71.2%10.30-39.3%13.94-11.7%11.64+12.4%23.76+92.2%16.96+31.3%15.79+29.6%10.36+5.0%
Net Income From Continuing Operations3.93-81.4%3.60-75.1%11.67-18.9%8.21-15.5%21.08+70.3%14.48+11.4%14.39+19.8%9.72-3.9%
Net Income3.93-81.4%3.60-75.1%11.67-18.9%8.21+239.3%21.08+70.3%14.48+11.4%14.39+19.8%2.42-76.1%
EPS (Recurring) per share0.23-80.0%0.29-66.7%0.61-26.5%0.68+142.9%1.15+62.0%0.870.0%0.83+23.9%0.28-33.3%
EPS (Basic, Before Extraordinaries) per share0.20-82.8%0.18-77.8%0.61-24.7%0.43+207.1%1.16+65.7%0.81+9.5%0.81+19.1%0.14-75.4%
EPS (Diluted) per share0.19-83.2%0.18-77.2%0.60-24.1%0.42+223.1%1.13+66.2%0.79+16.2%0.79+25.4%0.13-74.5%
EBITDA13.48-52.9%21.28-27.8%14.96-40.2%29.26+24.7%28.64+20.5%29.48+13.3%25.02+12.3%23.46+9.3%
Non-Operating Income (Expense)2.90-74.1%6.16+767.6%5.65-1.8111.190.71-57.5%0.000.00-100.0%
Other After Tax Adjustments0.000.000.000.000.000.000.000.00
Stock Option Compensation Expense0.73-51.0%2.13+65.1%2.32+77.1%1.42+18.3%1.49+6.4%1.29-13.4%1.31-19.6%1.20-20.0%
Price To Earnings Ratio ratio statement ratio, not the snapshot40.0628.8827.7638.1741.3333.1927.9624.05
Price To Sales Ratio ratio2.213.373.514.574.243.292.622.71
Gross Margin %56.3765.5554.9555.9159.1957.1256.0155.96
Operating Margin %7.2513.2310.3622.4922.4423.6621.9523.38
Net Margin %2.602.529.396.7817.7212.4113.522.58
Shares Outstanding million shares19.88+4.2%20.05+11.3%19.37+8.2%19.13+7.9%19.07+7.6%18.02+1.8%17.90+1.5%17.73+0.7%
Market Capitalization1,108.41-37.8%1,642.56+21.1%1,661.26+56.4%2,067.27+94.1%1,781.93+133.1%1,356.36+139.9%1,062.06+105.7%1,065.10+129.9%

Balance sheet, annual

USD millions, except where the row names a unit. The percent under a figure is against the same period a year earlier. TTM has no earlier TTM to compare with, and a ratio or a margin has no change.
Metric2025FY12/31/20252024FY12/31/20242023FY12/31/20232022FY12/31/20222021FY12/31/20212020FY12/31/20202019FY12/31/20192018FY12/31/20182017FY12/31/2017
Cash & Short Term Investments222.76+382.6%46.16-60.5%116.72+9.7%106.40-17.1%128.32+207.2%41.77-56.1%95.25+2777.6%3.31+26.8%2.61
Short Term Receivables40.91+65.0%24.80-15.0%29.18+248.2%8.38+28.9%6.50-30.3%9.33+35.0%6.91+163.7%2.62-19.4%3.25
Inventories136.71+33.7%102.23+7.3%95.31-24.5%126.31+26.7%99.70+7.2%92.97+24.0%74.99-25.7%100.98+50.5%67.09
Other Current Assets16.77-32.9%25.01-5.3%26.41+59.5%16.56+13.0%14.65-24.3%19.34+59.8%12.10+144.0%4.96-24.2%6.54
Total Current Assets417.15+110.5%198.21-25.9%267.63+3.9%257.65+3.4%249.17+52.5%163.40-13.7%189.25+69.2%111.85+40.7%79.49
Net Property, Plant & Equipment50.73+33.7%37.95+4.0%36.50+3.5%35.25+4.6%33.70+0.8%33.44+28.9%25.95+145.0%10.59+19.5%8.86
Total Investments and Advances84.25+102.2%41.67+10.1%37.84-23.1%49.18-24.8%65.37+16.5%56.09+49.6%37.49+22.7%30.55-0.9%30.83
Intangible Assets200.14-0.5%201.19-0.8%202.74-7.8%219.84-12.0%249.82+4.5%239.04+27.3%187.75+3.6%181.28+12.6%161.06
Deferred Tax Assets0.00-100.0%0.99-32.7%1.47-82.6%8.44+520.6%1.36+123.0%0.61-0.00-100.0%0.45
Other Assets11.48-14.0%13.35-42.4%23.19+1232.8%1.74-18.7%2.14-38.2%3.46-43.6%6.14+20.2%5.11+221.4%1.59
Total Assets763.75+54.8%493.35-13.4%569.37-0.5%572.11-4.9%601.56+21.3%496.05+11.1%446.58+31.6%339.38+20.2%282.28
Short Term Debt Incl. Current Port. of LT Debt4.64+48.7%3.12-94.9%60.90+1864.5%3.10+4.0%2.98-80.4%15.23-12.8%17.46-48.6%34.00+114.5%15.85
Accounts Payable20.42+74.8%11.68+49.9%7.79-6.8%8.36+13.6%7.36-20.0%9.20-34.9%14.13+106.6%6.84+85.4%3.69
Income Tax Payable3.26+805.6%0.36-89.4%3.41+82.4%1.87-8.8%2.05-52.7%4.33---
Other Current Liabilities46.69+57.4%29.67+5.1%28.24+0.7%28.05+0.4%27.95+0.3%27.87+14.7%24.30+6.0%22.93+22.7%18.69
Total Current Liabilities75.01+67.4%44.82-55.3%100.35+142.5%41.38+2.6%40.34-28.8%56.63+1.3%55.89-12.4%63.77+66.8%38.23
Long Term Debt304.33+17.9%258.15-18.6%316.96-24.1%417.35-2.4%427.51+34.3%318.23+13.6%280.02+50.0%186.72+0.3%186.19
Provision for Risks Charges0.000.000.000.000.000.000.00-100.0%3.10-21.7%3.96
Deferred Tax Liabilities8.29----4.08+159.9%1.57-31.4%2.29-
Other Liabilities4.140.00-100.0%0.050.000.00-100.0%3.70+46.8%2.52+183.1%0.89+56.1%0.57
Total Liabilities391.77+29.3%302.97-27.4%417.36-9.0%458.73-1.9%467.84+23.6%378.56+11.3%340.00+32.4%256.75+12.1%228.95
Non-Equity Reserves0.000.000.000.000.000.000.000.000.00
Preferred Stock - Carrying Value0.000.000.000.000.000.000.000.000.00
Common Equity354.30+88.5%187.98+24.5%150.98+35.2%111.64-15.0%131.40+15.8%113.44+6.4%106.58+29.0%82.62+55.0%53.32
Total Shareholders Equity354.30+88.5%187.98+24.5%150.98+35.2%111.64-15.0%131.40+15.8%113.44+6.4%106.58+29.0%82.62+55.0%53.32
Accumulated Minority Interest17.68+636.7%2.40+133.0%1.03-40.8%1.74-24.7%2.31-43.0%4.050.000.000.00
Total Equity371.98+95.4%190.38+25.2%152.01+34.1%113.38-15.2%133.72+13.8%117.49+10.2%106.58+29.0%82.62+55.0%53.32
Total Liabilities & Stockholders Equity763.75+54.8%493.35-13.4%569.37-0.5%572.11-4.9%601.56+21.3%496.05+11.1%446.58+31.6%339.38+20.2%282.28
Book Value Per Share per share18.52+74.7%10.60+23.5%8.58+34.3%6.39-10.5%7.14+20.4%5.93+9.4%5.42+28.1%4.23+52.2%2.78
Tangible Book Value Per Share per share8.06-0.74-2.94-6.19-6.44-6.56-4.12-5.05-5.61
Full-Time Employees people484+56.1%310-16.9%373-9.7%413-3.1%426+4.4%408-12.4%466-10.4%520+79.9%289
Price to Book Ratio ratio2.625.733.332.955.296.725.286.448.16
Return on Assets %9.258.916.791.989.548.103.518.147.12
Return on Equity %21.4527.9229.519.5840.3334.7214.5637.2046.25
Return on Invested Capital %8.838.928.222.209.318.853.569.398.44
Quick Ratio ratio3.742.141.723.173.711.242.040.170.32
Current Ratio ratio5.564.422.676.236.182.893.391.752.08

Cash flow, annual

USD millions, except where the row names a unit. The percent under a figure is against the same period a year earlier. TTM has no earlier TTM to compare with, and a ratio or a margin has no change.
MetricTTM2025FY12/31/20252024FY12/31/20242023FY12/31/20232022FY12/31/20222021FY12/31/20212020FY12/31/20202019FY12/31/20192018FY12/31/2018
Net Income42.7368.15+41.9%48.03+26.2%38.07+241.1%11.16-77.9%50.47+32.2%38.19+177.3%13.77-45.6%25.29
Depreciation9.007.42+31.1%5.66+37.4%4.12-21.8%5.27+8.9%4.84-10.2%5.39+21.1%4.45+43.1%3.11
Other Funds (Non Cash)3.561.62-90.9%17.80+42.1%12.53-73.9%48.04+209.3%15.53+148.9%6.24+132.0%2.69-43.4%4.75
Funds from Operations61.9086.12+19.6%72.01+16.6%61.74+6.5%57.96-16.4%69.36+27.1%54.57+226.8%16.70-53.2%35.71
Extraordinary Item0.000.000.000.000.000.000.000.000.00
Changes in Working Capital-27.59-36.03-5.08-288.1%2.70-27.68-1.14-10.89-151.6%21.10-22.62
Cash from Operating Activities34.3150.09-25.2%66.93+3.9%64.44+112.9%30.27-55.6%68.22+56.2%43.68+15.6%37.80+188.8%13.09
Capital Expenditures-10.46-13.53-4.62-5.71-7.68-6.16-6.13-4.82-2.27
Net Assets From Acquisitions0.000.000.000.000.00-16.42-39.44-7.70-19.16
Sale of Fixed Assets and Businesses0.000.00-100.0%0.010.00-100.0%0.06+20.0%0.050.00-100.0%0.120.00
Purchase or Sale of Investments-8.05-10.14-5.89-0.20-11.17-36.32-19.25-168.0%28.30-3.24
Purchase of Investments-13.10-16.54-11.36-0.20-11.17-36.32-19.25-1.42-3.24
Sale Or Maturity of Investments5.046.40+17.0%5.470.000.000.000.00-100.0%29.72-
Other Uses-7.05-8.000.000.000.000.000.000.00-6.50
Other Sources0.000.000.000.000.000.000.000.00-100.0%6.50
Cash from Investing Activities-25.56-31.67-10.51-5.91-18.79-58.84-64.82-507.7%15.90-24.67
Cash Dividends Paid-6.26-5.52-4.91-4.50-4.25-4.10-3.80-3.53-2.32
Change in Capital Stock53.32116.03-2.58-1272.7%0.22-28.82-38.72-10.85-1586.3%0.73+247.6%0.21
Repurchase of Common Pref Stock-8.01-0.03-5.39-0.35-29.38-40.79-11.71-0.01-0.62
Sale of Common Pref Stock61.33116.06+4030.2%2.81+401.8%0.560.0%0.56-72.9%2.07+140.7%0.86+16.2%0.74-10.8%0.83
Proceedsfrom Stock Options59.55108.500.00-100.0%0.11+120.0%0.050.000.000.000.00
Issuance or Reduction of Debt, Net0.0050.00-118.54-41.79-9.00-108.7%103.45-12.95-114.2%91.38+723.2%11.10
Change in Long Term Debt0.0050.00-118.54-41.79-9.00-108.7%103.45-12.95-111.0%117.38-6.90
Issuance of Long Term Debt0.00300.000.000.000.00-100.0%243.08+3234.4%7.29-95.6%165.38-15.9%196.71
Reduction of Long Term Debt0.00-250.00-118.54-41.79-9.00-139.62-20.24-48.00-203.61
Net Financing Active Other Cash Flow-5.84-4.95-2.13-0.99-1.23-3.57-1.74-20.61-2292.6%0.94
Other Financing Activities Uses-5.84-4.95-2.13-0.99-1.23-3.57-1.74-20.61-0.17
Cash from Financing Activities41.22155.56-128.15-47.07-43.30-175.9%57.07-29.34-143.2%67.97+584.5%9.93
Exchange Rate Effect0.13-0.20-0.18-1900.0%0.01-0.32-268.4%0.190.00--
Net Change in Cash50.11173.77-71.91-726.4%11.48-32.14-148.2%66.64-50.48-141.5%121.66-1.65
Free Cash Flow23.8536.56-41.3%62.31+6.1%58.74+160.0%22.59-63.6%62.06+65.3%37.54+13.8%32.98+204.8%10.82
Preferred Dividends (Cash Flow)-0.000.000.000.000.000.000.000.00
Price to Free Cash Flow ratio67.6865.4120.279.9321.3014.5930.2919.4663.46
Deferred Taxes & Investment Tax Credit-8.93+1617.3%0.52-92.6%7.02-6.51-1.49-131.4%4.74-4.22-264.8%2.56

Balance sheet, quarterly

USD millions, except where the row names a unit. The percent under a figure is against the same period a year earlier. TTM has no earlier TTM to compare with, and a ratio or a margin has no change.
Metric2026Q39/30/20262026Q26/30/20262026Q13/31/20262025Q412/31/20252025Q39/30/20252025Q26/30/20252025Q13/31/20252024Q412/31/2024
Cash & Short Term Investments251.29+24.9%268.31+144.1%192.44+93.1%222.76+382.6%201.19+499.5%109.92-22.7%99.64-23.9%46.16-60.8%
Short Term Receivables39.34-8.4%37.88-16.3%42.65+42.0%40.91+65.0%42.97+66.8%45.24+63.1%30.04+28.5%24.80-15.0%
Inventories156.06+11.8%166.57+44.8%153.82+33.4%136.71+33.7%139.63+24.1%115.07+6.2%115.32+2.2%102.23-2.3%
Other Current Assets31.31+147.7%27.38+82.7%29.29+109.1%16.77-32.9%12.64-2.0%14.99+30.8%14.01+18.1%25.01+57.4%
Total Current Assets478.00+20.6%500.13+75.3%418.20+61.5%417.15+110.5%396.44+114.6%285.22-1.6%259.01-7.2%198.21-25.9%
Net Property, Plant & Equipment55.37+18.3%55.39+33.3%55.99+45.6%50.73+33.7%46.80+26.9%41.56+13.1%38.45+7.8%37.95+3.2%
Total Investments and Advances98.59+12.7%89.41+60.0%87.10+55.6%84.25+102.2%87.47+108.2%55.87+39.4%55.98+47.1%41.67+10.1%
Intangible Assets198.95-0.7%199.25-0.7%199.71-0.5%200.14-0.5%200.41-6.8%200.75-6.9%200.72-7.3%201.19-7.4%
Deferred Tax Assets---0.00-100.0%0.00-100.0%0.00-100.0%0.00-100.0%0.99-32.7%
Other Assets15.73+34.0%11.01-11.1%11.10+6.7%11.48-14.0%11.74+39.4%12.39+53.0%10.40-33.5%13.35+57.8%
Total Assets846.65+14.0%855.20+43.5%772.10+36.8%763.75+54.8%742.85+52.2%595.79+0.7%564.55-3.7%493.35-13.4%
Short Term Debt Incl. Current Port. of LT Debt5.62+41.6%5.56+73.7%5.18+60.4%4.64+48.7%3.97+40.3%3.20-97.4%3.23-94.8%3.12-94.9%
Accounts Payable27.31+11.0%35.29+34.8%35.89+32.9%20.42+74.8%24.60+83.0%26.17+119.5%27.01+42.7%11.68+38.9%
Income Tax Payable6.98+112.2%8.46+234.4%6.77+696.5%3.26+805.6%3.29+62.9%2.53+136.4%0.85-87.9%0.36-90.6%
Other Current Liabilities42.08+6.6%38.90+9.3%23.44-14.8%46.69+57.4%39.49+54.1%35.60+33.0%27.51+28.8%29.67+9.3%
Total Current Liabilities82.00+14.9%88.22+30.7%71.28+21.6%75.01+67.4%71.34+62.5%67.51-58.0%58.60-46.4%44.82-55.3%
Long Term Debt304.49+0.4%305.11+1.2%304.93+1.1%304.33+17.9%303.20+17.8%301.48+17.4%301.63-4.5%258.15-18.6%
Provision for Risks Charges0.000.000.000.000.000.000.000.00
Deferred Tax Liabilities10.49+164.2%7.85+298.5%8.36+839.3%8.293.971.970.89-
Other Liabilities0.00-100.0%0.002.034.146.180.000.000.00
Total Liabilities396.99+3.2%401.17+8.1%386.61+7.1%391.77+29.3%384.69+27.7%370.96-11.2%361.12-15.1%302.97-27.4%
Non-Equity Reserves0.000.000.000.000.000.000.000.00
Preferred Stock - Carrying Value0.000.000.000.000.000.000.000.00
Common Equity422.87+22.9%430.10+96.8%365.76+83.2%354.30+88.5%343.95+85.2%218.58+26.5%199.69+24.8%187.98+24.5%
Total Shareholders Equity422.87+22.9%430.10+96.8%365.76+83.2%354.30+88.5%343.95+85.2%218.58+26.5%199.69+24.8%187.98+24.5%
Accumulated Minority Interest26.79+88.7%23.93+282.9%19.73+426.1%17.68+636.7%14.20+1214.8%6.25+473.4%3.75+215.1%2.40+133.0%
Total Equity449.67+25.6%454.02+101.9%385.49+89.5%371.98+95.4%358.15+91.8%224.82+29.3%203.44+26.2%190.38+25.2%
Total Liabilities & Stockholders Equity846.65+14.0%855.20+43.5%772.10+36.8%763.75+54.8%742.85+52.2%595.79+0.7%564.55-3.7%493.35-13.4%
Book Value Per Share per share21.27+17.9%21.45+76.8%18.89+69.3%18.52+74.7%18.04+72.1%12.13+24.3%11.16+23.0%10.60+23.5%
Tangible Book Value Per Share per share11.26+49.5%11.51+1062.6%8.578.067.530.99-0.06-0.74
Full-Time Employees people---484+56.1%---310-16.9%
Price to Book Ratio ratio2.624.494.696.018.156.795.615.73
Return on Assets %3.456.148.299.259.708.598.608.87
Return on Equity %7.1513.7419.6121.4522.5426.0527.5327.80
Return on Invested Capital %0.540.491.741.253.262.782.870.54
Quick Ratio ratio3.933.783.713.743.602.522.452.14
Current Ratio ratio5.835.675.875.565.564.224.424.42

Cash flow, quarterly

USD millions, except where the row names a unit. The percent under a figure is against the same period a year earlier. TTM has no earlier TTM to compare with, and a ratio or a margin has no change.
Metric2026Q39/30/20262026Q26/30/20262026Q13/31/20262025Q412/31/20252025Q39/30/20252025Q26/30/20252025Q13/31/20252024Q412/31/2024
Net Income6.85-71.2%10.30-39.3%13.94-11.7%11.64+10.1%23.76+92.2%16.96+31.3%15.79+29.6%10.57+7.1%
Depreciation2.55+34.2%2.38+25.9%2.06+27.2%2.011.90-15.6%1.89+8.0%1.62-5.8%-0.07-104.1%
Other Funds (Non Cash)-2.040.87-0.45-115.0%5.17-34.1%-1.21-157.6%-5.35-204.1%3.01+10.7%7.84
Funds from Operations10.13-61.7%13.05-10.0%15.65-29.3%23.07+24.6%26.42+58.2%14.50-27.7%22.13+32.2%18.52+187.1%
Extraordinary Item0.000.000.000.000.000.000.000.00
Changes in Working Capital-4.7513.27-37.911.79-23.17-9.93-4.72-180.0%-0.78-103.8%
Cash from Operating Activities5.38+65.5%26.33+476.1%-22.26-227.9%24.86+40.1%3.25-75.5%4.57-65.6%17.41-23.1%17.74-34.0%
Capital Expenditures-1.89-0.09-5.14-3.35-4.01-3.99-2.19-1.11
Net Assets From Acquisitions0.000.000.000.000.000.000.000.00
Sale of Fixed Assets and Businesses0.000.000.000.000.000.000.000.00
Purchase or Sale of Investments-6.68-1.50-354.2%0.070.06-7.750.59-3.04-0.34
Purchase of Investments-6.93-3.00-2.28-0.88-8.75-3.41-3.50-1.24
Sale Or Maturity of Investments0.25-75.0%1.50-62.6%2.36+424.4%0.94+4.4%1.00-20.0%4.010.450.90
Other Uses-2.11-4.940.000.00-8.000.000.000.00
Other Sources0.000.000.000.000.000.000.000.00
Cash from Investing Activities-10.68-6.53-5.07-3.29-19.76-3.40-34100.0%-5.23-1.45
Cash Dividends Paid-1.56-1.60-1.67-1.43-1.36-1.35-1.39-1.26
Preferred Dividends (Cash Flow)0.000.000.000.000.000.000.000.00
Change in Capital Stock-10.00-109.1%59.55+1463.0%-0.013.78+166.2%109.333.81+786.0%-0.891.42+37.9%
Repurchase of Common Pref Stock-10.000.00-0.332.32-0.35-0.14-1.86-0.05-107.7%
Sale of Common Pref Stock0.00-100.0%59.55+1407.6%0.32-67.0%1.46-0.7%109.69+24829.5%3.95+338.9%0.971.47+286.8%
Proceedsfrom Stock Options0.00-100.0%59.550.000.00108.500.000.000.00-100.0%
Issuance or Reduction of Debt, Net0.000.00-100.0%0.00-100.0%0.000.006.5843.420.00
Change in Long Term Debt0.000.00-100.0%0.00-100.0%0.000.006.5843.420.00
Issuance of Long Term Debt0.000.00-100.0%0.00-100.0%0.000.006.58293.420.00
Reduction of Long Term Debt0.000.000.000.000.000.00-250.000.00
Net Financing Active Other Cash Flow0.00-2.50-1.01-2.33-0.000.00-2.62-0.91
Other Financing Activities Uses0.00-2.50-1.01-2.33-0.000.00-2.62-0.91
Cash from Financing Activities-11.56-110.7%55.45+513.4%-2.69-107.0%0.02107.979.0438.52-0.76
Exchange Rate Effect-0.140.60+757.1%-0.30-0.02-0.20-500.0%0.07-0.05-0.15
Net Change in Cash-16.99-118.6%75.84+637.0%-30.32-159.9%21.57+40.2%91.2610.29-8.1%50.65+402.5%15.39-29.5%
Free Cash Flow3.5026.24+4424.1%-27.40-280.0%21.51+29.3%-0.76-106.0%0.58-94.6%15.22-31.7%16.63-34.5%
Price to Free Cash Flow ratio67.68126.28-68.2370.2434.8921.6419.11

Revenue breakdown

USD millions, so a column adds up to the income statement. Share is of the latest year in that split. The change is versus the older year shown, not TTM.

Region
Name20242025vs 20242025 share
Non-US29.9735.68+19.0%7.7%
United States330.69427.39+29.2%92.3%
Total360.66463.06+28.4%100.0%
Segment
Name20242025vs 20242025 share
Stokers Products168.27284.58+69.1%61.5%
Zig Zag Products192.39178.48-7.2%38.5%
Total360.66463.06+28.4%100.0%

Short interest

shares short against float, oldest to newest
SettlementOf floatShares shortFloatAvg volume
2026-10-3017.72%3.3M18.8M380.76K
2026-10-1517.23%3.2M18.8M381.20K
2026-09-3016.93%3.2M18.8M351.44K
2026-09-1516.04%3.0M18.8M350.95K
2026-08-3114.88%2.8M18.8M387.03K
2026-08-1414.20%2.7M18.8M408.76K
2026-07-3113.88%2.6M18.8M432.70K
2026-07-1514.02%2.5M18.2M458.58K
2026-06-3014.35%2.6M18.2M512.93K
2026-06-1510.09%1.8M18.2M486.71K
2026-05-297.82%1.4M18.2M517.65K
2026-05-159.14%1.7M18.2M502.07K
2026-04-307.92%1.5M18.5M460.75K
2026-04-157.33%1.4M18.5M416.16K
2026-03-317.31%1.3M17.9M373.09K
2026-03-137.28%1.3M17.9M383.20K
2026-02-275.64%1.0M17.9M315.09K
2026-02-136.17%1.1M17.9M316.48K
2026-01-307.47%1.3M17.9M367.99K
2026-01-156.16%1.1M17.9M377.41K

Option chain

expiry 2026-11-20
TypeStrikeBidAskLastIVOpen intVolumeDeltaThetaVega
call30.0024.4027.300.00384.1%0.000.000.908-0.3570.013
call35.0019.5021.900.00279.0%0.000.000.885-0.3380.016
call40.0014.7017.400.00246.1%0.000.000.855-0.3120.019
call45.009.8012.400.00183.9%0.000.000.813-0.2790.022
call50.005.007.6017.95132.0%2.000.000.743-0.2310.026
call55.001.654.700.00132.9%0.000.000.568-0.2020.032
call60.000.251.850.5072.5%14.0014.000.274-0.1320.027
call65.000.003.500.75110.5%8.000.000.194-0.1590.022
call70.000.003.400.05141.8%11462.000.161-0.1820.020
call75.000.000.950.25168.9%15.000.000.142-0.1980.018
call80.000.003.400.06193.0%14.000.000.128-0.2120.017
call85.000.003.400.42201.6%10.000.000.101-0.1860.014
call90.000.003.400.00220.8%0.000.000.094-0.1940.014
call95.000.003.400.00238.5%0.000.000.089-0.2000.013
call1000.003.400.00255.0%0.000.000.085-0.2060.013
call1050.003.400.00270.3%0.000.000.081-0.2120.012
put30.000.002.800.00412.6%0.000.00-0.092-0.3540.013
put35.000.002.800.00332.1%0.000.00-0.115-0.3350.016
put40.000.002.850.00261.4%0.000.00-0.144-0.3090.019
put45.000.003.500.00197.0%0.000.00-0.187-0.2750.022
put50.000.002.750.31135.4%13.002.00-0.257-0.2260.026
put55.001.051.901.5070.3%34.002.00-0.432-0.1970.032
put60.003.905.802.1097.1%4.000.00-0.726-0.1270.027
put65.007.8010.706.65135.1%2.001.00-0.806-0.1530.022
put70.0012.8015.606.28164.9%20.000.00-0.861-0.1450.018
put75.0018.2020.5012.37189.5%5.000.00-0.878-0.1590.016
put80.0022.9025.500.00215.1%0.000.00-0.890-0.1690.015
put85.0027.7030.600.00243.4%0.000.00-0.881-0.2140.016
put90.0032.8035.700.00269.9%0.000.00-0.906-0.1850.014
put95.0037.7040.600.00284.4%0.000.00-0.894-0.2310.015
put10042.8045.500.00296.9%0.000.00-0.915-0.1960.013
put10547.7050.600.00319.6%0.000.00-0.903-0.2440.014

Latest SEC filings

30
FiledFormDescriptionPeriodLink
2026-11-0910-QQuarterly report pursuant to Section 13 or 15(d)2026-09-30SEC
2026-11-098-KCurrent report2026-11-09SEC
2026-09-218-KCurrent report2026-09-18SEC
2026-08-0410-QQuarterly report pursuant to Section 13 or 15(d)2026-06-30SEC
2026-08-048-KCurrent report2026-08-04SEC
2026-07-30SCHEDULE 13GSEC
2026-05-15SCHEDULE 13GSEC
2026-05-134Statement of changes in beneficial ownership of securities2026-05-11SEC
2026-05-134Statement of changes in beneficial ownership of securities2026-05-12SEC
2026-05-134Statement of changes in beneficial ownership of securities2026-05-11SEC
2026-05-134Statement of changes in beneficial ownership of securities2026-05-11SEC
2026-05-134Statement of changes in beneficial ownership of securities2026-05-11SEC
2026-05-134Statement of changes in beneficial ownership of securities2026-05-11SEC
2026-05-134Statement of changes in beneficial ownership of securities2026-05-11SEC
2026-05-134Statement of changes in beneficial ownership of securities2026-05-11SEC
2026-05-134Statement of changes in beneficial ownership of securities2026-05-11SEC
2026-05-0810-QQuarterly report pursuant to Section 13 or 15(d)2026-03-31SEC
2026-05-078-KCurrent report2026-05-07SEC
2026-05-058-KCurrent report2026-05-04SEC
2026-04-20SCHEDULE 13G/ASEC
2026-03-27SCHEDULE 13G/ASEC
2026-03-264Statement of changes in beneficial ownership of securities2026-03-24SEC
2026-03-25DEF 14AProxy Statement Pursuant to Section 14(a) of the Securities Exchange Act of 19342026-05-04SEC
2026-03-054Statement of changes in beneficial ownership of securities2026-01-02SEC
2026-03-054Statement of changes in beneficial ownership of securities2026-03-02SEC
2026-03-054Statement of changes in beneficial ownership of securities2026-03-02SEC
2026-03-044Statement of changes in beneficial ownership of securities2026-03-02SEC
2026-03-044Statement of changes in beneficial ownership of securities2026-03-02SEC
2026-03-044Statement of changes in beneficial ownership of securities2025-12-26SEC
2026-03-0210-KAnnual report pursuant to Section 13 or 15(d)2025-12-31SEC

Insider activity by month

MonthBoughtBuysSoldSells
2026-110000
2026-100000
2026-090000
2026-080000
2026-070000
2026-060000
2026-0500366.68K1
2026-040000
2026-0300195.14K1
2026-020000
2026-010000
2025-12003.52M2
2025-11006.54M7

Institutional holders

Manager% owned
BlackRock, Inc.8.36%
Divisadero Street Capital Management, LP6.53%
THRIVENT FINANCIAL FOR LUTHERANS5.97%
FIRST TRUST ADVISORS LP5.25%
VANGUARD CAPITAL MANAGEMENT LLC4.25%
AMERICAN CENTURY COMPANIES INC3.86%
Maple Rock Capital Partners Inc.3.55%
Copeland Capital Management, LLC3.53%
T. Rowe Price Investment Management, Inc.3.04%
TWO SIGMA INVESTMENTS, LP2.93%

Funds

Fund% owned
Intrepid Income Fund119.36%
American Beacon SiM High Yield Opportunities Fund115.94%
Lord Abbett High Yield Fund37.78%
iShares Broad USD High Yield Corporate Bond ETF28.87%
High Yield Fixed Income Fund25.02%
MFS High Income Fund24.05%
Hotchkis and Wiley High Yield Fund18.89%
Virtus Seix High Yield Fund11.77%
Western Asset Diversified Income Fund10.33%
FlexShares High Yield Value - Scored Bond Index Fund9.81%

OakChart. TPB. Cached 15 minutes. Terms