AMSF
AMERISAFE INC
Company overview
- Market capitalization
- $440.42M
- Employees
- 362
- Latest publication
- 2026-09-29
About AMERISAFE INC
AMERISAFE, Inc., an insurance holding company, underwrites workers' compensation insurance in the United States. The company provides benefits to injured employees for temporary or permanent disability, death, and medical and hospital expenses. It sells its products through retail and wholesale brokers and agents; and small and mid-sized employers engaged in hazardous industries, including construction, trucking, logging and lumber, agriculture, manufacturing, telecommunications, and maritime. The company was incorporated in 1985 and is based in Deridder, Louisiana.
Financial statements
Income Quarterly
| Metric | Q2 20262026-06-30 · USD | Q1 20262026-03-31 · USD | Q4 20252025-12-31 · USD | Q3 20252025-09-30 · USD | Q2 20252025-06-30 · USD | Q1 20252025-03-31 · USD | Q4 20242024-12-31 · USD | Q3 20242024-09-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 91,971,000USD | 80,090,000USD | 81,591,000USD | 81,984,000USD | 81,100,000USD | 72,613,000USD | 74,049,000USD | 78,708,000USD |
| Labor And Related Expense | 8,499,000USD | — | — | — | — | — | — | — |
| Income Before Tax | 18,265,000USD | 10,160,000USD | 12,694,000USD | 17,481,000USD | 17,455,000USD | 11,221,000USD | 16,774,000USD | 17,793,000USD |
| Income Tax Expense | 3,670,000USD | 2,015,000USD | 2,271,000USD | 3,663,000USD | 3,500,000USD | 2,272,000USD | 3,580,000USD | 3,469,000USD |
| Net Income | 14,595,000USD | 8,145,000USD | 10,423,000USD | 13,818,000USD | 13,955,000USD | 8,949,000USD | 13,194,000USD | 14,324,000USD |
| Cost Of Revenue | — | 46,440,000USD | 28,951,000USD | 47,878,000USD | 46,894,000USD | 46,214,000USD | 37,502,000USD | 44,789,000USD |
| Gross Profit | — | 33,650,000USD | 52,604,000USD | 34,106,000USD | 34,206,000USD | 26,399,000USD | 36,547,000USD | 33,919,000USD |
| Selling General Administrative | — | 7,986,000USD | 9,194,000USD | 8,327,000USD | 7,459,000USD | 8,284,000USD | 9,012,000USD | 7,747,000USD |
| Unclassified Operating Expenses | — | 15,504,000USD | 30,716,000USD | 8,298,000USD | 9,292,000USD | 6,894,000USD | 10,461,000USD | 8,379,000USD |
| Total Operating Expenses | — | 23,490,000USD | 39,910,000USD | 16,625,000USD | 16,751,000USD | 15,178,000USD | 19,773,000USD | 16,126,000USD |
| Operating Income | — | 10,160,000USD | 12,694,000USD | 17,481,000USD | 17,455,000USD | 11,221,000USD | 16,774,000USD | 17,793,000USD |
| Tax Provision | — | 2,015,000USD | 2,271,000USD | 3,663,000USD | 3,500,000USD | 2,272,000USD | 3,580,000USD | 3,469,000USD |
| Net Income From Continuing Ops | — | 8,145,000USD | 10,423,000USD | 13,818,000USD | 13,955,000USD | 8,949,000USD | 13,194,000USD | 14,324,000USD |
| Ebit | — | 10,160,000USD | 12,694,000USD | 17,481,000USD | 17,455,000USD | 11,221,000USD | 16,774,000USD | 17,793,000USD |
| Ebitda | — | 10,335,000USD | 12,844,000USD | 17,664,000USD | 17,650,000USD | 11,435,000USD | 17,032,000USD | 18,070,000USD |
| Depreciation And Amortization | — | 175,000USD | 150,000USD | 183,000USD | 195,000USD | 214,000USD | 258,000USD | 277,000USD |
| Reconciled Depreciation | — | 175,000USD | 150,000USD | 183,000USD | 195,000USD | 214,000USD | 258,000USD | 277,000USD |
| Total Other Income Expense Net | — | — | — | — | 12,000USD | 16,000USD | 16,774,000USD | 13,000USD |
| Selling And Marketing Expenses | — | — | — | — | — | — | 300,000USD | — |
| Source | DisclosureDeterministicFinal | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Income Yearly
| Metric | FY 20252025-12-31 · USD | FY 20242024-12-31 · USD | FY 20232023-12-31 · USD | FY 20222022-12-31 · USD | FY 20212021-12-31 · USD | FY 20202020-12-31 · USD | FY 20192019-12-31 · USD | FY 20182018-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 317,252,000USD | 309,109,000USD | 306,910,000USD | 294,693,000USD | 316,013,000USD | 339,504,000USD | 370,370,000USD | 377,753,000USD |
| Cost Of Revenue | 169,937,000USD | 181,017,000USD | 171,709,000USD | 152,316,000USD | 160,798,000USD | 48,759,000USD | 201,352,000USD | 231,051,000USD |
| Gross Profit | 147,315,000USD | 128,092,000USD | 135,201,000USD | 142,377,000USD | 155,215,000USD | 339,504,000USD | 169,018,000USD | 146,702,000USD |
| Selling General Administrative | 33,264,000USD | 31,503,000USD | 27,359,000USD | 26,510,000USD | 25,954,000USD | 27,925,000USD | 27,120,000USD | 25,992,000USD |
| Unclassified Operating Expenses | 55,200,000USD | 27,233,000USD | 30,265,000USD | 48,021,000USD | 49,612,000USD | 204,460,000USD | 25,981,000USD | 32,629,000USD |
| Total Operating Expenses | 88,464,000USD | 59,036,000USD | 57,824,000USD | 74,731,000USD | 75,766,000USD | 232,585,000USD | 53,501,000USD | 59,121,000USD |
| Operating Income | 58,851,000USD | 69,056,000USD | 77,377,000USD | 67,646,000USD | 79,449,000USD | 106,919,000USD | 115,517,000USD | 87,581,000USD |
| Income Before Tax | 58,851,000USD | 69,056,000USD | 77,377,000USD | 67,646,000USD | 79,449,000USD | 106,919,000USD | 115,517,000USD | 87,581,000USD |
| Income Tax Expense | 11,706,000USD | 13,620,000USD | 15,269,000USD | 12,044,000USD | 13,693,000USD | 20,317,000USD | 22,827,000USD | 15,949,000USD |
| Tax Provision | 11,706,000USD | 13,620,000USD | 15,269,000USD | 12,044,000USD | 13,693,000USD | 20,317,000USD | 22,827,000USD | 15,949,000USD |
| Net Income | 47,145,000USD | 55,436,000USD | 62,108,000USD | 55,602,000USD | 65,756,000USD | 86,602,000USD | 92,690,000USD | 71,632,000USD |
| Net Income From Continuing Ops | 47,145,000USD | 55,436,000USD | 62,108,000USD | 55,602,000USD | 65,756,000USD | 86,602,000USD | 92,690,000USD | 71,632,000USD |
| Ebit | 58,851,000USD | 69,056,000USD | 77,377,000USD | 67,646,000USD | 79,449,000USD | 106,919,000USD | 115,517,000USD | 87,581,000USD |
| Ebitda | 59,593,000USD | 70,149,000USD | 78,804,000USD | 68,955,000USD | 80,466,000USD | 107,931,000USD | 116,459,000USD | 88,577,000USD |
| Depreciation And Amortization | 742,000USD | 1,093,000USD | 1,427,000USD | 1,309,000USD | 1,017,000USD | 1,012,000USD | 942,000USD | 996,000USD |
| Reconciled Depreciation | 742,000USD | 1,093,000USD | 1,427,000USD | 1,309,000USD | 1,017,000USD | 1,012,000USD | 942,000USD | 996,000USD |
| Selling And Marketing Expenses | — | 300,000USD | 200,000USD | 200,000USD | 200,000USD | 200,000USD | 400,000USD | 500,000USD |
| Total Other Income Expense Net | — | 66,000USD | -201,974,000USD | -44,000USD | 79,000USD | 27,000USD | 115,517,000USD | 87,581,000USD |
| Net Income Applicable To Common Shares | — | — | — | 55,602,000USD | 65,756,000USD | 86,602,000USD | 92,690,000USD | 71,632,000USD |
| Interest Expense | — | — | — | — | 0USD | 0USD | 0USD | 0USD |
| Research Development | — | — | — | — | — | — | — | 0USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Balance sheet Quarterly
| Metric | Q2 20262026-06-30 · USD | Q1 20262026-03-31 · USD | Q4 20252025-12-31 · USD | Q3 20252025-09-30 · USD | Q2 20252025-06-30 · USD | Q1 20252025-03-31 · USD | Q4 20242024-12-31 · USD | Q3 20242024-09-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Assets | 1,127,291,000USD | 1,122,959,000USD | 1,130,544,000USD | 1,164,944,000USD | 1,155,114,000USD | 1,156,717,000USD | 1,049,743,999USD | 1,125,764,000USD |
| Cash And Equivalents | 65,476,000USD | — | — | — | — | — | — | — |
| Total Liabilities | 877,300,000USD | — | — | — | — | — | — | — |
| Total Stockholder Equity | 249,991,000USD | 246,597,000USD | 251,598,000USD | 274,773,000USD | 265,570,000USD | 260,813,000USD | 257,341,000USD | 314,371,000USD |
| Total Equity Including Noncontrolling Interest | 249,991,000USD | — | — | — | — | — | — | — |
| Property Plant Equipment Net | 6,951,000USD | 7,144,000USD | 7,293,000USD | 7,270,000USD | 6,563,000USD | 5,675,000USD | 6,163,000USD | 6,131,000USD |
| Common Stock | 208,000USD | 208,000USD | 208,000USD | 208,000USD | 208,000USD | 207,000USD | 207,000USD | 207,000USD |
| Retained Earnings | 90,250,000USD | 83,296,000USD | 82,850,000USD | 98,486,000USD | 92,097,000USD | 85,600,000USD | 84,105,000USD | 135,284,000USD |
| Accumulated Other Comprehensive Income | -3,980,000USD | -5,665,000USD | -3,217,000USD | -3,677,000USD | -7,561,000USD | -7,269,000USD | -8,875,000USD | -2,675,000USD |
| Intangible Assets | — | 22,126,000USD | 21,085,000USD | 21,758,000USD | 21,149,000USD | 20,422,000USD | 19,151,000USD | 20,148,000USD |
| Other Current Assets | — | -314,211,000USD | -87,437,000USD | 108,329,000USD | -432,427,000USD | -416,932,000USD | -399,736,000USD | -452,238,000USD |
| Total Liab | — | 876,362,000USD | 878,946,000USD | 890,171,000USD | 889,544,000USD | 895,904,000USD | 900,450,000USD | 940,356,000USD |
| Other Current Liab | — | 618,635,000USD | 565,228,000USD | 635,296,000USD | 641,481,000USD | 655,853,000USD | 558,846,000USD | 677,568,000USD |
| Capital Stock | — | 208,000USD | 208,000USD | 208,000USD | 208,000USD | 207,000USD | 207,000USD | 207,000USD |
| Other Assets | — | 584,972,000USD | 580,380,000USD | 612,809,000USD | 1,155,114,000USD | 1,156,717,000USD | 1,157,791,000USD | 689,183,000USD |
| Cash | — | 34,226,000USD | 61,926,000USD | 54,747,000USD | 48,465,000USD | 44,753,000USD | 44,045,000USD | 63,663,000USD |
| Cash And Short Term Investments | — | 123,789,000USD | 149,363,000USD | 144,237,000USD | 140,459,000USD | 138,065,000USD | 44,045,000USD | 63,663,000USD |
| Total Current Assets | — | 412,194,000USD | 428,456,000USD | 436,536,000USD | 432,427,000USD | 416,932,000USD | 186,704,000USD | 216,608,000USD |
| Total Current Liabilities | — | 763,497,000USD | 700,731,000USD | 778,871,000USD | 780,265,000USD | 788,499,000USD | 680,772,000USD | 812,321,000USD |
| Current Deferred Revenue | — | 144,862,000USD | 135,503,000USD | 143,575,000USD | 138,784,000USD | 132,646,000USD | 121,926,000USD | 131,994,000USD |
| Net Debt | — | -34,226,000USD | -61,926,000USD | -54,747,000USD | -48,465,000USD | -44,753,000USD | -44,045,000USD | -63,663,000USD |
| Long Term Investments | — | 739,350,000USD | 734,855,000USD | 762,280,000USD | 758,888,000USD | 781,012,000USD | 788,778,000USD | 835,532,000USD |
| Short Term Investments | — | 89,563,000USD | 87,437,000USD | 89,490,000USD | 91,994,000USD | 93,312,000USD | 86,506,000USD | 315,114,000USD |
| Net Receivables | — | 288,405,000USD | 279,093,000USD | 292,299,000USD | 291,968,000USD | 278,867,000USD | 142,659,000USD | 152,945,000USD |
| Common Stock Shares Outstanding | — | 18,863,395shares | 18,967,428shares | 19,072,061shares | 19,119,600shares | 19,154,000shares | 19,117,000shares | 19,113,000shares |
| Non Current Assets Total | — | 710,765,000USD | 702,088,000USD | 728,408,000USD | 722,687,000USD | 739,785,000USD | 863,039,999USD | 909,156,000USD |
| Non Current Liabilities Total | — | 112,865,000USD | 178,215,000USD | 111,300,000USD | 109,279,000USD | 107,405,000USD | 219,678,000USD | 128,035,000USD |
| Non Currrent Assets Other | — | 13,386,000USD | 8,720,000USD | 7,736,000USD | 8,008,000USD | 6,876,000USD | 39,678,999USD | 47,994,000USD |
| Unclassified Non Current Assets | — | -656,213,000USD | -650,245,000USD | -683,445,000USD | -1,227,035,000USD | -1,230,917,000USD | -1,148,522,000USD | -689,832,000USD |
| Unclassified Non Current Liabilities | — | 112,865,000USD | 178,215,000USD | 111,300,000USD | 109,279,000USD | 107,405,000USD | 219,678,000USD | 128,035,000USD |
| Unclassified Equity | — | 168,550,000USD | 171,549,000USD | 179,548,000USD | 180,618,000USD | 182,068,000USD | 181,697,000USD | 181,348,000USD |
| Short Long Term Debt Total | — | — | 491,000USD | — | — | — | 428,000USD | — |
| Unclassified Current Assets | — | — | — | -108,329,000USD | — | — | -86,506,000USD | -315,114,000USD |
| Inventory | — | — | — | — | — | — | — | -318,914,000USD |
| Source | DisclosureDeterministicFinal | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Balance sheet Yearly
| Metric | FY 20252025-12-31 · USD | FY 20242024-12-31 · USD | FY 20232023-12-31 · USD | FY 20222022-12-31 · USD | FY 20212021-12-31 · USD | FY 20202020-12-31 · USD | FY 20192019-12-31 · USD | FY 20182018-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Assets | 1,130,544,000USD | 1,157,791,000USD | 1,229,162,000USD | 1,269,279,000USD | 1,402,724,000USD | 1,384,641,000USD | 1,415,196,000USD | 1,420,854,000USD |
| Intangible Assets | 21,085,000USD | 19,151,000USD | 17,975,000USD | 17,401,000USD | 17,059,000USD | 17,810,000USD | 19,048,000USD | 19,734,000USD |
| Total Liab | 878,946,000USD | 900,450,000USD | 936,711,000USD | 951,847,000USD | 1,003,401,000USD | 1,032,039,000USD | 1,062,691,000USD | 1,106,169,000USD |
| Total Stockholder Equity | 251,598,000USD | 257,341,000USD | 292,451,000USD | 317,432,000USD | 399,323,000USD | 438,816,000USD | 430,215,000USD | 409,762,000USD |
| Other Current Liab | 565,228,000USD | 558,846,000USD | 571,129,000USD | 594,812,000USD | 635,949,000USD | -417,000USD | -43,309,000USD | -70,281,000USD |
| Common Stock | 208,000USD | 207,000USD | 207,000USD | 207,000USD | 206,000USD | 206,000USD | 205,000USD | 205,000USD |
| Capital Stock | 208,000USD | 207,000USD | 207,000USD | 207,000USD | 206,000USD | 206,000USD | 205,000USD | 205,000USD |
| Retained Earnings | 82,850,000USD | 84,105,000USD | 114,289,000USD | 145,512,000USD | 190,492,000USD | 224,645,000USD | 227,165,000USD | 221,328,000USD |
| Other Assets | 580,380,000USD | 1,157,791,000USD | 1,229,162,000USD | 1,269,279,000USD | -356,576,000USD | 1,200,258,000USD | 1,492,906,000USD | -433,803,000USD |
| Cash | 61,926,000USD | 44,045,000USD | 38,682,000USD | 61,469,000USD | 70,722,000USD | 61,757,000USD | 43,813,000USD | 40,344,000USD |
| Cash And Short Term Investments | 149,363,000USD | 130,551,000USD | 133,431,000USD | 396,710,000USD | 469,922,000USD | 61,757,000USD | 43,813,000USD | 40,344,000USD |
| Total Current Assets | 428,456,000USD | 399,736,000USD | 406,310,000USD | 653,981,000USD | 740,077,000USD | 218,517,000USD | 201,766,000USD | 202,822,000USD |
| Total Current Liabilities | 700,731,000USD | 680,772,000USD | 687,714,000USD | 747,846,000USD | 801,338,000USD | 14,082,000USD | 20,733,000USD | 38,611,000USD |
| Current Deferred Revenue | 135,503,000USD | 121,926,000USD | 116,585,000USD | 114,976,000USD | 121,092,000USD | 13,665,000USD | 17,513,000USD | — |
| Net Debt | -61,926,000USD | -44,045,000USD | -38,682,000USD | -61,469,000USD | -70,722,000USD | -61,757,000USD | -43,813,000USD | -40,344,000USD |
| Short Long Term Debt Total | 491,000USD | 428,000USD | 267,000USD | 336,000USD | 395,000USD | 499,000USD | 484,000USD | — |
| Long Term Investments | 734,855,000USD | 788,778,000USD | 857,786,000USD | 897,415,000USD | 1,020,651,000USD | 1,098,018,000USD | 1,134,748,000USD | 1,135,687,000USD |
| Short Term Investments | 87,437,000USD | 86,506,000USD | 94,749,000USD | 335,241,000USD | 399,200,000USD | 460,177,000USD | 497,694,000USD | 492,961,000USD |
| Net Receivables | 279,093,000USD | 269,185,000USD | 272,879,000USD | 257,271,000USD | 270,155,000USD | 156,760,000USD | 157,953,000USD | 162,478,000USD |
| Property Plant Equipment Net | 7,293,000USD | 5,887,000USD | 6,349,000USD | 7,225,000USD | 6,652,000USD | 6,496,000USD | 6,761,000USD | 6,258,000USD |
| Accumulated Other Comprehensive Income | -3,217,000USD | -8,875,000USD | -7,194,000USD | -13,828,000USD | 13,537,000USD | 21,019,000USD | 12,211,000USD | -832,000USD |
| Common Stock Shares Outstanding | 19,082,142shares | 19,160,000shares | 19,226,000shares | 19,322,000shares | 19,409,000shares | 19,364,000shares | 19,329,000shares | 19,293,000shares |
| Non Current Assets Total | 702,088,000USD | 758,055,000USD | 822,852,000USD | 615,298,000USD | 662,647,000USD | 1,166,124,000USD | 1,213,430,000USD | 1,218,032,000USD |
| Non Current Liabilities Total | 178,215,000USD | 219,678,000USD | 248,997,000USD | 204,001,000USD | 202,063,000USD | 1,017,957,000USD | 1,041,958,000USD | 1,102,757,000USD |
| Non Currrent Assets Other | 8,720,000USD | 11,297,000USD | 15,088,000USD | 14,132,000USD | 11,181,000USD | 37,630,000USD | 45,935,000USD | 47,503,000USD |
| Unclassified Non Current Assets | -650,245,000USD | -1,224,849,000USD | -2,120,370,000USD | -1,590,154,000USD | -1,380,676,000USD | -2,257,853,000USD | -2,580,756,000USD | -1,081,312,000USD |
| Unclassified Non Current Liabilities | 178,215,000USD | 219,678,000USD | 248,997,000USD | -1,546,659,000USD | -1,683,647,000USD | -916,444,000USD | -660,044,000USD | -914,850,000USD |
| Unclassified Equity | 171,549,000USD | 181,697,000USD | 184,942,000USD | 220,092,000USD | 217,252,000USD | 215,110,000USD | 212,799,000USD | 211,226,000USD |
| Other Current Assets | — | 278,658,000USD | 271,602,000USD | 276,875,000USD | 379,864,000USD | 397,943,000USD | 345,205,000USD | 365,560,000USD |
| Unclassified Current Assets | — | -278,658,000USD | -271,602,000USD | -345,122,000USD | -413,694,000USD | -858,120,000USD | -842,899,000USD | -996,119,000USD |
| Good Will | — | — | 816,862,000USD | — | 987,780,000USD | 1,063,765,000USD | 1,094,788,000USD | 1,090,162,000USD |
| Inventory | — | — | -271,602,000USD | 68,247,000USD | 33,830,000USD | -397,943,000USD | -345,205,000USD | 137,598,000USD |
| Other Liab | — | — | — | 798,813,000USD | 882,309,000USD | 902,779,000USD | 642,531,000USD | 914,850,000USD |
| Long Term Debt | — | — | — | 48,811,000USD | 42,915,000USD | 43,402,000USD | 37,937,000USD | 41,388,000USD |
| Accounts Payable | — | — | — | 38,058,000USD | 37,883,000USD | 38,880,000USD | 40,089,000USD | 38,611,000USD |
| Treasury Stock | — | — | — | -34,758,000USD | -22,370,000USD | -22,370,000USD | -22,370,000USD | -22,370,000USD |
| Non Current Liabilities Other | — | — | — | 903,036,000USD | 960,486,000USD | 988,220,000USD | 1,021,534,000USD | 1,061,369,000USD |
| Net Tangible Assets | — | — | — | 317,432,000USD | 399,323,000USD | 438,816,000USD | 430,215,000USD | 409,762,000USD |
| Property Plant Equipment Gross | — | — | — | — | — | 6,496,000USD | 6,331,000USD | 6,258,000USD |
| Unclassified Current Liabilities | — | — | — | — | — | -38,463,000USD | -36,869,000USD | — |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Cash flow Quarterly
| Metric | Q1 20262026-03-31 · USD | Q4 20252025-12-31 · USD | Q3 20252025-09-30 · USD | Q2 20252025-06-30 · USD | Q1 20252025-03-31 · USD | Q4 20242024-12-31 · USD | Q3 20242024-09-30 · USD | Q2 20242024-06-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Net Income | 8,145,000USD | 10,423,000USD | 13,818,000USD | 13,955,000USD | 8,949,000USD | 13,194,000USD | 14,324,000USD | 10,993,000USD |
| Depreciation | 175,000USD | -64,000USD | 183,000USD | 409,000USD | 214,000USD | 258,000USD | 277,000USD | 230,000USD |
| Stock Based Compensation | 586,000USD | -787,000USD | 805,000USD | 1,816,000USD | 1,073,000USD | 778,000USD | 763,000USD | 710,000USD |
| Other Non Cash Items | 1,657,000USD | 420,000USD | -4,080,000USD | -5,968,000USD | 4,591,000USD | -171,000USD | -3,815,000USD | 696,000USD |
| Change To Account Receivables | -12,448,000USD | 7,239,000USD | -2,361,000USD | -11,245,000USD | -12,415,000USD | 11,495,000USD | 20,454,000USD | -6,840,000USD |
| Change In Working Capital | -13,162,000USD | -620,000USD | -230,000USD | -17,681,000USD | -15,332,000USD | -4,931,000USD | -3,553,000USD | -14,840,000USD |
| Total Cash From Operating Activities | -2,698,000USD | 10,623,000USD | 10,682,000USD | -8,443,000USD | -1,792,000USD | 10,827,000USD | 8,449,000USD | -2,592,000USD |
| Capital Expenditures | -26,000USD | -173,000USD | -891,000USD | -1,082,000USD | -2,000USD | -14,000USD | -24,000USD | -56,000USD |
| Free Cash Flow | -2,724,000USD | 10,450,000USD | 9,791,000USD | -9,525,000USD | -1,794,000USD | 10,813,000USD | 8,425,000USD | -2,648,000USD |
| Investments | -12,449,000USD | 30,912,000USD | 4,608,000USD | 23,131,000USD | 9,945,000USD | 33,758,000USD | 32,837,000USD | 11,493,000USD |
| Total Cashflows From Investing Activities | -12,475,000USD | 30,739,000USD | 4,608,000USD | 23,131,000USD | 9,945,000USD | 33,758,000USD | 32,837,000USD | 11,493,000USD |
| Net Borrowings | -21,000USD | -22,000USD | -21,000USD | -21,000USD | -21,000USD | -21,000USD | -22,000USD | — |
| Total Cash From Financing Activities | -12,527,000USD | -34,183,000USD | -9,008,000USD | -10,976,000USD | -7,445,000USD | -64,203,000USD | -8,234,000USD | -11,665,000USD |
| Dividends Paid | -7,766,000USD | -26,194,000USD | -7,503,000USD | -7,486,000USD | -7,424,000USD | -64,167,000USD | -7,092,000USD | -7,102,000USD |
| Sale Purchase Of Stock | -4,030,999USD | -7,960,000USD | -1,347,000USD | -2,796,000USD | 0USD | -2,000USD | -1,008,000USD | -4,113,000USD |
| Change In Cash | -27,700,000USD | 7,179,000USD | 6,282,000USD | 3,712,000USD | 708,000USD | -19,618,000USD | 33,052,000USD | -2,764,000USD |
| Begin Period Cash Flow | 61,926,000USD | 54,747,000USD | 48,465,000USD | 44,753,000USD | 44,045,000USD | 63,663,000USD | 30,611,000USD | 33,375,000USD |
| End Period Cash Flow | 34,226,000USD | 61,926,000USD | 54,747,000USD | 48,465,000USD | 44,753,000USD | 44,045,000USD | 63,663,000USD | 30,611,000USD |
| Other Cashflows From Investing Activities | 7,506,000USD | 5,710,000USD | 12,601,000USD | 30,473,000USD | — | — | — | 11,549,000USD |
| Other Cashflows From Financing Activities | -709,000USD | -7,000USD | -137,000USD | -673,000USD | — | -13,000USD | -112,000USD | -429,000USD |
| Unclassified Investing Cash Flow | -7,506,000USD | -5,710,000USD | -11,710,000USD | -29,391,000USD | — | — | — | -11,493,000USD |
| Unclassified Operating Cash Flow | — | 1,251,000USD | — | — | -1,287,000USD | 1,699,000USD | — | — |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Cash flow Yearly
| Metric | FY 20252025-12-31 · USD | FY 20242024-12-31 · USD | FY 20232023-12-31 · USD | FY 20222022-12-31 · USD | FY 20212021-12-31 · USD | FY 20202020-12-31 · USD | FY 20192019-12-31 · USD | FY 20182018-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Net Income | 47,145,000USD | 55,436,000USD | 62,108,000USD | 55,602,000USD | 65,756,000USD | 86,602,000USD | 92,690,000USD | 71,632,000USD |
| Depreciation | 742,000USD | 1,093,000USD | 1,427,000USD | 1,309,000USD | 1,017,000USD | 1,012,000USD | 942,000USD | 996,000USD |
| Stock Based Compensation | 2,907,000USD | 2,939,000USD | 1,557,000USD | 2,479,000USD | 2,320,000USD | 3,296,000USD | 2,351,000USD | 2,065,000USD |
| Other Non Cash Items | -6,233,000USD | -7,342,000USD | -4,837,000USD | 11,439,000USD | -5,242,000USD | 2,872,000USD | 3,984,000USD | 14,411,000USD |
| Change To Account Receivables | -18,782,000USD | -11,508,000USD | -8,485,000USD | 13,387,000USD | 21,660,000USD | 1,193,000USD | 4,525,000USD | 11,756,000USD |
| Change In Working Capital | -33,863,000USD | -29,338,000USD | -31,041,000USD | -41,499,000USD | -27,142,000USD | -32,041,000USD | -22,015,000USD | 10,626,000USD |
| Total Cash From Operating Activities | 11,070,000USD | 24,190,000USD | 29,842,000USD | 28,194,000USD | 37,979,000USD | 63,398,000USD | 78,824,000USD | 98,268,000USD |
| Capital Expenditures | -2,148,000USD | -840,000USD | -553,000USD | -2,089,000USD | -1,296,000USD | -921,000USD | -1,018,000USD | -1,126,000USD |
| Free Cash Flow | 8,922,000USD | 23,350,000USD | 29,289,000USD | 26,105,000USD | 36,683,000USD | 62,477,000USD | 77,806,000USD | 97,142,000USD |
| Investments | 70,571,000USD | 72,371,000USD | 53,645,000USD | 69,028,000USD | 72,232,000USD | 55,622,000USD | 17,201,000USD | -16,607,000USD |
| Total Cashflows From Investing Activities | 68,423,000USD | 72,371,000USD | 43,884,000USD | 75,426,000USD | 70,959,000USD | 43,371,000USD | 11,688,000USD | -29,059,000USD |
| Net Borrowings | -85,000USD | -85,000USD | -91,000USD | -58,000USD | -44,000USD | -50,000USD | -47,000USD | -47,000USD |
| Total Cash From Financing Activities | -61,612,000USD | -91,198,000USD | -96,513,000USD | -112,873,000USD | -99,973,000USD | -88,825,000USD | -87,043,000USD | -84,424,000USD |
| Dividends Paid | -48,607,000USD | -85,436,000USD | -93,307,000USD | -100,427,000USD | -99,929,000USD | -88,775,000USD | -87,016,000USD | -84,491,000USD |
| Sale Purchase Of Stock | -12,103,000USD | -5,677,000USD | -2,171,000USD | -12,388,000USD | 0USD | 0USD | 20,000USD | 67,000USD |
| Change In Cash | 17,881,000USD | 5,363,000USD | -22,787,000USD | -9,253,000USD | 8,965,000USD | 17,944,000USD | 3,469,000USD | -15,215,000USD |
| Begin Period Cash Flow | 44,045,000USD | 38,682,000USD | 61,469,000USD | 70,722,000USD | 61,757,000USD | 43,813,000USD | 40,344,000USD | 55,559,000USD |
| End Period Cash Flow | 61,926,000USD | 44,045,000USD | 38,682,000USD | 61,469,000USD | 70,722,000USD | 61,757,000USD | 43,813,000USD | 40,344,000USD |
| Other Cashflows From Investing Activities | 65,020,000USD | 71,066,000USD | 44,437,000USD | 8,487,000USD | 23,000USD | -11,330,000USD | -4,495,000USD | 100,114,000USD |
| Other Cashflows From Financing Activities | -817,000USD | -554,000USD | -944,000USD | -12,446,000USD | 70,959,000USD | 43,371,000USD | 20,000USD | 67,000USD |
| Unclassified Investing Cash Flow | -65,020,000USD | -70,226,000USD | -53,645,000USD | — | — | — | — | -111,440,000USD |
| Unclassified Operating Cash Flow | — | 1,402,000USD | — | -1,136,000USD | 1,270,000USD | 1,657,000USD | — | -1,462,000USD |
| Change To Inventory | — | — | -19,122,000USD | — | -31,981,000USD | -24,007,000USD | -37,610,000USD | 24,329,000USD |
| Change To Liabilities | — | — | — | -2,322,000USD | -19,871,000USD | -18,895,000USD | -18,974,000USD | -794,000USD |
| Cash And Cash Equivalents Changes | — | — | — | -9,253,000USD | 8,965,000USD | 17,944,000USD | 3,469,000USD | -15,215,000USD |
| Unclassified Financing Cash Flow | — | — | — | 12,446,000USD | -70,959,000USD | -43,371,000USD | — | — |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Operating metrics
No operating metrics are currently published for this company.
Revenue breakdown
No revenue breakdown is currently published for this company.
Periods follow company fiscal calendars. Quarterly, annual and year-to-date amounts are shown separately. Missing values are not zero. Data may be delayed, incomplete or corrected; follow the disclosure links to verify figures.