Bel Fuse Inc.
Bel Fuse Inc.
BELFB
Valuace
8
Růst
55
Zdraví
58
Cena
$ 203.04
Dnes
+3.50 (1.78%)

Výsledovka

Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
Revenue TTM 2025202420232022202120202019201820172016201520142013201220112010
Total Revenues675.5675.5534.8639.8654.2543.5465.8492.4548.2491.6500.2567.1487.1349.2286.6295.1302.5
Cost of Revenues411.0411.0332.4424.0470.8409.1346.0381.7438.4389.6400.2458.3399.1286.9240.1244.7239.2
Gross Profit264.4264.4202.4215.8183.5134.4119.7110.7109.8102.099.9108.888.062.346.550.463.4
Revenue 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Total Revenues175.9179.0168.3152.2149.9123.6133.2128.1140.0158.7
Cost of Revenues106.6107.8103.293.493.779.079.880.088.8103.2
Gross Profit69.471.165.158.856.244.753.448.151.255.5
Operating Income TTM 2025202420232022202120202019201820172016201520142013201220112010
R&D Expenses0.00.00.022.520.221.923.626.90.00.00.00.00.00.00.00.00.0
Selling General & Admin Expenses0.00.00.099.192.386.678.776.179.985.171.078.172.145.939.339.340.4
Depreciation & Amortization26.626.616.513.33.016.916.416.518.220.721.823.019.712.49.18.78.8
Total Operating Expenses150.4156.7138.1127.9112.6108.5102.3103.079.985.171.078.172.145.939.339.340.4
Operating Income114.0107.764.388.065.18.6-0.8-11.129.616.3-76.528.614.115.01.77.415.2
Operating Income TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
R&D Expenses0.00.00.00.00.00.00.00.06.05.3
Selling General & Admin Expenses0.00.00.00.00.00.00.00.024.923.7
Depreciation & Amortization6.76.76.66.75.73.63.43.73.43.4
Total Operating Expenses40.640.835.233.843.833.230.830.230.929.0
Operating Income28.830.329.925.012.411.422.617.920.324.5
Net Income TTM 2025202420232022202120202019201820172016201520142013201220112010
Interest Income1.01.04.80.00.00.00.00.00.00.10.64.70.30.20.30.00.0
Interest Expense41.414.84.12.93.43.54.75.45.36.86.77.64.00.20.00.00.0
Other Expense-19.0-12.7-2.5-4.7-6.118.712.93.8-0.9-0.6-105.4-2.1-1.8-1.3-6.4-3.6-7.8
IBT95.195.161.883.359.127.312.1-7.323.69.6-82.625.710.415.21.07.915.6
Income Tax Expense20.920.912.69.56.42.5-0.71.42.921.5-17.76.51.3-0.7-1.44.11.9
Net Income61.561.541.073.852.724.812.8-8.720.7-11.9-64.819.29.115.92.43.813.6
Net Income TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Interest Income0.30.20.30.31.01.51.11.10.00.5
Interest Expense13.319.94.04.22.80.40.40.40.40.5
Other Expense-19.2-2.33.8-1.2-5.0-0.30.32.5-3.0-0.7
IBT9.628.033.723.87.411.222.920.413.523.8
Income Tax Expense3.15.46.95.51.03.14.14.51.54.3
Net Income-5.422.326.917.9-1.88.118.815.912.019.4
Per Share Data TTM 2025202420232022202120202019201820172016201520142013201220112010
EPS$0.00$0.00$0.00$5.78$4.27$2.02$0.97$-0.71$1.71$-0.99$-5.44$1.64$0.79$1.41$0.21$0.32$1.17
EPS Diluted$0.00$0.00$0.00$5.78$4.27$2.02$0.97$-0.71$1.71$-0.99$-5.44$1.64$0.79$1.41$0.21$0.32$1.17
Shares Outstanding2.12.112.512.82.112.412.312.312.112.011.911.911.711.411.811.811.7
Diluted Shares Outstanding2.12.112.512.810.412.412.312.312.112.011.911.911.711.411.811.811.7
Per Share Data TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
EPS$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.95$1.46
EPS Diluted$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.95$1.46
Shares Outstanding2.112.412.412.612.512.612.312.412.812.8
Diluted Shares Outstanding2.112.412.412.612.512.612.312.412.812.8
Current Assets TTM 202420232022202120202019201820172016201520142013201220112010
Cash And Equivalents85.068.389.470.361.884.973.253.969.473.485.077.162.171.388.283.8
Short Term Investments58.81.037.50.00.00.00.00.00.00.00.00.00.00.05.71.7
Total Cash & ST Investments85.069.2126.970.361.884.973.253.969.473.485.077.162.171.394.085.5
Accounts Receivable87.1116.496.9107.387.171.475.591.978.874.486.399.665.546.042.057.7
Inventory127.9161.4136.5172.5139.4100.1107.3120.1107.798.998.5113.670.054.953.457.0
Other Current Assets76.126.621.131.440.723.827.524.610.28.715.620.36.518.918.43.4
Total Current Assets376.0373.5381.5381.4329.0280.2283.4290.5266.1255.4285.5310.7204.2191.1208.2203.6
Current Assets 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Cash And Equivalents57.759.365.968.3134.385.071.389.4100.265.1
Short Term Investments0.00.01.01.029.558.849.937.50.00.0
Total Cash & ST Investments57.759.366.969.2163.8143.8121.2126.9100.265.1
Accounts Receivable135.1127.6109.2116.481.387.192.696.9110.9120.1
Inventory166.1164.6164.8161.4124.9127.9130.5136.5140.0157.3
Other Current Assets28.727.027.526.617.617.220.121.111.911.8
Total Current Assets387.7378.6368.4373.5387.6376.0364.3381.5363.0354.3
Long-Term Assets TTM 202420232022202120202019201820172016201520142013201220112010
Net Property, Plant & Equipment57.073.057.058.459.548.760.443.943.548.857.670.740.935.039.444.8
Goodwill25.4208.026.625.126.724.022.019.820.218.0121.6117.618.414.24.24.3
Intangible Assets46.7231.949.454.161.065.872.462.769.474.887.895.529.521.010.924.6
Long-Term Investments16.79.310.30.0-4.5-5.7-3.7-0.5-4.2-3.4-3.3-7.9-1.7-1.4-1.3-13.3
Other Long-Term Assets31.237.635.334.235.735.232.426.632.129.834.541.615.113.914.810.1
Total Long-Term Assets191.6576.3190.2179.1182.8173.7187.2153.0165.2171.3301.6325.5103.984.169.273.6
Total Assets567.6949.8571.6560.5511.8453.9470.7443.5431.3426.7587.0636.2308.1275.2277.5277.2
Long-Term Assets 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Net Property, Plant & Equipment69.572.672.273.059.657.057.457.059.961.2
Goodwill214.6211.3208.0208.026.925.425.326.625.525.9
Intangible Assets221.2225.0228.4231.945.946.747.949.450.752.0
Long-Term Investments10.010.39.99.310.09.910.316.410.011.0
Other Long-Term Assets37.136.936.537.637.738.037.029.248.246.1
Total Long-Term Assets565.1572.0572.0576.3196.8191.6191.0190.2196.1198.2
Total Assets952.8950.6940.5949.8584.4567.6555.3571.6559.1552.4
Current Liabilities TTM 202420232022202120202019201820172016201520142013201220112010
Accounts Payable36.449.240.464.666.039.844.456.247.947.249.861.929.518.918.521.2
Short-Term Debt6.08.06.85.96.911.912.92.52.611.424.813.912.70.20.00.0
Other Current Liabilities45.064.860.357.039.235.933.247.436.733.747.545.954.226.324.525.1
Current Liabilities89.8128.1110.6136.3112.087.590.5106.087.392.3122.0121.866.946.443.046.3
Current Liabilities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Accounts Payable54.253.746.149.237.136.432.840.444.051.8
Short-Term Debt8.28.78.58.06.56.05.76.812.412.4
Other Current Liabilities64.361.756.670.950.745.045.360.858.459.2
Current Liabilities126.8124.1111.2128.196.989.886.5110.6117.7126.9
Long-Term Liabilities TTM 202420232022202120202019201820172016201520142013201220112010
Long-Term Debt60.0311.375.8110.7127.2118.4150.0111.7120.1129.9162.4219.20.00.00.00.0
Capital Leases16.125.720.621.621.514.719.10.00.00.00.00.00.00.00.00.0
Def. Tax Liability1.628.91.51.31.51.01.71.21.61.513.015.90.00.00.00.0
Total Liabilities211.2508.6231.1298.1303.1268.1302.6267.1273.3268.3353.9411.379.359.856.456.8
Long-Term Liabilities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Long-Term Debt241.2269.7302.3310.376.876.175.774.275.676.6
Capital Leases23.125.125.925.723.322.121.515.821.722.8
Def. Tax Liability30.327.927.128.91.31.61.31.51.01.1
Total Liabilities443.8464.9482.5508.6217.1211.2208.7231.1237.7247.9
Total Common Equity TTM 202420232022202120202019201820172016201520142013201220112010
Common Stock1.31.31.31.31.31.21.21.21.21.21.21.21.21.21.21.2
Retained Earnings340.5345.0307.5237.2187.9166.5157.1168.7147.8161.3229.4213.9208.0195.2196.0195.5
Comprehensive Income-16.7-17.2-12.0-16.5-18.9-18.1-24.1-24.8-19.6-31.3-21.9-12.00.6-1.4-1.60.0
Total Common Equity356.4360.6340.6262.3208.7185.8168.1176.5158.0158.4233.1224.9228.7201.7221.1220.3
Total Common Equity 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Common Stock1.31.31.31.31.31.31.31.31.31.3
Retained Earnings409.4388.0362.0345.0347.7340.5322.5307.5296.4277.8
Comprehensive Income-19.1-19.0-19.1-17.2-12.2-16.7-15.5-12.0-19.4-16.9
Total Common Equity427.8404.7376.9360.6367.4356.4346.7340.6321.4304.5
Other TTM 202420232022202120202019201820172016201520142013201220112010
Total Debt82.1318.282.6116.6134.0130.2162.8114.2122.7141.2187.2233.112.70.222.922.5
Book Value356.4441.2340.6262.3208.7185.8168.1176.5158.0158.4233.1224.9228.7215.4221.1220.3
Other 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Total Debt81.381.081.080.60.00.00.00.00.00.0
Book Value427.8404.7376.9360.6367.4356.4346.7340.6321.4304.5
Cash Flow From Operating Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Net Income66.261.549.273.852.724.812.8-8.720.7-11.9-64.819.29.115.92.43.813.6
Depreciation & Amortization13.926.616.513.314.916.916.416.518.220.721.823.019.712.49.18.78.8
Stock-Based Compensation3.40.03.73.52.42.32.32.92.83.02.82.82.71.91.81.72.2
Change Working Capital23.3-26.77.024.3-24.4-36.013.99.4-32.95.5-17.821.1-3.6-19.0-3.114.5-18.1
Change In Accounts Receivable36.3-13.41.028.0-20.7-13.05.419.3-13.0-2.910.812.21.4-8.00.314.2-12.2
Change In Accounts Payable-15.22.40.1-22.71.524.0-6.0-15.19.0-1.4-0.6-10.0-3.91.5-1.4-2.71.7
Change In Inventories28.1-2.415.133.6-36.6-34.09.717.1-24.7-6.2-2.813.09.1-6.5-0.33.6-17.6
Other Non-cash Items5.417.24.0-2.7-0.6-3.82.46.6-1.27.0103.00.0-3.00.32.70.90.4
Cash from Operations106.10.00.0108.340.34.646.124.510.124.138.665.822.510.611.630.37.6
Cash Flow From Operating Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Net Income-5.422.626.818.36.48.118.815.912.019.4
Depreciation & Amortization6.76.76.66.75.73.63.43.73.43.4
Stock-Based Compensation0.01.81.71.21.01.01.00.80.80.9
Change Working Capital0.2-10.1-4.1-12.7-5.915.59.2-11.87.418.6
Change In Accounts Receivable3.9-7.6-17.27.6-14.96.25.34.414.412.2
Change In Accounts Payable-1.60.56.9-3.43.40.73.5-7.6-4.1-7.1
Change In Inventories-0.8-1.52.3-2.52.94.32.35.74.315.8
Other Non-cash Items28.5-1.3-10.8-3.92.01.61.0-0.72.40.2
Cash from Operations0.00.00.00.00.00.00.00.026.940.8
Cash Flow From Investing Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Capital Expenditure-9.3-12.0-14.1-12.1-8.8-9.4-5.5-9.9-11.6-6.4-8.2-9.9-9.0-8.3-4.7-2.9-2.4
Acquisitions0.77.8-320.5-5.20.0-16.80.0-29.0-2.20.00.00.0-208.7-31.0-19.40.4-40.4
Investments-184.90.0-131.3-60.00.00.00.00.0-1.30.00.00.0-2.9-1.20.0-5.1-6.2
Sales of Investment122.91.00.019.90.00.00.00.01.30.02.22.80.12.85.10.40.6
Other Investing Activities-2.60.00.03.91.87.34.05.80.10.13.7-2.72.911.50.2-15.23.7
Cash from Investing-72.90.00.0-53.5-7.0-18.9-1.5-33.1-13.7-6.3-2.4-9.8-217.7-26.2-18.9-22.5-44.8
Cash Flow From Investing Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Capital Expenditure-3.4-1.9-3.9-2.8-6.2-3.6-1.3-2.9-2.5-2.6
Acquisitions0.00.00.00.0-320.50.00.00.00.6-0.1
Investments1.00.00.00.00.0-8.8-79.6-42.7-60.5-1.9
Sales of Investment0.0-1.00.00.028.638.270.730.419.91.9
Other Investing Activities0.00.00.00.00.00.00.00.0-0.2-1.7
Cash from Investing0.00.00.00.00.00.00.00.0-42.5-4.5
Cash Flow From Financing Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Debt Repaid-45.00.00.0-35.0-17.5-119.3-28.2-15.0-16.5-150.0-43.5-58.1-17.50.00.00.00.0
Debt Issued44.3318.2235.61.00.1123.2-4.463.68.0131.5-2.412.1237.912.5-22.70.422.5
Issuance of Common Stock0.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0
Repurchase of Common Stock-14.30.0-16.1-0.1-0.30.00.0-0.40.00.00.00.00.0-3.4-6.60.00.0
Dividends Paid-3.50.00.0-3.5-3.4-3.4-3.4-3.4-3.3-3.3-3.2-3.2-3.2-3.1-3.2-3.2-3.2
Other Financing Activities85.00.00.00.00.0114.3-0.644.07.5129.0-0.712.5232.212.50.00.00.0
Cash from Financing-17.80.00.0-38.6-21.3-8.4-32.125.2-12.3-24.3-47.5-48.8211.56.0-9.9-3.2-3.2
Cash Flow From Financing Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Debt Repaid0.00.00.00.00.00.00.00.00.00.0
Debt Issued249.5-28.9-32.5-7.3235.01.10.7-1.10.8-1.1
Issuance of Common Stock0.00.00.00.00.00.00.00.00.00.0
Repurchase of Common Stock0.00.00.00.00.0-1.9-7.9-6.3-0.10.0
Dividends Paid0.00.00.00.00.00.00.00.0-1.0-0.8
Other Financing Activities0.00.00.00.00.00.00.00.00.00.0
Cash from Financing0.00.00.00.00.00.00.00.0-1.1-0.8
Cash position TTM 2025202420232022202120202019201820172016201520142013201220112010
Net Change in Cash19.9-10.5-21.119.18.5-23.212.718.4-15.4-4.1-11.67.915.0-9.1-17.04.4-40.4
Closing Cash Balance85.057.868.389.470.361.884.972.353.969.473.485.077.162.171.388.283.8
Cash position 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Net Change in Cash0.1-1.5-6.6-2.3-66.049.313.7-18.1-10.935.2
Closing Cash Balance57.857.759.365.968.3134.385.071.389.4100.2
Free Cash Flow TTM 2025202420232022202120202019201820172016201520142013201220112010
Free Cash Flow96.867.960.096.231.4-4.840.614.6-1.517.730.455.913.42.36.927.35.2
Real Free Cash Flow93.367.956.292.729.0-7.138.311.7-4.314.727.653.110.70.45.125.63.0
Free Cash Flow 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Free Cash Flow26.120.316.85.42.123.730.83.224.538.2
Real Free Cash Flow26.118.615.14.21.222.729.92.423.737.3
Akciový screener
Kalendář zisků
Super investoři
Porovnání akcií
preloader