Ducommun Incorporated
Ducommun Incorporated
DCO
Valuace
70
Růst
30
Zdraví
75
Cena
$ 127.02
Dnes
+0.32 (0.28%)

Výsledovka

Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
Revenue TTM 2025202420232022202120202019201820172016201520142013201220112010
Total Revenues824.7824.7786.6757.0712.5645.4628.9721.1629.3558.2550.6666.0742.0736.7747.0580.9408.4
Cost of Revenues603.1603.1589.3593.8568.2503.0491.2568.9506.7455.4444.4565.2601.7614.2605.6475.0328.3
Gross Profit221.6221.6197.3163.2144.3142.5137.7152.2122.6102.8106.2100.8140.3122.4141.5105.980.1
Revenue 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Total Revenues215.8212.6202.3194.1197.3201.4197.0190.8192.2196.3
Cost of Revenues156.0156.1148.5142.5150.9148.7145.8143.9150.6151.6
Gross Profit59.856.553.751.646.452.751.246.941.644.6
Operating Income TTM 2025202420232022202120202019201820172016201520142013201220112010
R&D Expenses0.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0
Selling General & Admin Expenses0.00.00.0118.498.493.689.896.084.079.477.685.988.684.886.685.853.7
Depreciation & Amortization33.733.733.432.631.428.728.928.325.322.822.926.829.030.929.421.513.6
Total Operating Expenses253.9253.9145.1134.698.493.689.896.084.079.477.685.988.684.886.685.853.7
Operating Income-32.3-32.352.228.919.948.919.227.923.915.028.6-75.351.837.654.8-34.126.5
Operating Income TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
R&D Expenses0.00.00.00.00.00.00.00.00.00.0
Selling General & Admin Expenses0.00.00.00.00.00.00.00.030.932.2
Depreciation & Amortization8.58.38.38.68.30.08.28.48.28.5
Total Operating Expenses146.736.336.035.036.037.437.334.330.932.2
Operating Income-86.920.217.816.610.415.313.912.610.78.6
Net Income TTM 2025202420232022202120202019201820172016201520142013201220112010
Interest Income0.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0
Interest Expense31.112.715.320.811.611.213.718.313.08.38.318.728.129.932.8-18.21.8
Other Expense-11.5-11.5-15.3-12.513.4121.612.89.8-15.3-7.517.8-102.82.6-29.9-32.8-54.3-1.8
IBT-43.8-43.836.916.433.3170.532.037.810.37.638.1-106.626.27.722.0-52.324.7
Income Tax Expense-9.9-9.95.40.54.534.92.85.31.2-12.512.9-33.36.4-1.75.6-4.74.9
Net Income-33.9-33.931.515.928.8135.529.232.59.020.125.3-73.319.99.316.4-47.619.8
Net Income TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Interest Income0.00.00.00.00.00.00.00.00.05.4
Interest Expense21.92.93.03.33.63.84.03.95.45.4
Other Expense96.8-103.2-1.9-3.3-3.6-3.8-4.0-3.9-5.2-5.4
IBT9.9-83.015.913.36.811.49.98.73.83.2
Income Tax Expense2.5-18.53.42.80.01.32.21.9-1.30.0
Net Income7.4-64.412.610.56.810.17.76.85.13.2
Per Share Data TTM 2025202420232022202120202019201820172016201520142013201220112010
EPS$0.00$0.00$0.00$1.16$2.38$11.41$2.50$2.82$0.79$1.78$2.27$-6.63$1.82$0.87$1.67$-4.52$1.89
EPS Diluted$0.00$0.00$0.00$1.14$2.33$11.06$2.45$2.75$0.77$1.74$2.24$-6.63$1.79$0.86$1.66$-4.52$1.87
Shares Outstanding14.914.914.813.712.111.911.711.511.411.311.211.010.910.710.610.510.5
Diluted Shares Outstanding14.914.915.014.012.412.311.911.811.711.611.311.011.110.910.610.510.6
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$0.35$0.22
EPS Diluted$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.34$0.22
Shares Outstanding14.915.014.914.914.814.814.814.714.614.6
Diluted Shares Outstanding14.915.015.215.215.115.015.014.914.914.8
Current Assets TTM 202420232022202120202019201820172016201520142013201220112010
Cash And Equivalents29.437.142.946.276.356.539.610.32.27.45.545.648.846.541.410.3
Short Term Investments0.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0
Total Cash & ST Investments29.437.142.946.276.356.539.610.32.27.45.545.648.846.541.410.3
Accounts Receivable316.9310.3282.4295.2248.7212.1173.8154.574.176.277.191.191.9100.999.551.8
Inventory208.0196.9207.0171.2150.9129.2112.5101.1122.2119.9115.4142.8140.5148.3154.572.6
Other Current Assets14.423.817.38.98.65.65.59.811.411.014.423.727.110.433.421.6
Total Current Assets568.7568.1549.6527.3492.6410.3340.8287.4221.0225.9264.2328.7330.8334.6340.8161.4
Current Assets 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Cash And Equivalents50.937.130.737.137.329.432.142.927.222.8
Short Term Investments0.00.00.00.00.00.00.00.00.00.0
Total Cash & ST Investments50.937.130.737.137.329.432.142.927.222.8
Accounts Receivable359.7340.7330.1310.3329.2316.9301.6282.4295.7285.2
Inventory192.8197.3197.4196.9185.8201.8209.0207.0215.2204.5
Other Current Assets77.923.120.323.818.220.621.417.318.616.6
Total Current Assets681.4598.2578.5568.1570.4568.7563.9549.6556.7529.1
Long-Term Assets TTM 202420232022202120202019201820172016201520142013201220112010
Net Property, Plant & Equipment138.4138.4140.9140.9135.7126.3134.3107.0110.3101.696.699.196.198.498.559.5
Goodwill244.6244.6244.6203.4203.7170.8170.9136.1117.482.682.6157.6161.9161.9163.8100.4
Intangible Assets158.0149.6166.3127.2141.8124.7138.4112.1114.7101.6110.6155.1165.5176.4187.90.0
Long-Term Investments0.00.00.00.0-18.70.00.00.00.00.0-26.5-13.8-10.9-10.5-12.0-5.1
Other Long-Term Assets21.223.218.98.85.05.16.05.33.13.57.57.19.913.817.124.2
Total Long-Term Assets562.8558.0571.4494.2486.2427.1449.7360.8345.7289.5297.2418.9433.4450.5467.3184.1
Total Assets1,131.51,126.11,120.91,021.5978.7837.3790.4648.1566.8515.4561.4747.6764.2785.1808.1345.5
Long-Term Assets 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Net Property, Plant & Equipment149.5133.3135.5138.4140.3138.4139.6140.9143.7148.1
Goodwill244.6244.6244.6244.6244.6244.6244.6244.6244.6244.6
Intangible Assets137.0141.2145.4149.6153.8158.0162.1166.3170.7175.0
Long-Term Investments0.00.00.00.00.00.00.00.0-10.6-12.2
Other Long-Term Assets17.918.420.323.215.821.221.218.926.622.0
Total Long-Term Assets567.2542.6550.1558.0559.6562.8568.1571.4585.6589.6
Total Assets1,248.61,140.81,128.61,126.11,129.91,131.51,132.11,120.91,142.41,118.8
Current Liabilities TTM 202420232022202120202019201820172016201520142013201220112010
Accounts Payable76.875.872.390.166.164.082.669.351.957.040.359.058.152.660.739.9
Short-Term Debt18.921.023.613.413.110.110.02.320.20.00.00.00.03.02.00.2
Other Current Liabilities40.343.534.248.841.340.537.637.84.126.141.550.942.247.111.331.2
Current Liabilities186.0175.5183.7199.4162.6142.9144.7126.580.286.383.6111.1103.6108.3116.571.3
Current Liabilities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Accounts Payable85.384.180.375.875.476.884.372.378.583.0
Short-Term Debt20.321.421.221.019.318.917.123.622.322.6
Other Current Liabilities193.937.632.043.579.839.228.261.959.549.9
Current Liabilities334.3184.5173.4175.5177.7186.0188.5183.7190.1167.2
Long-Term Liabilities TTM 202420232022202120202019201820172016201520142013201220112010
Long-Term Debt250.9251.1279.9269.4307.5326.5318.5227.0216.1166.9245.0290.0332.7362.7390.33.1
Capital Leases20.429.830.836.034.217.720.50.00.00.00.00.00.00.00.00.0
Def. Tax Liability2.90.04.814.018.717.016.818.116.031.426.569.468.567.872.07.7
Total Liabilities475.6443.6484.8495.5504.1508.0497.6391.3331.2303.3374.1491.0524.5562.4603.891.3
Long-Term Liabilities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Long-Term Debt251.2234.9249.0251.1269.3271.3274.9279.9289.8301.7
Capital Leases43.925.727.829.831.728.428.822.932.838.4
Def. Tax Liability0.00.00.00.00.02.94.44.810.612.2
Total Liabilities599.5433.0435.6443.6464.3475.6486.5484.8506.9496.6
Total Common Equity TTM 202420232022202120202019201820172016201520142013201220112010
Common Stock0.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.1
Retained Earnings436.6453.5422.0406.1377.3241.7212.6180.4161.4141.3117.6190.9174.8165.5149.0197.4
Comprehensive Income10.311.47.87.7-7.0-9.6-8.3-7.4-6.1-6.1-5.6-6.7-3.9-7.5-7.3-3.1
Total Common Equity655.9682.5636.1526.0474.6329.3292.8256.8235.6212.1187.3256.6239.7222.7204.3254.2
Total Common Equity 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Common Stock0.10.10.10.10.10.10.10.10.10.1
Retained Earnings412.1476.5464.0453.5446.7436.6428.8422.0416.9413.7
Comprehensive Income6.87.59.011.45.310.310.07.813.48.8
Total Common Equity649.0707.8693.0682.5665.6655.9645.5636.1635.4622.1
Other TTM 202420232022202120202019201820172016201520142013201220112010
Total Debt290.2272.1295.6282.8320.6336.6328.4229.3216.1166.9245.0290.1332.7365.7392.23.3
Book Value655.9682.5636.1526.0474.6329.3292.8256.8235.6212.1187.3256.6239.7222.7204.3254.2
Other 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Total Debt0.00.00.00.00.00.00.00.00.00.0
Book Value649.0707.8693.0682.5665.6655.9645.5636.1635.4622.1
Cash Flow From Operating Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Net Income22.9-33.931.515.928.8135.529.232.59.020.125.3-73.319.99.316.4-47.619.8
Depreciation & Amortization33.233.733.432.631.428.428.928.325.322.822.926.829.030.929.421.513.6
Stock-Based Compensation15.224.517.815.010.711.29.37.25.04.73.03.53.72.42.02.42.5
Change Working Capital-29.5-58.4-50.6-29.7-38.6-47.3-67.8-19.0-14.20.513.6-3.06.6-7.6-0.4-27.1-9.5
Change In Accounts Receivable-31.7-63.8-28.515.6-31.2-11.78.92.47.52.73.24.41.15.5-1.2-4.00.6
Change In Accounts Payable-5.4-0.63.2-18.424.22.8-19.711.618.5-4.015.1-14.00.44.5-8.1-12.3-5.7
Change In Inventories2.113.22.3-18.8-20.8-17.1-20.2-8.523.2-0.5-5.221.0-2.37.86.2-4.8-4.8
Other Non-cash Items83.812.49.47.09.7-130.112.84.019.12.8-24.9100.3-6.113.12.554.50.5
Cash from Operations42.60.00.031.132.7-0.612.651.046.235.443.323.753.446.047.5-3.026.5
Cash Flow From Operating Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Net Income7.4-64.412.610.56.810.17.76.85.13.2
Depreciation & Amortization8.58.38.38.68.38.58.28.48.28.5
Stock-Based Compensation7.05.86.45.35.14.54.04.31.35.7
Change Working Capital-9.4-19.1-5.0-24.8-4.5-6.1-17.6-22.413.5-3.0
Change In Accounts Receivable-14.5-18.9-10.7-19.718.9-12.6-15.6-19.212.6-9.4
Change In Accounts Payable-10.60.94.24.9-0.1-1.6-7.412.3-6.0-4.2
Change In Inventories8.34.50.1-0.5-11.116.17.1-9.814.0-10.7
Other Non-cash Items-91.1100.40.62.42.22.22.62.43.23.0
Cash from Operations0.00.00.00.00.00.00.00.026.514.3
Cash Flow From Investing Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Capital Expenditure-16.9-15.2-14.1-19.5-19.7-16.9-12.5-18.3-17.6-27.6-17.0-15.9-18.1-12.4-15.8-14.5-7.1
Acquisitions0.00.00.0-114.40.4-69.50.2-76.6-30.7-59.851.90.00.00.0-325.7-325.70.0
Investments0.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0
Sales of Investment0.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0
Other Investing Activities0.40.00.00.40.1144.16.80.00.41.20.02.42.60.1325.70.50.0
Cash from Investing-16.50.00.0-133.5-19.257.8-5.5-94.9-47.9-86.234.9-13.5-15.5-12.3-15.8-339.8-7.1
Cash Flow From Investing Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Capital Expenditure-4.1-2.1-4.3-4.8-3.8-2.0-3.3-5.0-3.5-5.1
Acquisitions0.00.00.00.00.00.00.00.00.00.0
Investments0.00.00.00.00.00.00.00.00.00.0
Sales of Investment0.00.00.00.00.00.00.00.00.00.0
Other Investing Activities0.00.00.00.00.00.00.00.00.00.4
Cash from Investing0.00.00.00.00.00.00.00.0-3.5-4.7
Cash Flow From Financing Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Debt Repaid-16.60.00.017.2-293.6-129.3-55.6-361.6-521.5-347.8-146.8-385.0-42.7-33.0-26.5-1.3-25.0
Debt Issued-9.4272.1-23.430.0255.9113.363.8460.7534.7397.068.7340.00.00.00.0390.228.2
Issuance of Common Stock0.70.00.085.1-1.4-4.0-0.6-2.5-1.6-2.6-1.4-1.12.00.00.00.00.0
Repurchase of Common Stock-2.9-3.20.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0
Dividends Paid0.00.00.00.00.00.00.00.00.00.00.00.00.00.0-0.8-0.8-3.1
Other Financing Activities3.20.00.0-3.3251.596.065.9437.3532.9395.972.0335.8-0.51.60.6376.00.4
Cash from Financing-19.50.00.099.0-43.5-37.39.773.29.845.5-76.2-50.4-41.2-31.4-26.7374.0-27.7
Cash Flow From Financing Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Debt Repaid0.00.00.00.00.00.00.00.0-6.6-6.6
Debt Issued271.515.2-13.9-1.9-16.5-1.6-1.9-3.5-1.8-5.4
Issuance of Common Stock0.00.00.00.00.00.00.00.03.20.0
Repurchase of Common Stock-0.10.0-1.80.00.00.00.00.0-0.71.5
Dividends Paid0.00.00.00.00.00.00.00.00.00.0
Other Financing Activities0.00.00.00.00.00.00.00.06.71.5
Cash from Financing0.00.00.00.00.00.00.00.0-7.3-5.2
Cash position TTM 2025202420232022202120202019201820172016201520142013201220112010
Net Change in Cash6.68.2-5.7-3.4-30.119.916.929.38.1-5.32.0-40.2-3.22.35.131.2-8.4
Closing Cash Balance29.445.337.142.946.276.356.539.610.32.27.45.545.648.846.541.410.3
Cash position 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Net Change in Cash-5.613.86.4-6.4-0.17.9-2.7-10.815.74.4
Closing Cash Balance45.350.937.130.737.137.329.432.142.927.2
Free Cash Flow TTM 2025202420232022202120202019201820172016201520142013201220112010
Free Cash Flow25.7-48.620.111.513.0-17.40.132.728.67.826.37.835.333.631.7-17.519.4
Real Free Cash Flow10.5-73.22.2-3.52.2-28.6-9.225.623.63.123.34.331.631.129.8-19.916.8
Free Cash Flow 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Free Cash Flow-78.816.018.1-4.014.612.00.1-6.623.09.2
Real Free Cash Flow-85.810.211.8-9.49.57.5-3.9-10.921.73.6
Akciový screener
Kalendář zisků
Super investoři
Porovnání akcií
preloader