Olympic Steel, Inc.
Olympic Steel, Inc.
ZEUS
Valuace
15
Růst
55
Zdraví
67
Cena
$ 47.86
Dnes
-1.82 (-3.58%)

Výsledovka

Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
Revenue TTM 202420232022202120202019201820172016201520142013201220112010
Total Revenues1,898.91,941.72,158.22,560.02,312.31,234.11,579.01,715.11,330.71,055.11,175.51,436.31,263.31,383.71,261.9805.0
Cost of Revenues327.31,490.51,711.12,073.91,802.1979.11,280.11,373.01,055.2820.0942.21,160.3999.21,113.91,008.5701.9
Gross Profit1,571.6451.2447.1486.1510.2255.0298.9342.1275.5235.1233.3276.0264.1269.8253.4103.2
Revenue 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Total Revenues490.7496.5492.9418.8470.0526.3526.6489.4526.4569.3
Cost of Revenues4.5-365.0374.5313.3363.1406.5407.5383.3414.5441.9
Gross Profit486.2861.5118.4105.5106.9119.7119.1106.1111.9127.4
Operating Income TTM 202420232022202120202019201820172016201520142013201220112010
R&D Expenses0.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0
Selling General & Admin Expenses0.00.0365.9332.6317.4235.0263.3169.9146.6131.3217.1148.4222.2224.0192.983.8
Depreciation & Amortization9.130.927.219.720.319.419.017.617.518.519.920.823.622.216.713.9
Total Operating Expenses1,536.2403.3395.8352.3337.7254.5282.3285.1251.5229.3236.2261.3244.5244.8208.997.1
Operating Income35.447.977.7133.7172.50.616.657.124.05.7-27.8-9.219.718.444.56.1
Operating Income TTM 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
R&D Expenses0.00.00.00.00.00.00.00.00.00.0
Selling General & Admin Expenses0.00.00.00.00.00.00.092.955.963.6
Depreciation & Amortization-16.68.28.39.17.27.37.37.66.26.5
Total Operating Expenses478.9850.1110.696.599.0104.6103.292.991.0101.6
Operating Income7.311.47.89.07.815.115.913.320.925.8
Net Income TTM 202420232022202120202019201820172016201520142013201220112010
Interest Income0.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0
Interest Expense16.516.516.010.17.67.411.310.77.55.35.76.86.78.46.02.3
Other Expense-16.5-16.6-16.1-10.1-7.7-7.5-11.3-0.3-0.1-0.1-25.1-24.00.0-6.5-1.0-2.3
IBT18.931.361.6123.6164.8-6.95.346.116.40.4-33.6-16.112.910.137.53.8
Income Tax Expense5.18.317.132.743.7-1.31.412.3-2.61.5-6.83.05.37.912.51.7
Net Income13.823.044.590.9121.1-5.63.933.819.0-1.1-26.8-19.17.62.325.02.1
Net Income TTM 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Interest Income0.00.00.00.00.00.00.00.04.04.2
Interest Expense4.04.14.24.23.94.44.04.24.04.2
Other Expense-4.2-4.0-4.2-4.2-3.9-4.4-4.0-3.6-4.0-4.2
IBT3.17.43.64.83.910.711.99.716.921.5
Income Tax Expense1.02.21.10.91.23.03.22.24.76.5
Net Income2.25.22.53.92.77.78.77.412.215.0
Per Share Data TTM 202420232022202120202019201820172016201520142013201220112010
EPS$0.00$0.00$3.85$7.87$10.53$-0.49$0.34$2.95$1.67$-0.10$-2.39$-1.71$0.69$0.21$2.28$0.20
EPS Diluted$0.00$0.00$3.85$7.87$10.52$-0.49$0.34$2.95$1.67$-0.10$-2.39$-1.71$0.69$0.21$2.28$0.20
Shares Outstanding11.711.711.611.611.511.411.511.411.411.211.211.111.111.010.910.9
Diluted Shares Outstanding11.811.711.611.611.511.411.511.411.411.211.211.111.111.011.010.9
Per Share Data TTM 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
EPS$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.64$1.06$1.30
EPS Diluted$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.64$1.06$1.30
Shares Outstanding11.711.711.711.711.711.711.711.611.611.6
Diluted Shares Outstanding11.811.811.811.711.711.711.711.611.611.6
Current Assets TTM 202420232022202120202019201820172016201520142013201220112010
Cash And Equivalents9.411.913.212.29.85.55.79.33.02.31.62.23.27.87.41.5
Short Term Investments0.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0
Total Cash & ST Investments9.411.913.212.29.85.55.79.33.02.31.62.23.27.87.41.5
Accounts Receivable216.7166.1191.1219.8284.6151.6133.6175.3132.7101.992.9123.8115.3112.8122.691.1
Inventory386.2390.6386.5416.9485.0240.0273.5368.7275.3254.5206.6311.1286.4290.0277.8200.6
Other Current Assets10.711.912.39.210.05.17.09.58.36.27.820.412.811.713.15.7
Total Current Assets623.1580.6603.2658.1789.4402.2419.8562.8420.1364.9308.9458.7417.6422.4420.9298.8
Current Assets 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Cash And Equivalents7.514.813.311.911.19.410.313.29.115.2
Short Term Investments0.00.00.00.00.00.00.00.15.41.1
Total Cash & ST Investments7.514.813.311.911.19.410.313.29.115.2
Accounts Receivable209.7203.7212.5166.1197.6216.7214.8191.1227.8228.0
Inventory383.9368.0360.1390.6399.4386.2397.6386.5392.4405.9
Other Current Assets13.510.29.611.914.310.79.312.312.611.5
Total Current Assets614.7596.8595.6580.6622.4623.1632.0603.2641.9660.6
Long-Term Assets TTM 202420232022202120202019201820172016201520142013201220112010
Net Property, Plant & Equipment221.5240.8220.5176.6174.8182.6182.6159.6147.6155.8166.5177.4190.9196.3193.4118.2
Goodwill52.183.852.110.510.55.13.42.40.00.00.017.040.840.847.37.1
Intangible Assets90.5118.192.632.033.732.629.327.323.023.924.833.634.535.436.30.0
Long-Term Investments-10.60.00.00.00.00.00.00.00.0-23.10.00.0-33.5-35.9-37.20.0
Other Long-Term Assets19.221.216.54.415.218.114.411.113.411.513.214.113.511.19.75.3
Total Long-Term Assets383.2463.9381.7233.5234.2238.4229.7198.0184.0191.1204.5242.0279.7283.6286.6130.6
Total Assets1,006.31,044.5984.8891.61,023.6640.6649.6760.7604.2556.1513.5700.7697.3706.0707.5429.4
Long-Term Assets 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Net Property, Plant & Equipment249.7577.3248.0240.8228.5221.5217.3220.5207.8208.8
Goodwill83.883.883.883.852.152.152.152.143.743.7
Intangible Assets113.6115.1116.5118.189.390.591.692.684.084.9
Long-Term Investments0.00.00.00.00.00.00.092.6-15.9-13.6
Other Long-Term Assets28.3-298.120.821.219.619.218.9-76.215.416.0
Total Long-Term Assets475.4478.1469.1463.9389.6383.2379.8403.5350.9353.4
Total Assets1,090.11,074.91,064.71,044.51,012.01,006.31,011.81,006.6992.81,014.0
Current Liabilities TTM 202420232022202120202019201820172016201520142013201220112010
Accounts Payable119.180.7119.7101.4148.687.369.595.484.079.555.791.3126.0101.5104.481.6
Short-Term Debt7.66.77.86.15.95.65.60.00.91.82.73.513.110.99.70.0
Other Current Liabilities38.645.252.757.269.733.926.033.126.223.618.737.226.525.725.521.0
Current Liabilities165.3132.6180.2164.7224.3126.7101.1128.4111.1104.977.1132.0165.6138.1139.6102.6
Current Liabilities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Accounts Payable143.4144.6140.180.7125.3119.1149.4119.7127.7124.1
Short-Term Debt7.67.47.212.67.17.68.88.97.06.9
Other Current Liabilities46.042.441.139.344.538.634.751.651.747.8
Current Liabilities196.9194.3188.5132.6176.9165.3193.0180.2186.4178.8
Long-Term Liabilities TTM 202420232022202120202019201820172016201520142013201220112010
Long-Term Debt209.2306.1219.6188.3349.9180.6213.8302.5196.2164.6145.8244.1186.2230.8234.655.2
Capital Leases30.537.835.128.828.125.526.50.00.00.00.00.00.00.00.00.0
Def. Tax Liability10.611.00.010.09.99.812.313.512.123.124.530.733.535.937.25.1
Total Liabilities436.8470.6429.4375.7599.1339.6341.2453.7331.6302.7258.8420.0398.7416.1420.9167.8
Long-Term Liabilities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Long-Term Debt277.3269.9273.5306.1232.2239.7224.4219.6225.7267.9
Capital Leases0.06.66.537.80.030.527.629.434.234.4
Def. Tax Liability13.69.99.511.011.610.610.933.315.913.6
Total Liabilities510.9496.7490.5470.6441.4436.8448.8451.2443.5475.5
Total Common Equity TTM 202420232022202120202019201820172016201520142013201220112010
Common Stock137.5138.5136.5134.7133.4132.4131.6130.8129.5128.6128.1126.3124.1122.3119.80.0
Retained Earnings431.9435.2418.9379.9293.0172.8179.3176.3143.5125.4127.3155.0174.9168.2166.8142.7
Comprehensive Income0.00.20.01.3-2.0-4.2-2.3-244.2-229.10.0-0.1-0.5-0.4-0.6-135.7-121.3
Total Common Equity569.5573.9555.5516.0424.4301.0308.4307.0272.6253.4254.7280.8298.6289.9286.6261.6
Total Common Equity 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Common Stock139.5138.9138.3138.5138.0137.5137.1136.5136.0135.6
Retained Earnings439.7439.4435.9435.2433.0431.9425.9418.9412.9402.0
Comprehensive Income-0.1-0.10.00.2-0.40.00.00.00.50.9
Total Common Equity579.1578.2574.2573.9570.6569.5563.0555.5549.3538.5
Other TTM 202420232022202120202019201820172016201520142013201220112010
Total Debt247.3312.8228.5194.4355.8186.2219.4302.5197.2166.4148.5247.6199.3241.7244.255.2
Book Value569.5573.9555.5516.0424.4301.0308.4307.0272.6253.4254.7280.8298.6289.9286.6261.6
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 Value579.1578.2574.2573.9570.6569.5563.0555.5549.3538.5
Cash Flow From Operating Activities TTM 202420232022202120202019201820172016201520142013201220112010
Net Income36.023.044.590.9121.1-5.63.933.819.0-1.1-26.8-19.17.62.325.02.1
Depreciation & Amortization28.330.927.220.221.020.019.518.018.619.419.921.823.622.216.713.9
Stock-Based Compensation2.02.03.31.31.01.22.21.51.10.51.82.11.72.00.80.6
Change Working Capital22.8-20.292.574.1-283.947.1106.8-104.4-45.8-26.695.1-65.025.5-3.7-41.6-51.6
Change In Accounts Receivable16.627.244.664.8-131.5-14.842.1-35.9-30.8-9.030.9-8.5-2.49.7-17.3-31.6
Change In Accounts Payable-6.9-39.610.6-52.360.523.3-33.72.93.928.6-21.9-24.19.3-2.88.726.6
Change In Inventories23.6-0.651.568.1-241.937.295.8-78.7-20.8-47.9104.5-24.73.7-12.3-26.1-88.9
Other Non-cash Items56.3-7.7-1.3-0.90.7-2.3-4.12.0-2.9-1.7-7.5-3.5-1.36.16.3-9.9
Cash from Operations90.30.0175.2185.9-146.461.7129.6-50.5-19.0-9.8107.5-39.654.727.415.8-40.4
Cash Flow From Operating Activities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Net Income2.25.22.53.92.77.78.77.412.215.0
Depreciation & Amortization8.08.28.39.17.27.47.37.66.26.5
Stock-Based Compensation0.60.6-0.30.50.50.50.50.60.40.4
Change Working Capital-23.05.641.75.412.1-18.9-19.839.220.5-3.1
Change In Accounts Receivable-6.08.8-46.433.619.1-1.9-23.642.00.18.9
Change In Accounts Payable-1.86.358.7-43.94.0-28.528.8-11.64.4-19.7
Change In Inventories-15.9-7.930.512.2-13.211.3-11.09.713.62.0
Other Non-cash Items6.8-4.2-2.8-4.4-0.20.40.7-1.62.58.0
Cash from Operations0.00.00.00.00.00.00.053.141.826.8
Cash Flow From Investing Activities TTM 202420232022202120202019201820172016201520142013201220112010
Capital Expenditure-19.5-29.5-21.3-19.9-11.0-9.8-10.2-25.7-10.2-6.8-7.3-7.8-16.1-23.4-39.5-17.8
Acquisitions-40.1-79.9-169.80.0-12.1-19.5-11.1-21.90.00.00.00.00.00.0-148.80.0
Investments0.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0
Sales of Investment0.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0
Other Investing Activities0.20.00.33.39.71.20.30.11.00.40.00.10.00.51.90.1
Cash from Investing-59.60.0-190.8-16.6-13.5-28.1-21.0-47.5-9.2-6.4-7.3-7.8-16.1-22.9-186.3-17.8
Cash Flow From Investing Activities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Capital Expenditure-7.5-8.7-8.8-7.2-9.1-8.4-4.8-1.8-4.4-7.7
Acquisitions0.00.10.0-80.00.00.00.0-40.20.00.0
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 Activities0.00.00.00.00.00.00.00.10.00.0
Cash from Investing0.00.00.00.00.00.00.0-41.9-4.4-7.7
Cash Flow From Financing Activities TTM 202420232022202120202019201820172016201520142013201220112010
Debt Repaid-200.00.023.5-848.1-591.5-372.1-646.5-492.5-356.5-289.4-410.5-584.4-465.7-537.9-465.00.0
Debt Issued174.684.457.6686.6761.1338.9563.4597.9387.2307.3311.4632.7423.2535.4654.055.2
Issuance of Common Stock0.00.00.00.00.0339.5536.90.00.00.0311.40.00.00.00.00.0
Repurchase of Common Stock0.00.00.00.00.0-0.1-1.50.00.00.0-0.70.00.00.00.00.0
Dividends Paid-6.10.0-5.6-4.0-0.9-0.9-0.9-0.9-0.9-0.9-0.9-0.9-0.9-0.9-0.9-0.9
Other Financing Activities134.90.0-1.2685.2756.5-0.1-0.1597.7386.3307.2-0.1631.7423.4534.7642.355.4
Cash from Financing-36.50.016.7-166.9164.1-33.7-112.1104.328.917.0-100.846.4-43.2-4.1176.454.5
Cash Flow From Financing Activities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Debt Repaid0.00.00.00.00.00.00.0-6.4-42.6-20.8
Debt Issued7.6-3.4-37.979.4-8.014.04.84.10.6-1.3
Issuance of Common Stock0.00.00.00.00.00.00.00.00.00.0
Repurchase of Common Stock0.00.00.00.00.00.00.00.00.00.0
Dividends Paid0.00.00.00.00.00.00.0-1.4-1.4-1.4
Other Financing Activities0.00.00.00.00.00.00.00.70.5-0.1
Cash from Financing0.00.00.00.00.00.00.0-7.0-43.4-22.3
Cash position TTM 202420232022202120202019201820172016201520142013201220112010
Net Change in Cash-5.7-1.31.02.44.3-0.2-3.66.30.70.7-0.6-0.9-4.60.45.9-3.7
Closing Cash Balance9.411.913.212.29.85.55.79.33.02.31.62.23.27.87.41.5
Cash position 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Net Change in Cash-7.31.61.40.81.7-0.9-2.94.1-6.1-3.2
Closing Cash Balance7.514.813.311.911.19.410.313.29.115.2
Free Cash Flow TTM 202420232022202120202019201820172016201520142013201220112010
Free Cash Flow70.94.2153.8166.0-157.451.8119.4-76.2-29.2-16.6100.2-47.438.64.0-23.6-58.3
Real Free Cash Flow68.92.2150.5164.7-158.450.6117.2-77.7-30.3-17.298.4-49.536.92.0-24.5-58.9
Free Cash Flow 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Free Cash Flow-12.96.840.67.413.4-9.5-8.451.337.419.1
Real Free Cash Flow-13.56.240.86.912.9-10.0-8.950.836.918.6
Akciový screener
Kalendář zisků
Super investoři
Porovnání akcií
preloader