See more : NAHL Group Plc (NHLPF) Income Statement Analysis – Financial Results
Complete financial analysis of Federal Screw Works (FSCR) income statement, including revenue, profit margins, EPS and key performance metrics. Get detailed insights into the financial performance of Federal Screw Works, a leading company in the Manufacturing – Tools & Accessories industry within the Industrials sector.
- Zhejiang Guanghua Technology Co., Ltd. (001333.SZ) Income Statement Analysis – Financial Results
- TheDirectory.com, Inc (SEEK) Income Statement Analysis – Financial Results
- Amata Corporation Public Company Limited (AMATA.BK) Income Statement Analysis – Financial Results
- Profile Solutions, Inc. (PSIQ) Income Statement Analysis – Financial Results
- Tatung System Technologies Inc. (8099.TWO) Income Statement Analysis – Financial Results
Federal Screw Works (FSCR)
Industry: Manufacturing - Tools & Accessories
Sector: Industrials
Website: https://www.federalscrewworks.com
About Federal Screw Works
Federal Screw Works manufactures and sells industrial component parts primarily to the automobile industry in the United States. It operates through Big Rapids, Romulus, Traverse City, and Novex Tool divisions. The company offers cold formed and machined pins, including piston pins, planetary and differential gear shafts, and oil pump and steering shafts for the automotive, refrigeration, and small engine industries; and cold formed machined products, such as suspension ball studs, fluid line adapters, and precision formed and machined valve lifter bodies to the automotive industry. It also provides close tolerance machined products that are used in transmission valves, ball joints, steering gear bulkhead assemblies, torque converter hubs, and piston pins; and engineered nut products comprising prevailing torque nuts, free spinning nuts, slotted nuts, nut retainer assemblies, and nut washer assemblies to the automotive industry. In addition, the company offers cold form tooling products, which include assemblies, sleeves, dies, and punches; and complex cold formed parts, such as tie rod housings, valve lifter bodies, and suspension components. Federal Screw Works was founded in 1917 and is based in Romulus, Michigan.
| Metric | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | 1995 | 1994 | 1993 | 1992 | 1991 | 1990 | 1989 | 1988 | 1987 | 1986 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 103.19M | 102.42M | 85.22M | 69.60M | 60.01M | 73.35M | 75.41M | 77.34M | 77.52M | 90.66M | 95.38M | 95.50M | 105.91M | 121.81M | 118.60M | 106.90M | 102.70M | 92.80M | 90.50M | 80.70M | 73.10M | 67.60M | 57.10M | 64.40M | 73.10M | 63.00M | 59.00M | 56.30M |
| Cost of Revenue | 94.24M | 95.76M | 83.19M | 64.27M | 59.71M | 67.24M | 67.69M | 69.45M | 69.20M | 83.59M | 84.55M | 84.83M | 93.01M | 97.89M | 94.90M | 84.90M | 81.70M | 77.20M | 75.50M | 68.90M | 63.30M | 57.40M | 50.60M | 54.00M | 59.70M | 54.60M | 50.90M | 46.70M |
| Gross Profit | 8.95M | 6.66M | 2.03M | 5.32M | 298.37K | 6.11M | 7.72M | 7.89M | 8.33M | 7.07M | 10.82M | 10.66M | 12.90M | 23.92M | 23.70M | 22.00M | 21.00M | 15.60M | 15.00M | 11.80M | 9.80M | 10.20M | 6.50M | 10.40M | 13.40M | 8.40M | 8.10M | 9.60M |
| Gross Profit Ratio | 8.67% | 6.50% | 2.39% | 7.65% | 0.50% | 8.33% | 10.24% | 10.21% | 10.74% | 7.80% | 11.35% | 11.16% | 12.18% | 19.64% | 19.98% | 20.58% | 20.45% | 16.81% | 16.57% | 14.62% | 13.41% | 15.09% | 11.38% | 16.15% | 18.33% | 13.33% | 13.73% | 17.05% |
| Research & Development | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| General & Administrative | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Selling & Marketing | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| SG&A | 3.80M | 3.43M | 3.56M | 2.46M | 2.86M | 2.69M | 3.25M | 4.08M | 4.08M | 5.40M | 5.82M | 5.97M | 5.98M | 6.74M | 6.60M | 5.90M | 5.90M | 4.60M | 4.90M | 4.60M | 4.00M | 4.30M | 3.90M | 4.10M | 5.10M | 4.60M | 4.90M | 4.60M |
| Other Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 4.92M | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Operating Expenses | 3.80M | 3.43M | 3.56M | 2.46M | 2.86M | 2.69M | 3.25M | 4.08M | 4.08M | 5.40M | 5.82M | 5.97M | 5.98M | 11.66M | 11.20M | 10.10M | 9.80M | 8.20M | 8.00M | 7.40M | 6.40M | 6.70M | 6.30M | 6.40M | 7.40M | 6.90M | 7.20M | 6.80M |
| Cost & Expenses | 98.04M | 99.20M | 86.75M | 66.73M | 62.57M | 69.94M | 70.94M | 73.53M | 73.28M | 88.98M | 90.37M | 90.81M | 98.99M | 109.55M | 106.10M | 95.00M | 91.50M | 85.40M | 83.50M | 76.30M | 69.70M | 64.10M | 56.90M | 60.40M | 67.10M | 61.50M | 58.10M | 53.50M |
| Interest Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 552.19 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Interest Expense | 2.15M | 2.15M | 861.55K | 402.34K | 938.60K | 923.82K | 0.00 | 605.88K | 782.00K | 165.29K | 165.29K | 235.89K | 49.39K | 49.39K | 0.00 | 0.00 | 400.00K | 800.00K | 600.00K | 500.00K | 500.00K | 500.00K | 600.00K | 800.00K | 900.00K | 800.00K | 800.00K | 700.00K |
| Depreciation & Amortization | 4.66M | 4.73M | 4.17M | 3.73M | 3.74M | 3.90M | 3.70M | 3.64M | 3.98M | 6.45M | 6.44M | 5.93M | 5.13M | 4.92M | 4.60M | 4.20M | 3.90M | 3.60M | 3.10M | 2.80M | 2.40M | 2.40M | 2.40M | 2.30M | 2.30M | 2.30M | 2.30M | 2.20M |
| EBITDA | 5.90M | 7.91M | 2.59M | 10.45M | 1.19M | 7.31M | 8.17M | 8.26M | 8.97M | 8.13M | 11.45M | 8.51M | 12.05M | 14.68M | 17.10M | 16.10M | 15.10M | 11.00M | 10.10M | 7.20M | 5.80M | 5.90M | 2.60M | 6.30M | 8.30M | 3.80M | 3.80M | 5.00M |
| EBITDA Ratio | 5.72% | 7.77% | 3.11% | 9.47% | 1.98% | 9.97% | 10.83% | 9.63% | 10.61% | 8.96% | 12.00% | 8.91% | 11.38% | 12.05% | 14.42% | 15.06% | 14.70% | 11.85% | 11.16% | 8.92% | 7.93% | 8.73% | 4.55% | 9.78% | 11.35% | 6.03% | 5.25% | 8.88% |
| Operating Income | 5.15M | 3.22M | -1.52M | 2.86M | -2.56M | 3.42M | 4.47M | 3.81M | 4.25M | 1.67M | 5.01M | 2.58M | 6.92M | 9.76M | 12.50M | 11.90M | 11.20M | 7.40M | 7.00M | 4.40M | 3.40M | 3.50M | 200.00K | 4.00M | 6.00M | 1.50M | 900.00K | 2.80M |
| Operating Income Ratio | 4.99% | 3.15% | -1.79% | 4.12% | -4.26% | 4.66% | 5.92% | 4.93% | 5.48% | 1.85% | 5.25% | 2.70% | 6.54% | 8.01% | 10.54% | 11.13% | 10.91% | 7.97% | 7.73% | 5.45% | 4.65% | 5.18% | 0.35% | 6.21% | 8.21% | 2.38% | 1.53% | 4.97% |
| Total Other Income/Expenses | -6.05M | -2.19M | -925.36K | 3.46M | -719.94K | -856.97K | -452.83K | 199.14K | -36.69K | 25.70K | -101.69K | 2.33M | -351.37K | 4.93M | -100.00K | -100.00K | -100.00K | -400.00K | -400.00K | -700.00K | -400.00K | -400.00K | -500.00K | -600.00K | 1.20M | -800.00K | -200.00K | 1.10M |
| Income Before Tax | -906.43K | 1.03M | -2.45M | 6.32M | -3.28M | 2.56M | 4.02M | 4.01M | 4.21M | 1.70M | 4.90M | 6.57M | 6.87M | 14.69M | 12.40M | 11.80M | 10.80M | 6.60M | 6.30M | 4.00M | 2.90M | 3.00M | -400.00K | 3.20M | 5.20M | 700.00K | 200.00K | 2.00M |
| Income Before Tax Ratio | -0.88% | 1.01% | -2.87% | 9.08% | -5.46% | 3.49% | 5.32% | 5.19% | 5.43% | 1.87% | 5.14% | 6.88% | 6.49% | 12.06% | 10.46% | 11.04% | 10.52% | 7.11% | 6.96% | 4.96% | 3.97% | 4.44% | -0.70% | 4.97% | 7.11% | 1.11% | 0.34% | 3.55% |
| Income Tax Expense | -3.91M | -2.00 | 5.28M | -682.82K | -1.25M | -1.63M | 171.83K | 939.25K | -2.88M | 450.00K | 1.60M | 2.07M | 2.23M | 4.94M | 4.20M | 4.00M | 3.60M | 2.20M | 2.10M | 1.30M | 900.00K | 1.00M | -200.00K | 1.00M | 1.70M | 200.00K | 100.00K | 700.00K |
| Net Income | -906.43K | 1.03M | -7.73M | 7.00M | -2.03M | 4.20M | 3.84M | 3.07M | 7.09M | 1.25M | 3.30M | 4.51M | 4.64M | 9.75M | 8.20M | 7.80M | 7.20M | 4.40M | 4.20M | 2.70M | 2.00M | 2.00M | -200.00K | 2.20M | 3.50M | 500.00K | 100.00K | 1.30M |
| Net Income Ratio | -0.88% | 1.01% | -9.07% | 10.06% | -3.39% | 5.72% | 5.10% | 3.97% | 9.14% | 1.38% | 3.46% | 4.72% | 4.38% | 8.01% | 6.91% | 7.30% | 7.01% | 4.74% | 4.64% | 3.35% | 2.74% | 2.96% | -0.35% | 3.42% | 4.79% | 0.79% | 0.17% | 2.31% |
| EPS | -0.66 | 0.75 | -5.60 | 5.07 | -1.47 | 3.04 | 2.78 | 2.22 | 5.13 | 0.87 | 2.22 | 2.89 | 2.86 | 5.88 | 4.84 | 4.59 | 4.24 | 2.59 | 2.47 | 1.60 | 1.18 | 1.17 | -0.13 | 1.18 | 1.86 | 0.26 | 0.04 | 0.64 |
| EPS Diluted | -0.66 | 0.75 | -5.60 | 5.07 | -1.47 | 3.04 | 2.78 | 2.22 | 5.13 | 0.87 | 2.22 | 2.89 | 2.86 | 5.53 | 4.81 | 4.59 | 4.24 | 2.56 | 2.47 | 1.60 | 1.18 | 1.17 | -0.13 | 1.18 | 1.86 | 0.26 | 0.04 | 0.64 |
| Weighted Avg Shares Out | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.43M | 1.49M | 1.56M | 1.62M | 1.66M | 1.70M | 1.70M | 1.70M | 1.70M | 1.70M | 1.69M | 1.70M | 1.71M | 1.56M | 1.86M | 1.89M | 1.89M | 2.50M | 2.03M |
| Weighted Avg Shares Out (Dil) | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.43M | 1.49M | 1.56M | 1.62M | 1.76M | 1.71M | 1.70M | 1.70M | 1.72M | 1.70M | 1.69M | 1.70M | 1.71M | 1.56M | 1.86M | 1.89M | 1.89M | 2.50M | 2.03M |
Source: https://incomestatements.info
Category: Stock Reports