Northwest Pipe Company
NASDAQ:NWPX
49.27 (USD) • At close December 20, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | 1995 | 1994 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 4.068 | 3.681 | 2.997 | 37.927 | 31.014 | 6.677 | 43.646 | 21.829 | 10.309 | 0.527 | 0.588 | 0.046 | 0.182 | 0.051 | 0.031 | 0.09 | 0.234 | 4.259 | 0.133 | 0.089 | 0.128 | 0.161 | 0.071 | 0.353 | 1 | 0.5 | 0.9 | 4.3 | 0.9 | 0.4 |
Short Term Investments
| 0 | 0.862 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 4.068 | 3.681 | 2.997 | 37.927 | 31.014 | 6.677 | 43.646 | 21.829 | 10.309 | 0.527 | 0.588 | 0.046 | 0.182 | 0.051 | 0.031 | 0.09 | 0.234 | 4.259 | 0.133 | 0.089 | 0.128 | 0.161 | 0.071 | 0.353 | 1 | 0.5 | 0.9 | 4.3 | 0.9 | 0.4 |
Net Receivables
| 168.161 | 193.341 | 159.834 | 119.665 | 129.212 | 108.665 | 73.492 | 69.218 | 70.159 | 109.188 | 124.011 | 114.812 | 69.894 | 81.773 | 45.762 | 79.21 | 52.185 | 74.314 | 137.699 | 125.087 | 91.351 | 100.799 | 109.37 | 53.073 | 70.3 | 65 | 45.1 | 34 | 25.9 | 16.5 |
Inventory
| 91.229 | 71.029 | 59.651 | 29.177 | 30.654 | 39.376 | 17.055 | 19.037 | 29.475 | 72.779 | 110.392 | 113.545 | 107.169 | 80.887 | 74.866 | 87.348 | 62.805 | 79.3 | 51.07 | 60.696 | 43.655 | 52.586 | 54.499 | 60.028 | 44.4 | 49.3 | 20.5 | 20.5 | 11.4 | 13.7 |
Other Current Assets
| 9.026 | 10.689 | 5.744 | 5.194 | 4.159 | 4.795 | 6.562 | 38.918 | 5.632 | 17.776 | 8.589 | 10.293 | 54.936 | 53.989 | 59.146 | 86.668 | 7.602 | 5.288 | 7.435 | 4.118 | 6.621 | 5.361 | 4.821 | 53.051 | 5.9 | 6.3 | 5.2 | 4.3 | 1.5 | 2.5 |
Total Current Assets
| 272.484 | 278.74 | 228.226 | 191.963 | 195.039 | 159.513 | 140.755 | 112.18 | 115.279 | 195.239 | 243.58 | 236.138 | 226.923 | 216.7 | 179.805 | 282.031 | 243.884 | 237.514 | 196.337 | 189.99 | 141.755 | 158.907 | 168.761 | 166.505 | 121.6 | 121.1 | 71.7 | 63.1 | 39.7 | 33.1 |
Non-Current Assets: | ||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 232.11 | 226.29 | 219.773 | 140.997 | 99.631 | 103.447 | 78.756 | 118.101 | 131.848 | 132.595 | 143.061 | 152.545 | 152.846 | 171.766 | 163.432 | 194.035 | 179.977 | 160.776 | 117.369 | 116.716 | 110.965 | 99.55 | 71.223 | 90.996 | 101.2 | 87.1 | 57.4 | 34.6 | 24.1 | 22.9 |
Goodwill
| 55.504 | 55.504 | 53.684 | 22.985 | 0 | 0 | 0 | 0 | 0 | 5.282 | 25.76 | 20.478 | 20.478 | 21.451 | 21.451 | 21.451 | 21.451 | 21.451 | 21.451 | 21.451 | 21.451 | 21.451 | 21.451 | 22.044 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 31.074 | 35.264 | 39.376 | 10.518 | 1.431 | 1.553 | 1.903 | 2.398 | 2.921 | 3.445 | 3.967 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21.451 | 21.451 | 21.451 | 21.451 | 21.451 | 22.044 | 22.6 | 23.2 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 86.578 | 90.768 | 93.06 | 33.503 | 1.431 | 1.553 | 1.903 | 2.398 | 2.921 | 8.727 | 29.727 | 20.478 | 20.478 | 21.451 | 21.451 | 21.451 | 21.451 | 21.451 | 21.451 | 21.451 | 21.451 | 21.451 | 21.451 | 22.044 | 22.6 | 23.2 | 0 | 0 | 0 | 0 |
Long Term Investments
| 0.326 | 0 | -10.984 | -12.481 | -4.265 | -1.621 | -9.404 | -22.394 | -20.552 | -5.487 | -6.208 | -5.177 | -6.391 | -6.293 | -19.287 | -4.535 | -4.061 | -3.134 | -1.543 | -2.619 | -1.611 | -2.233 | -1.98 | -1.489 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0.37 | 11.402 | 10.984 | 12.481 | 4.265 | 0.068 | 9.404 | 22.394 | 20.552 | 5.487 | 6.208 | 5.177 | 6.391 | 6.293 | 19.287 | 4.535 | 4.061 | 3.134 | 1.543 | 2.619 | 1.611 | 2.233 | 1.98 | 1.489 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 6.013 | -5.86 | 6.62 | 6.552 | 14.144 | 8.39 | 8.91 | 8.876 | 9.332 | 15.321 | 17.091 | 13.261 | 13.126 | 25.288 | 26.549 | 11.917 | 8.251 | 4.71 | 3.328 | 7.246 | 5.839 | 6.824 | 5.147 | 3.612 | 2.9 | 2.8 | 3 | 3.7 | 0.7 | 0.8 |
Total Non-Current Assets
| 325.397 | 322.6 | 319.453 | 181.052 | 115.206 | 111.837 | 89.569 | 129.375 | 144.101 | 156.643 | 189.879 | 186.284 | 186.45 | 218.505 | 211.432 | 227.403 | 209.679 | 186.937 | 142.148 | 145.413 | 138.255 | 127.825 | 97.821 | 116.652 | 126.7 | 113.1 | 60.4 | 38.3 | 24.8 | 23.7 |
Total Assets
| 597.881 | 601.34 | 547.679 | 373.015 | 310.245 | 271.35 | 230.324 | 241.555 | 259.38 | 351.882 | 433.459 | 422.422 | 413.373 | 435.205 | 391.237 | 509.434 | 453.563 | 424.451 | 338.485 | 335.403 | 280.01 | 286.732 | 266.582 | 283.157 | 248.3 | 234.2 | 132.1 | 101.4 | 64.5 | 56.8 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||
Account Payables
| 31.142 | 26.968 | 32.267 | 12.993 | 15.493 | 19.784 | 7.521 | 5.267 | 4.739 | 15.48 | 21.731 | 21.042 | 20.248 | 28.463 | 30.039 | 34.109 | 44.198 | 50.865 | 28.914 | 44.535 | 24.387 | 31.098 | 28.121 | 28.055 | 17.6 | 23.5 | 8.1 | 9.9 | 9.7 | 7.7 |
Short Term Debt
| 17.41 | 15.458 | 4.704 | 10.28 | 2.062 | 0.832 | 0.318 | 0.65 | 0.68 | 4.34 | 10.146 | 12.304 | 12.43 | 6.801 | 6.53 | 7.372 | 5.851 | 9.663 | 9.361 | 40.199 | 12.036 | 1.088 | 13.873 | 56.144 | 42.6 | 37.9 | 9.4 | 9.8 | 4.5 | 13.5 |
Tax Payables
| 0 | 0 | 0 | 0 | 1.537 | 2.353 | 0.898 | 1.096 | 3.413 | 5.031 | 1.073 | 0 | 0 | 15.299 | 7.029 | 3.412 | 2.885 | 5.889 | 1.518 | 0 | 2.654 | 0 | 0 | 2.129 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 21.45 | 17.456 | 2.623 | 6.189 | 12.281 | 3.745 | 2.599 | 2.038 | 0.52 | 2.835 | 8.26 | 6.478 | 19.175 | 11.448 | 11.63 | 0 | 0 | 0 | 0 | 0 | 4.868 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 26.192 | 53.914 | 24.498 | 16.439 | 10.193 | 4.778 | 5.665 | 11.542 | 12.218 | 4.732 | 11.533 | 34.42 | 23.631 | 10.957 | 13.863 | 13.89 | 9.426 | 4.354 | 6.116 | 7.324 | 31.655 | 8.024 | 8.494 | 4.417 | 4.9 | 5.5 | 3.1 | 7.7 | 3 | 2 |
Total Current Liabilities
| 96.194 | 90.839 | 64.092 | 45.901 | 41.566 | 31.492 | 17.001 | 18.555 | 21.57 | 29.556 | 48.223 | 68.746 | 56.309 | 61.52 | 57.461 | 58.783 | 62.36 | 70.771 | 45.909 | 92.058 | 70.732 | 40.21 | 50.488 | 90.745 | 65.1 | 66.9 | 20.6 | 27.4 | 17.2 | 23.2 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||
Long Term Debt
| 145.528 | 173.168 | 182.18 | 33.799 | 6.247 | 12.303 | 0.737 | 0.602 | 0.718 | 45.812 | 94.241 | 63.069 | 86.418 | 93.517 | 51.722 | 114.444 | 89.344 | 47.915 | 94.931 | 59.689 | 35.914 | 75.664 | 59.009 | 70.842 | 77 | 76.3 | 39.9 | 14.4 | 12 | 21 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | -7.888 | 12.413 | -0.941 | -1.282 | -5.124 | -14.015 | 0 | -15.254 | 0 | 0 | 0 | 0 | -33.773 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 10.942 | 11.402 | 10.984 | 12.481 | 4.265 | 0.068 | 0.941 | 1.282 | 5.124 | 14.015 | 11.842 | 15.254 | 20.588 | 25.694 | 27.687 | 37.776 | 33.773 | 29.499 | 23.786 | 23.052 | 20.382 | 15.308 | 13.204 | 13.504 | 9 | 7.2 | 0.4 | 0 | 1.5 | 1.1 |
Other Non-Current Liabilities
| 4.857 | 7.657 | 7.04 | 11.208 | 10.009 | 8.897 | 11.381 | 13.185 | 19.532 | 16.864 | 17.303 | 15.921 | 9.791 | 8.828 | 8.068 | 6.87 | 11.804 | 45.44 | 14.394 | 16.452 | 21.331 | 28.398 | 25.636 | 0.217 | 0 | 0.1 | 0.4 | -0.1 | 0.1 | 0 |
Total Non-Current Liabilities
| 161.327 | 192.227 | 200.204 | 57.488 | 20.521 | 21.268 | 13.059 | 13.787 | 20.25 | 76.691 | 123.386 | 94.244 | 116.797 | 128.039 | 87.477 | 159.09 | 134.921 | 122.854 | 133.111 | 99.193 | 77.627 | 119.37 | 97.849 | 84.563 | 86 | 83.6 | 40.7 | 14.3 | 13.6 | 22.1 |
Total Liabilities
| 257.521 | 283.066 | 264.296 | 103.389 | 62.087 | 52.76 | 30.06 | 32.342 | 41.82 | 106.247 | 171.609 | 162.99 | 173.106 | 189.559 | 144.938 | 217.873 | 197.281 | 193.625 | 179.02 | 191.251 | 148.359 | 159.58 | 148.337 | 175.308 | 151.1 | 150.5 | 61.3 | 41.7 | 30.8 | 45.3 |
Equity: | ||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 0.1 | 0.099 | 0.099 | 0.098 | 0.097 | 0.097 | 0.096 | 0.096 | 0.096 | 0.095 | 0.094 | 0.094 | 0.094 | 0.093 | 0.092 | 0.092 | 0.091 | 0.089 | 0.068 | 0.067 | 0.066 | 0.065 | 0.065 | 0.065 | 0.1 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 212.125 | 191.053 | 159.904 | 148.381 | 129.331 | 101.194 | 81.757 | 91.92 | 101.183 | 130.571 | 148.458 | 149.381 | 133.137 | 140.494 | 141.928 | 188.263 | 155.962 | 135.13 | 118.498 | 105.112 | 92.735 | 89.204 | 79.945 | 68.834 | 58.1 | 44.9 | 32.3 | 21.2 | 10.8 | 5.7 |
Accumulated Other Comprehensive Income/Loss
| -0.96 | -0.789 | -1.682 | -1.866 | -1.814 | -1.536 | -1.445 | -1.483 | -1.538 | -1.833 | -1.261 | -2.273 | -2.312 | -2.519 | -2.59 | -2.923 | -1.52 | -1.696 | -2.074 | -1.934 | -0.817 | -1.689 | -1.138 | -0.217 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 129.095 | 127.911 | 125.062 | 123.013 | 120.544 | 118.835 | 119.856 | 118.68 | 117.819 | 116.802 | 114.559 | 112.23 | 109.348 | 107.578 | 106.869 | 106.129 | 101.749 | 97.303 | 42.973 | 40.907 | 39.667 | 39.572 | 39.373 | 39.167 | 39 | 38.8 | 38.5 | 38.5 | 22.9 | 5.8 |
Total Shareholders Equity
| 340.36 | 318.274 | 283.383 | 269.626 | 248.158 | 218.59 | 200.264 | 209.213 | 217.56 | 245.635 | 261.85 | 259.432 | 240.267 | 245.646 | 246.299 | 291.561 | 256.282 | 230.826 | 159.465 | 144.152 | 131.651 | 127.152 | 118.245 | 107.849 | 97.2 | 83.7 | 70.8 | 59.7 | 33.7 | 11.5 |
Total Equity
| 340.36 | 318.274 | 283.383 | 269.626 | 248.158 | 218.59 | 200.264 | 209.213 | 217.56 | 245.635 | 261.85 | 259.432 | 240.267 | 245.646 | 246.299 | 291.561 | 256.282 | 230.826 | 159.465 | 144.152 | 131.651 | 127.152 | 118.245 | 107.849 | 97.2 | 83.7 | 70.8 | 59.7 | 33.7 | 11.5 |
Total Liabilities & Shareholders Equity
| 597.881 | 601.34 | 547.679 | 373.015 | 310.245 | 271.35 | 230.324 | 241.555 | 259.38 | 351.882 | 433.459 | 422.422 | 413.373 | 435.205 | 391.237 | 509.434 | 453.563 | 424.451 | 338.485 | 335.403 | 280.01 | 286.732 | 266.582 | 283.157 | 248.3 | 234.2 | 132.1 | 101.4 | 64.5 | 56.8 |