Compx International Balance Sheet (2009-2025) | CIX

Balance Sheet Mar2009 Jun2009 Sep2009 Dec2009 Mar2010 Jun2010 Sep2010 Dec2010 Mar2011 Jun2011 Sep2011 Dec2011 Mar2012 Jun2012 Sep2012 Dec2012 Mar2013 Jun2013 Sep2013 Dec2013 Mar2014 Jun2014 Sep2014 Dec2014 Mar2015 Jun2015 Sep2015 Dec2015 Mar2016 Jun2016 Sep2016 Dec2016 Mar2017 Jun2017 Sep2017 Dec2017 Mar2018 Jun2018 Sep2018 Dec2018 Mar2019 Jun2019 Sep2019 Dec2019 Mar2020 Jun2020 Sep2020 Dec2020 Mar2021 Jun2021 Sep2021 Dec2021 Mar2022 Jun2022 Sep2022 Dec2022 Mar2023 Jun2023 Sep2023 Dec2023 Mar2024 Jun2024 Sep2024 Dec2024 Mar2025 Jun2025 Sep2025
Assets
Current Assets
Cash & Equivalents 14.41M15.04M18.24M20.79M12.38M7.60M10.65M13.92M13.92M5.15M8.53M10.08M4.16M5.18M7.03M63.78M50.06M52.74M36.59M38.75M35.05M37.59M41.86M45.57M41.16M43.01M47.90M52.35M48.06M51.30M45.37M33.15M30.11M22.54M28.79M29.66M28.35M33.73M43.74M45.41M36.07M41.92M50.22M63.26M64.05M62.45M65.08M70.64M64.75M70.37M75.96M76.58M70.20M70.06M53.28M26.75M17.99M17.96M17.59M41.39M51.87M70.17M58.79M60.78M56.13M56.22M46.27M
Short-term Investments 33.15M42.96M46.79M46.77M35.35M23.70M11.93M
Cash & Current Investments 14.41M15.04M18.24M20.79M12.38M7.60M10.65M13.92M13.92M5.15M8.53M10.08M4.16M5.18M7.03M63.78M50.06M52.74M36.59M38.75M35.05M37.59M41.86M45.57M41.16M43.01M47.90M52.35M48.06M51.30M45.37M33.15M30.11M22.54M28.79M29.66M28.35M33.73M43.74M45.41M36.07M41.92M50.22M63.26M64.05M62.45M65.08M70.64M64.75M70.37M75.96M76.58M70.20M70.06M53.28M59.90M60.95M64.75M64.37M76.75M75.57M82.11M58.79M60.78M56.13M56.22M46.27M
Receivables - Net 2.80M2.44M2.92M5.32M-3.78M-5.21M17.57M14.60M15.84M17.63M16.62M14.25M15.53M17.45M17.21M8.48M9.53M10.74M10.68M8.53M12.72M12.28M11.64M8.75M12.17M13.07M11.61M8.76M11.88M12.39M13.04M10.35M12.99M12.15M11.72M10.45M12.67M13.76M13.35M12.14M15.36M14.90M13.43M11.87M15.23M11.34M12.28M10.73M16.86M16.64M15.11M15.55M17.75M17.57M19.17M17.84M18.68M15.04M19.73M17.06M17.33M15.44M14.46M14.11M18.03M16.91M17.86M
Receivables 2.80M2.44M2.92M5.32M-3.78M-5.21M17.57M14.60M15.84M17.63M16.62M14.25M15.53M17.45M17.21M8.48M9.53M10.74M10.68M8.53M12.72M12.28M11.64M8.75M12.17M13.07M11.61M8.76M11.88M12.39M13.04M10.35M12.99M12.15M11.72M10.45M12.67M13.76M13.35M12.14M15.36M14.90M13.43M11.87M15.23M11.34M12.28M10.73M16.86M16.64M15.11M15.55M17.75M17.57M19.17M17.84M18.68M15.04M19.73M17.06M17.33M15.44M14.46M14.11M18.03M16.91M17.86M
Raw Materials 6.76M6.87M6.95M3.25M3.68M3.93M3.99M3.56M2.82M3.16M3.14M3.39M3.32M3.47M3.26M2.81M2.84M2.81M2.74M2.74M2.78M2.89M2.87M2.73M2.77M2.67M3.00M2.66M3.32M3.22M3.31M2.94M3.10M3.36M3.36M3.22M3.65M4.41M5.00M5.04M6.12M7.25M7.39M6.25M6.01M6.55M5.57M5.74M4.99M5.25M5.70M5.65M6.04M5.77M5.77M
Work In Process 7.44M7.43M7.48M5.90M6.05M6.29M6.71M6.70M9.59M10.02M9.67M10.27M10.73M10.32M9.90M9.35M9.05M8.83M9.14M8.99M9.78M9.79M9.68M9.84M10.67M10.63M10.86M11.13M11.85M11.41M11.95M11.77M12.24M13.65M12.15M11.67M11.50M12.40M15.05M16.77M17.66M20.96M21.39M19.98M19.34M22.02M23.04M19.04M17.71M17.07M17.43M17.64M18.29M22.21M20.65M
Finished Goods 5.38M4.91M4.83M2.07M2.16M2.04M2.23M2.97M2.72M2.70M2.27M3.20M2.78M2.33M2.28M2.94M2.53M2.48M2.76M3.24M2.79M2.64M2.76M2.82M2.89M3.28M3.29M3.31M3.35M3.20M3.56M3.64M3.62M4.81M3.65M3.45M3.00M3.13M3.49M3.83M4.30M5.10M4.56M5.06M4.88M5.19M5.67M5.93M4.84M5.04M4.88M5.08M4.83M4.92M4.53M
Inventory 1.52M18.80M17.28M5.88M17.39M-2.10M-2.14M18.42M-0.99M20.66M19.98M19.58M19.66M19.21M19.25M11.22M11.89M12.26M12.93M13.23M15.13M15.88M15.08M16.86M16.82M16.12M15.45M15.10M14.42M14.12M14.64M14.97M15.35M15.32M15.31M15.38M16.33M16.58M17.16M17.10M18.51M17.83M18.83M18.35M18.96M21.82M19.17M18.34M18.15M19.95M23.54M25.64M28.08M33.30M33.34M31.29M30.23M33.77M34.28M30.71M27.54M27.36M28.01M28.37M29.16M32.90M30.95M
Current Deferred Tax Assets 2.37M2.37M2.35M2.50M2.50M2.49M2.50M2.69M2.69M2.69M2.69M2.49M2.49M2.49M2.49M2.44M2.44M2.44M
Prepaid Assets 1.07M0.75M1.15M1.13M2.01M1.76M2.05M1.05M2.38M2.17M1.29M1.02M2.06M1.99M2.55M4.42M2.44M0.48M0.63M0.60M0.48M0.46M0.56M0.56M0.53M0.65M0.61M0.70M1.38M1.33M0.69M0.70M0.78M0.67M0.74M0.88M0.74M0.80M0.91M1.63M0.94M0.95M1.68M1.62M1.41M0.86M1.25M1.54M2.05M1.89M3.06M2.46M3.50M3.78M2.65M2.14M1.95M1.67M2.15M2.11M1.81M1.77M2.25M2.04M1.64M1.57M2.20M
Current Assets 52.69M53.51M54.74M55.13M55.74M47.68M50.23M65.36M59.69M62.97M63.78M47.42M43.90M46.32M48.54M90.59M76.62M78.90M63.52M63.61M65.87M68.70M71.64M71.74M73.12M75.29M78.02M76.91M75.73M79.14M73.74M59.17M59.23M50.68M56.56M56.36M58.09M64.87M75.16M76.28M70.87M75.60M84.16M95.10M99.65M96.47M97.77M101.25M101.81M108.85M117.66M120.23M119.54M124.71M108.43M111.16M111.82M115.23M120.54M126.63M122.25M126.67M103.50M105.30M104.95M107.60M97.28M
Non-Current Assets
Buildings 37.43M37.99M38.66M39.20M39.57M39.10M39.47M39.93M40.42M40.39M32.15M32.26M32.54M32.34M32.84M20.52M20.52M20.52M20.52M20.52M20.52M20.71M20.91M20.91M20.91M21.03M21.23M21.23M21.23M22.52M22.54M22.54M22.54M22.56M22.77M22.77M22.77M22.90M22.70M22.84M22.84M22.81M22.86M23.05M23.05M23.05M23.06M23.15M23.15M23.15M23.16M23.16M23.16M23.17M23.18M23.18M23.18M23.18M23.18M23.24M23.26M23.26M23.26M23.26M23.25M23.27M23.27M
Construction in Progress 1.40M1.91M1.51M1.18M1.06M1.08M0.79M0.96M1.46M1.48M1.12M1.48M1.35M2.21M2.10M1.44M1.69M2.00M2.56M2.59M1.14M0.60M0.59M0.91M1.14M1.48M1.75M1.57M2.12M0.46M0.87M1.10M0.78M1.54M0.68M0.57M0.85M1.01M0.99M0.60M0.62M0.66M0.96M1.00M0.46M0.56M0.76M1.01M0.94M1.25M1.24M2.03M1.71M1.39M0.83M0.72M0.40M0.43M0.51M0.68M0.54M0.77M0.53M0.59M0.52M0.47M0.54M
Land & Improvements 11.73M11.91M12.03M12.05M12.16M12.07M12.25M12.65M12.64M12.76M11.24M11.32M11.46M11.38M11.51M4.93M4.93M4.93M4.93M4.93M4.93M4.93M4.93M4.93M4.93M4.93M4.93M4.93M4.93M4.93M4.93M4.93M4.93M4.93M4.93M4.93M4.93M4.93M4.94M4.94M4.94M4.94M4.94M4.94M4.94M4.94M4.94M4.94M4.94M4.94M5.07M5.07M5.07M5.07M5.07M5.39M5.39M5.39M5.39M5.39M5.39M5.39M5.39M5.39M5.39M5.39M5.39M
Property, Plant & Equipment (Net) 65.92M65.35M64.77M63.64M62.79M61.16M60.09M59.90M59.20M58.31M51.09M51.13M51.06M51.21M51.42M33.73M33.37M33.49M33.70M33.75M33.63M33.53M33.13M33.01M32.95M33.01M32.95M33.55M33.88M33.30M33.11M33.07M32.71M32.80M32.59M32.06M31.89M31.73M31.54M31.81M31.20M31.50M31.21M31.02M30.36M29.93M29.36M28.95M28.46M28.71M28.54M29.18M29.90M29.46M29.06M28.69M27.91M27.12M26.22M25.86M25.18M24.74M24.26M24.03M23.55M23.90M23.98M
Goodwill 30.71M30.86M30.94M30.90M31.03M30.94M31.09M31.40M31.43M31.55M34.03M34.20M34.38M34.23M34.46M23.70M23.74M23.74M23.74M23.74M23.74M23.74M23.74M23.74M23.74M23.74M23.74M23.74M23.74M23.74M23.74M23.74M23.74M23.74M23.74M23.74M23.74M23.74M23.74M23.74M23.74M23.74M23.74M23.74M23.74M23.74M23.74M23.74M23.74M23.74M23.74M23.74M23.74M23.74M23.74M23.74M23.74M23.74M23.74M23.74M23.74M23.74M23.74M23.74M23.74M23.74M23.74M
Intangibles 1.84M1.70M1.56M1.41M1.26M1.11M0.97M0.84M0.70M0.58M2.28M2.04M1.92M1.72M1.62M0.15M
Goodwill & Intangibles 32.55M32.56M32.50M32.31M32.29M32.06M32.07M32.24M32.13M32.12M36.30M36.24M36.30M35.95M36.08M23.85M23.74M23.74M23.74M23.74M23.74M23.74M23.74M23.74M23.74M23.74M23.74M23.74M23.74M23.74M23.74M23.74M23.74M23.74M23.74M23.74M23.74M23.74M23.74M23.74M23.74M23.74M23.74M23.74M23.74M23.74M23.74M23.74M23.74M23.74M23.74M23.74M23.74M23.74M23.74M23.74M23.74M23.74M23.74M23.74M23.74M23.74M23.74M23.74M23.74M23.74M23.74M
Long-Term Deferred Tax 6.18M6.90M
Other Non-Current Assets 0.13M0.13M0.91M35.28M0.11M0.10M0.09M0.10M0.10M0.11M0.09M0.09M0.13M0.12M0.13M2.12M0.51M0.51M0.59M0.57M0.55M0.55M0.60M0.60M0.59M0.59M0.59M0.59M0.59M0.59M0.59M0.59M0.59M0.59M0.59M0.59M0.59M0.59M0.59M0.59M0.59M0.59M0.59M0.59M0.59M0.59M0.59M0.61M0.59M0.60M0.60M0.60M0.60M0.59M0.59M0.59M0.82M0.75M0.74M0.77M0.75M0.72M0.70M0.68M0.66M0.63M0.62M
Non-Current Assets 102.11M100.84M100.98M98.91M98.00M111.12M109.55M34.81M93.84M34.65M43.06M42.97M43.08M42.72M42.45M25.86M24.26M24.25M24.33M24.32M24.30M24.29M24.34M24.34M24.34M24.33M24.33M24.33M24.33M24.33M35.03M51.73M53.33M63.83M61.03M62.53M62.33M61.93M57.33M58.33M64.33M64.33M61.03M52.43M49.83M54.83M54.83M53.85M53.53M50.34M46.14M43.04M42.44M40.93M39.03M37.53M36.76M36.69M36.48M35.11M34.29M33.66M32.35M33.72M33.70M33.28M32.46M
Assets 154.80M154.35M155.73M154.05M153.74M158.79M159.79M160.07M153.53M155.93M157.93M141.53M138.04M140.25M142.41M150.18M134.25M136.65M121.55M119.19M123.79M126.52M129.12M129.09M130.40M132.64M135.30M134.79M133.95M136.77M141.88M143.98M145.27M147.32M150.18M150.96M152.31M158.53M164.03M166.43M166.41M171.43M176.41M178.54M179.85M181.23M181.97M184.04M183.80M187.90M192.34M192.45M191.88M195.10M176.52M177.39M176.49M179.05M183.24M187.60M181.72M185.07M160.11M163.04M162.21M164.77M153.72M
Liabilities
Current Liabilities
Accounts Payables 10.03M11.37M13.42M-0.36M14.28M0.64M0.27M16.18M12.41M14.52M14.90M16.24M13.07M16.00M15.06M11.06M7.93M9.13M10.24M9.71M9.48M10.91M11.54M12.80M9.28M9.88M11.30M11.62M8.57M9.97M12.13M11.88M9.53M10.16M11.42M10.79M8.43M9.93M12.04M12.50M9.22M10.51M12.31M12.08M9.01M9.63M11.07M12.20M9.50M11.87M14.29M14.72M11.63M15.18M16.14M15.62M11.04M13.95M15.05M15.74M9.70M13.16M13.07M14.97M11.09M13.40M14.05M
Notes Payables 1.00M1.00M42.23M42.23M0.25M0.50M0.75M1.00M1.00M1.00M1.00M1.00M1.00M1.00M
Payables 11.03M12.37M55.65M41.87M14.53M1.14M1.02M17.18M13.41M15.52M14.90M17.24M14.07M17.00M16.06M11.06M7.93M9.13M10.24M9.71M9.48M10.91M11.54M12.80M9.28M9.88M11.30M11.62M8.57M9.97M12.13M11.88M9.53M10.16M11.42M10.79M8.43M9.93M12.04M12.50M9.22M10.51M12.31M12.08M9.01M9.63M11.07M12.20M9.50M11.87M14.29M14.72M11.63M15.18M16.14M15.62M11.04M13.95M15.05M15.74M9.70M13.16M13.07M14.97M11.09M13.40M14.05M
Accumulated Expenses 7.76M6.41M7.31M6.54M3.23M4.57M5.66M6.79M3.54M5.07M6.04M7.39M3.72M5.35M6.42M7.65M3.95M5.11M6.72M7.64M4.09M5.20M6.83M7.41M4.01M5.47M7.04M8.07M4.31M5.75M7.08M8.33M4.55M5.61M7.01M8.43M4.75M6.81M8.14M9.80M4.78M7.17M8.93M10.49M5.21M7.22M8.70M10.71M4.82M6.86M7.83M9.79M5.29M7.72M9.03M
Other Accumulated Expenses 0.83M1.12M1.22M0.51M0.62M0.60M0.66M0.38M0.45M0.39M0.55M0.44M0.49M0.48M0.54M0.31M0.44M0.67M0.61M0.39M0.50M0.43M0.69M0.29M0.83M0.68M0.66M0.33M0.81M0.78M0.75M0.35M0.86M0.53M0.70M0.30M0.59M0.64M0.59M0.40M0.65M0.42M0.52M1.03M0.56M0.38M0.49M1.46M1.73M0.56M0.69M0.80M2.51M0.97M1.12M
Short term Debt 0.25M0.23M0.16M0.31M0.44M0.58M0.74M0.88M0.00M0.00M5.84M1.00M1.00M1.00M1.00M
Current Taxes 0.92M1.60M0.91M0.85M1.79M1.44M1.33M0.45M0.28M0.30M0.01M0.43M0.29M0.47M1.12M0.63M1.29M1.44M2.52M1.11M0.86M0.47M0.92M1.14M1.19M1.17M1.16M0.71M0.82M0.98M2.24M2.09M0.66M0.95M1.80M0.98M1.39M1.72M2.58M1.05M1.38M1.03M2.03M0.83M1.35M
Current Deferred Revenue 0.26M0.24M0.22M0.19M0.57M0.56M0.10M0.46M0.10M0.10M0.09M0.05M0.05M
Total Current Liabilities 11.41M13.22M13.84M14.58M15.05M17.10M18.21M20.05M16.02M17.55M23.35M18.76M14.76M17.43M17.06M24.46M9.34M10.29M10.62M10.05M10.72M11.62M12.63M13.23M10.40M10.49M11.59M12.09M9.69M10.60M13.41M13.32M12.05M11.28M12.28M11.26M9.35M11.07M13.22M13.67M10.39M11.23M13.13M13.06M11.25M11.72M11.73M13.15M11.30M12.85M15.69M16.45M14.21M16.24M17.51M16.65M13.07M14.78M16.40M17.20M11.42M13.72M13.77M15.78M13.60M14.37M15.17M
Non-Current Liabilities
Non-Current Debt 42.23M46.73M46.48M44.23M36.98M36.73M36.48M23.18M22.23M21.93M21.52M17.48M17.23M16.98M
Non-Current Deferred Tax Liability 13.07M13.31M13.11M11.90M13.59M12.30M11.58M11.89M14.57M12.83M14.17M14.75M15.51M16.50M6.18M6.27M6.71M6.92M6.90M6.82M6.64M6.62M4.88M7.22M7.10M7.04M5.00M4.97M4.97M4.92M4.89M4.92M4.96M4.95M3.11M3.27M3.25M3.29M3.20M3.34M3.38M3.44M3.29M3.38M3.35M3.49M3.24M3.40M3.71M3.67M2.92M2.69M2.43M2.18M2.23M1.97M1.78M1.65M1.51M1.36M1.14M0.97M1.07M0.97M0.88M0.80M
Operating Leases 8.21M7.68M
Other Non-Current Liabilities 0.12M0.01M0.01M0.78M0.70M0.75M0.00M0.00M0.06M0.07M0.06M0.05M0.04M0.04M0.03M0.03M0.04M0.06M0.05M0.07M0.10M
Total Non-Current Liabilities 54.80M54.54M55.34M54.44M55.57M59.03M58.06M56.12M50.88M51.31M50.09M38.06M37.73M37.44M38.02M23.66M23.50M23.69M6.92M6.90M2.92M2.24M2.30M2.02M1.83M1.69M1.55M1.39M1.17M1.01M1.12M1.02M0.95M0.90M
Total Liabilities 69.02M76.18M68.85M73.44M56.82M52.49M54.87M55.07M48.12M32.84M33.98M17.55M14.46M17.54M18.26M19.25M18.11M17.62M17.59M18.63M17.09M14.67M15.58M18.34M18.21M16.97M16.24M17.23M14.37M12.62M14.32M16.52M16.87M13.73M14.61M16.57M16.35M14.63M15.07M15.22M16.39M14.71M16.56M19.35M19.36M16.90M18.67M19.75M18.95M15.09M16.61M18.09M18.75M12.81M14.89M14.78M16.90M14.62M15.31M16.07M
Shareholder's Equity
Total Debt 0.25M0.23M0.16M42.54M0.44M47.31M47.22M45.11M36.98M36.73M42.32M24.18M22.23M21.93M21.52M18.48M18.23M17.98M
Common Equity 85.03M83.89M87.07M84.49M84.71M85.55M85.38M87.34M102.06M101.41M102.66M104.00M104.73M106.25M108.26M109.87M110.99M112.78M115.05M116.67M117.70M119.28M121.19M123.54M125.77M128.30M131.08M132.95M136.59M139.69M144.20M147.51M149.56M152.68M156.82M159.84M162.19M165.22M166.16M166.75M167.66M169.10M171.34M172.99M173.09M174.98M176.43M156.77M158.44M161.40M162.44M165.15M168.85M168.90M170.18M145.33M146.15M147.58M149.45M137.66M
Shareholder's Equity 88.59M86.59M86.55M85.03M83.12M82.67M83.52M83.89M86.64M87.07M84.49M84.71M85.55M85.38M87.34M102.06M101.41M102.66M104.00M104.73M106.25M108.26M109.87M110.99M112.78M115.05M116.67M117.70M119.28M121.19M123.54M125.77M128.30M131.08M132.95M136.59M139.69M144.20M147.51M149.56M152.68M156.82M159.84M162.19M165.22M166.16M166.75M167.66M169.10M171.34M172.99M173.09M174.98M176.43M156.77M158.44M161.40M162.44M165.15M168.85M168.90M170.18M145.33M146.15M147.58M149.45M137.66M
Liabilities and Shareholders Equity 154.80M154.35M155.73M154.05M153.74M158.79M159.79M160.07M153.53M155.93M157.93M141.53M138.04M140.25M142.41M150.18M134.25M136.65M121.55M119.19M123.79M126.52M129.12M129.09M130.40M132.64M135.30M134.79M133.95M136.77M141.88M143.98M145.27M147.32M150.18M150.96M152.31M158.53M164.03M166.43M166.41M171.43M176.41M178.54M179.85M181.23M181.97M184.04M183.80M187.90M192.34M192.45M191.88M195.10M176.52M177.39M176.49M179.05M183.24M187.60M181.72M185.07M160.11M163.04M162.21M164.77M153.72M
Retained Earnings 25.67M22.54M21.50M19.62M17.11M17.29M17.41M16.49M18.93M19.01M18.55M17.97M17.94M18.49M19.55M46.73M46.08M47.27M48.61M49.34M50.86M52.80M54.40M55.52M57.31M59.50M61.12M62.16M63.74M65.55M67.90M70.13M72.66M75.34M77.22M80.85M83.95M88.33M91.64M93.69M96.80M100.83M103.84M106.20M109.23M110.05M110.64M111.55M113.74M115.88M117.53M118.18M120.07M123.16M103.49M105.17M108.17M109.16M111.84M115.46M115.52M116.67M91.81M92.63M94.06M95.82M84.02M
Treasury Shares 0.05M0.05M0.07M0.08M0.08M0.08M