Strattec Statements
ST
Strattec Income Statement
B
M
USD (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
140.77
100
126.09
89.6
14.684
10.4
—
0
12.725
9
12.725
9
1.959
1.4
-0.206
-0.1
-0.081
-0.06
1.672
1.2
0.546
0.4
1.506
1.1
0.375
4.017
118.53
100
105.03
88.6
13.497
11.4
—
0
13.439
11.3
13.439
11.3
0.058
0.05
0.708
0.6
0.278
0.2
1.044
0.9
0.264
0.2
1.022
0.9
0.256
3.998
135.4
100
116.7
86.2
18.7
13.8
—
0
12.6
9.3
12.6
9.3
6.1
4.5
-0.2
-0.1
-0.1
-0.07
5.8
4.3
1.4
1
4.2
3.1
1.05
4
132.2
100
120
90.8
12.3
9.3
—
0
11
8.3
10.9
8.2
1.3
1
-1.4
-1.06
-0.1
-0.08
-0.2
-0.2
2.9
2.2
-2.7
-2.04
-0.69
3.9
127.2
100
117.2
92.1
10
7.9
—
0
12.5
9.8
12.5
9.8
-2.5
-2
-0.5
-0.4
-0.2
-0.2
-3.2
-2.5
0.1
0.08
-2.3
-1.8
-0.57
3.9
113.2
100
105.8
93.5
7.4
6.5
—
0
12.1
10.7
12.1
10.7
-4.7
-4.2
0.6
0.5
-0.1
-0.09
-4.3
-3.8
-1.7
-1.5
-1.8
-1.6
-0.47
3.9
120.4
100
107.9
89.6
12.5
10.4
—
0
12.7
10.5
12.7
10.5
-0.2
-0.2
0.2
0.2
-0.1
-0.08
-0.1
-0.08
—
0
0.1
0.08
0.03
3.9
123.1
100
109.2
88.7
13.9
11.3
—
0
12.4
10.1
12.4
10.1
1.5
1.2
-0.7
-0.6
—
0
0.7
0.6
0.1
0.08
0.4
0.3
0.1
3.9
115.9
100
101.3
87.4
14.6
12.6
—
0
11.3
9.7
11.3
9.7
3.4
2.9
0.9
0.8
-0.1
-0.09
4.2
3.6
0.1
0.09
3.1
2.7
0.8
3.9
112.9
100
98
86.8
14.9
13.2
—
0
11.3
10
11.3
10
3.6
3.2
0.6
0.5
-0.1
-0.09
4.1
3.6
0.3
0.3
3.4
3
0.87
3.9
100.3
100
87.8
87.5
12.5
12.5
—
0
12.1
12.1
12.1
12.1
0.4
0.4
-0.1
-0.1
-0.1
-0.1
0.3
0.3
—
0
0.1
0.1
0.03
3.9
110.1
100
94.8
86.1
15.3
13.9
—
0
11.2
10.2
11.2
10.2
4.1
3.7
0.8
0.7
-0.2
-0.2
4.7
4.3
0.4
0.4
2.9
2.6
0.75
3.9
121.6
100
103
84.7
18.7
15.4
—
0
11.9
9.8
11.9
9.8
6.7
5.5
0.5
0.4
-0.1
-0.08
7.1
5.8
1.2
1
4.5
3.7
1.15
3.9
127.4
100
105.1
82.5
22.2
17.4
—
0
10.3
8.1
10.3
8.1
11.9
9.3
-0.3
-0.2
-0.1
-0.08
11.6
9.1
2
1.6
7.1
5.6
1.85
3.8
126.2
100
103.7
82.2
22.5
17.8
—
0
11.3
9
11.3
9
11.2
8.9
0.5
0.4
-0.1
-0.08
11.7
9.3
1.6
1.3
8
6.3
2.11
3.8
42.1
100
49.9
118.5
-7.8
-18.5
—
0
8.3
19.7
8.3
19.7
-16.1
-38.2
—
0
0.3
0.7
-15.8
-37.5
-3.5
-8.3
-10.5
-24.9
-2.83
3.7
116.9
100
99.9
85.5
17
14.5
—
0
10.7
9.2
10.8
9.2
6.3
5.4
-0.2
-0.2
0.1
0.09
6.2
5.3
1.3
1.1
3
2.6
0.79
3.8
106.3
100
96
90.3
10.3
9.7
—
0
12.1
11.4
12
11.3
-1.8
-1.7
0.1
0.09
0.2
0.2
-1.5
-1.4
-0.4
-0.4
-1.3
-1.2
-0.36
3.7
120
100
104.1
86.8
15.9
13.3
—
0
13
10.8
12.9
10.8
2.9
2.4
0.1
0.08
—
0
3
2.5
0.3
0.3
1.2
1
0.33
3.7
128.7
100
114.5
89
14.2
11
—
0
14
10.9
14
10.9
0.2
0.2
—
0
0.5
0.4
0.7
0.5
-0.7
-0.5
-0.1
-0.08
-0.02
3.7
128.2
100
112.5
87.8
15.7
12.2
—
0
11.7
9.1
11.8
9.2
4
3.1
-0.1
-0.08
—
0
3.8
3
0.8
0.6
1.7
1.3
0.46
3.7
112.9
100
100.2
88.8
12.7
11.2
—
0
10.5
9.3
10.4
9.2
2.3
2
1.1
1
-32.7
-29
-29.4
-26.04
-7.8
-6.9
-22.2
-19.7
-5.99
3.7
117.2
100
102
87
15.2
13
—
0
11
9.4
11
9.4
4.2
3.6
0.6
0.5
-0.3
-0.3
4.4
3.8
0.4
0.3
3.5
3
0.94
3.7
116.7
100
103.6
88.8
13.1
11.2
—
0
10.1
8.7
10.1
8.7
3
2.6
1.5
1.3
0.2
0.2
4.7
4
2.3
2
4
3.4
1.08
3.7
116.8
100
101.6
87
15.2
13
—
0
10.8
9.2
10.9
9.3
4.4
3.8
0.4
0.3
0.1
0.09
4.8
4.1
1.2
1
3
2.6
0.81
3.7
103.2
90.5
12.6
—
10.2
10.2
2.5
1.3
0.1
3.8
0.5
2.9
0.78
3.7
102.5
89
13.5
—
10
10
3.4
1
-0.1
4.3
1.1
2.5
0.67
3.7
108.4
93
15.5
—
11.5
11.5
3.9
0.5
-1.2
3.2
0.2
1.8
0.48
3.7
109.7
92.3
17.4
—
11.9
11.9
5.5
1.2
0.1
6.8
1.8
3.5
0.95
3.7
98.9
85.5
13.5
—
11.3
11.3
2.2
0.8
0.1
3
1.4
0.4
0.11
3.7
100.2
85.4
14.8
—
11.3
11.3
3.5
-0.3
0.1
3.3
0.9
1.5
0.42
3.7
108.3
93.2
15.2
—
11.5
11.4
3.7
-1.8
—
2
0.2
0.6
0.16
3.6
94
79.5
14.5
—
10.7
10.7
3.8
—
—
3.9
0.6
1.9
0.52
3.6
102.5
83.9
18.6
—
11.2
11.2
7.4
0.2
0.1
7.7
2.5
3.4
0.93
3.6
96.5
80
16.5
—
10.6
10.6
5.9
-0.4
0.1
5.6
1.8
3.3
0.9
3.6
98.4
88
10.4
—
8
8
2.4
-0.5
0.1
1.9
—
1.2
0.33
3.6
88.8
73.1
15.8
—
9.8
9.8
5.9
0.5
0.1
6.4
1.1
4.3
1.2
3.6
102
83.5
18.5
—
10.5
10.5
8
1.6
0.1
9.7
2.8
5.7
1.58
3.6
122.2
94.2
28.1
—
13.2
13.2
14.9
1
—
15.9
5.5
9.2
2.55
3.6
102.1
81.6
20.4
—
10.8
10.8
9.7
0.1
—
9.8
3.4
5.6
1.55
3.6
85.3
70.4
14.9
—
9.8
9.7
5.1
0.3
0.1
5.5
1.3
3.5
1
3.5
81.5
65.5
15.9
—
9.3
9.3
6.7
0.2
0.1
6.9
2.3
3.9
1.09
3.6
79.6
65.1
14.5
—
9.5
9.5
5
0.5
—
5.6
1.8
3.2
0.91
3.5
80.5
65.8
14.6
—
11.5
9.4
5.3
1.1
—
6.4
2.5
3.2
0.94
3.4
74.7
61.4
13.2
—
8
8.1
5.2
-1.1
—
2
0.6
1.1
0.32
3.4
72.2
59.9
12.3
—
8.5
8.5
3.8
0.1
—
3.9
1.1
2.4
0.706
3.4