Last Price$18.90.2%
Market Cap$140.3M
$451.7M
-4.9% YoY
$13.3M
+30.0% YoY
$153.6M
Net Debt to FCF - 2.3x
$66.7M
14.8% margin
RCKY Income Statement
RCKY Income Statement Overview
Annual
Quarterly
LTM
Dec'14
Dec'15
Dec'16
Dec'17
Dec'18
Dec'19
Dec'20
Dec'21
Dec'22
Dec'23
$461.8M (25.0%) YoY
Cost of revenue
$283.2M (27.4%) YoY
Pre-tax income
$14.2M (45.1%) YoY
3.1% margin
RCKY Income statement key metrics
Annual
Quarterly
LTM
RCKY Balance Sheet
RCKY Balance Sheet Overview
Annual
Quarterly
LTM
Dec'14
Dec'15
Dec'16
Dec'17
Dec'18
Dec'19
Dec'20
Dec'21
Dec'22
Dec'23
Assets
Liabilities
Total assets
$479.4M
Current assets ($258.2M, 53.9% of total)
$4,470.0K (0.9%)
$81.1M (16.9%)
Other current assets
$172.6M (36.0%)
Non-current assets ($221.2M, 46.1% of total)
$0.0 (0.0%)
$59.8M (12.5%)
$112.6M (23.5%)
Other non-current assets
$48.8M (10.2%)
Financial position
$176.7M
Cash & Short-term
Investments
Total Debt
RCKY Balance Sheet Metrics
Annual
Quarterly
LTM
RCKY Cash Flow Statement
RCKY Cash Flow Statement Overview
Annual
Quarterly
LTM
Dec'14
Dec'15
Dec'16
Dec'17
Dec'18
Dec'19
Dec'20
Dec'21
Dec'22
Dec'23
($1,249.0K) Net Change in Cash
RCKY Cash Flow Statement key metrics
Annual
Quarterly
LTM
Operating Cash Flow (OCF)
$73.6M +284.8% YoY
Capital Expenditure (CAPEX)
($3,918.0K) -41.5% YoY
Free Cash Flow (FCF)
$69.7M +460.8% YoY
RCKY Financials
USD
Millions
Billions
Annual
Quarterly
Trailing
Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
| Dec'04 | Dec'05 | Dec'06 | Dec'07 | Dec'08 | Dec'09 | Dec'10 | Dec'11 | Dec'12 | Dec'13 | Dec'14 | Dec'15 | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
% growth | 132.2 0.0% | 296.0 123.8% | 263.5 (11.0%) | 275.3 4.5% | 259.5 (5.7%) | 229.5 (11.6%) | 252.8 10.2% | 239.6 (5.2%) | 228.3 (4.7%) | 244.9 7.3% | 286.2 16.9% | 269.3 (5.9%) | 260.3 (3.4%) | 253.2 (2.7%) | 252.7 (0.2%) | 270.4 7.0% | 277.3 2.6% | 514.2 85.4% | 615.5 19.7% | 461.8 (25.0%) |
| Cost of Goods Sold (COGS) | 93.6 | 184.8 | 154.2 | 167.3 | 157.3 | 144.9 | 163.4 | 151.7 | 148.0 | 161.3 | 189.9 | 180.4 | 183.5 | 172.4 | 165.7 | 172.7 | 172.6 | 319.7 | 390.3 | 283.2 |
% margin | 38.6 29.2% | 111.2 37.6% | 109.3 41.5% | 108.0 39.2% | 102.2 39.4% | 84.6 36.8% | 89.4 35.4% | 87.9 36.7% | 80.3 35.2% | 83.5 34.1% | 96.4 33.7% | 88.9 33.0% | 76.7 29.5% | 80.8 31.9% | 87.0 34.4% | 97.7 36.1% | 104.7 37.8% | 194.5 37.8% | 225.2 36.6% | 178.6 38.7% |
| Operating Expenses | 25.6 | 83.2 | 90.4 | 121.3 | 112.1 | 75.8 | 72.3 | 75.1 | 66.7 | 71.4 | 80.6 | 78.4 | 75.6 | 68.9 | 69.0 | 75.6 | 77.6 | 158.6 | 181.2 | 143.2 |
| Research & Development Expenses (R&D) | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Selling, General & Administrative Expenses (SG&A) | 25.6 | 83.2 | 90.4 | 96.4 | 87.5 | 75.1 | 72.3 | 75.1 | 66.7 | 71.4 | 80.6 | 78.4 | 75.6 | 68.9 | 69.0 | 75.6 | 76.9 | 146.7 | 180.9 | 0.0 |
% margin | 13.0 9.8% | 28.1 9.5% | 18.9 7.2% | (13.3) (4.8%) | (9.9) (3.8%) | 8.8 3.8% | 17.1 6.8% | 12.8 5.3% | 13.6 6.0% | 11.0 4.5% | 15.8 5.5% | 10.5 3.9% | (3.1) (1.2%) | 11.8 4.7% | 18.1 7.1% | 17.0 6.3% | 27.2 9.8% | 24.6 4.8% | 31.7 5.2% | 35.4 7.7% |
| Interest Income | 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 | 0.0 | 0.2 | 10.6 | 18.3 | 0.0 |
| Interest Expense | 0.0 | 0.0 | 0.0 | 0.0 | 9.3 | 7.5 | 6.5 | 1.0 | 0.7 | 0.7 | 0.9 | 0.7 | 0.6 | 0.4 | 0.2 | 0.0 | 0.2 | 10.6 | 18.3 | 21.2 |
| Pre-tax Income | 12.1 | 19.3 | 7.6 | (24.5) | 0.5 | 1.9 | 11.3 | 12.0 | 13.1 | 10.8 | 14.7 | 9.7 | (3.6) | 9.4 | 17.9 | 22.2 | 27.0 | 25.4 | 25.8 | 14.2 |
% effective tax rate | 3.5 28.8% | 6.3 32.5% | 2.8 36.6% | (1.4) 5.9% | (0.6) (116.3%) | 0.7 36.5% | 3.6 31.7% | 3.7 31.0% | 4.2 32.3% | 3.4 31.8% | 4.9 33.2% | 3.1 31.8% | (1.5) 40.9% | (0.2) (2.4%) | 3.3 18.7% | 4.8 21.5% | 6.0 22.3% | 4.8 19.0% | 5.3 20.6% | 3.7 26.3% |
% margin | 8.6 6.5% | 13.0 4.4% | 4.8 1.8% | (23.1) (8.4%) | 1.2 0.4% | 1.2 0.5% | 7.7 3.0% | 8.3 3.5% | 8.9 3.9% | 7.4 3.0% | 9.8 3.4% | 6.6 2.5% | (2.1) (0.8%) | 9.6 3.8% | 14.6 5.8% | 17.5 6.5% | 21.0 7.6% | 20.6 4.0% | 20.5 3.3% | 10.4 2.3% |
| EPS | 1.89 | 2.48 | 0.89 | (4.22) | 0.21 | 0.21 | 1.14 | 1.11 | 1.18 | 0.98 | 1.30 | 0.87 | (0.29) | 1.29 | 1.96 | 2.36 | 2.87 | 2.82 | 2.80 | 1.42 |
| Diluted EPS | 1.74 | 2.33 | 0.86 | (4.22) | 0.21 | 0.21 | 1.14 | 1.11 | 1.18 | 0.98 | 1.30 | 0.87 | (0.29) | 1.29 | 1.95 | 2.35 | 2.86 | 2.77 | 2.78 | 1.41 |
% margin | 16.4 12.4% | 33.0 11.1% | 24.2 9.2% | (7.1) (2.6%) | 16.3 6.3% | 15.7 6.8% | 23.4 9.2% | 18.7 7.8% | 19.6 8.6% | 18.5 7.5% | 22.7 7.9% | 17.7 6.6% | 4.7 1.8% | 16.3 6.4% | 23.4 9.3% | 27.1 10.0% | 32.4 11.7% | 62.7 12.2% | 56.4 9.2% | 46.4 10.0% |
FAQ
What is the Rocky Brands, Inc. (RCKY) revenue?
The Rocky Brands, Inc. (RCKY) revenue is $461.8M, reflecting a year-over-year (YoY) growth of -25.0% YoY.
What is the Rocky Brands, Inc. (RCKY) Net Income?
The Rocky Brands, Inc. (RCKY) Net Income is $10.4M, showcasing a YoY growth of -49.1% YoY.
What is Rocky Brands, Inc. (RCKY) net debt?
What is the Rocky Brands, Inc. (RCKY) Free Cash Flow (FCF)?
The Rocky Brands, Inc. (RCKY) Free Cash Flow (FCF) stands at $69.7M, accounting for a 15.1% margin.