SRI: Stoneridge Inc Financial Statements

Balance sheet, income statement, and cash flow statements for Stoneridge Inc (SRI).

OverviewDividends

$173.60M Market Cap.

As of 03/03/2025 5:00 PM ET (MRY) • Disclaimer

SRI Market Cap. (MRY)


SRI Shares Outstanding (MRY)


SRI Assets (MRY)


Total Assets

$621.56M

Total Liabilities

$376.30M

Total Investments

$53.56M

SRI Income (MRY)


Revenue

$908.29M

Net Income

-$16.52M

Operating Expense

$187.11M

SRI Cash Flow (MRY)


CF Operations

$47.75M

CF Investing

-$24.47M

CF Financing

$11.12M

SRI Balance Sheet (MRY)


Metric

2024

2023

2022

2021

Total Assets

$621,556,000 (-8.58%)

$679,900,000 (4.26%)

$652,105,000 (-2.00%)

$665,399,000 (7.08%)

Assets Current

$387,514,000 (-9.75%)

$429,390,000 (4.84%)

$409,551,000 (-0.31%)

$410,824,000 (22.76%)

Assets Non-Current

$234,042,000 (-6.57%)

$250,510,000 (3.28%)

$242,554,000 (-4.72%)

$254,575,000 (-11.22%)

Goodwill & Intangible Assets

$72,762,000 (-11.92%)

$82,609,000 (3.61%)

$79,733,000 (-7.56%)

$86,250,000 (-8.73%)

Shareholders Equity

$245,260,000 (-14.76%)

$287,717,000 (2.41%)

$280,942,000 (-5.07%)

$295,950,000 (-0.23%)

Property Plant & Equipment Net

$107,717,000 (-10.92%)

$120,921,000 (2.12%)

$118,405,000 (-6.21%)

$126,244,000 (-8.70%)

Cash & Equivalents

$71,832,000 (75.88%)

$40,841,000 (-25.47%)

$54,798,000 (-35.94%)

$85,547,000 (15.73%)

Accumulated Other Comprehensive Income

-$122,013,000 (-31.50%)

-$92,788,000 (10.04%)

-$103,142,000 (-6.31%)

-$97,024,000 (-8.24%)

Deferred Revenue

$0 (0%)

$0 (0%)

$0 (0%)

$0 (0%)

Total Investments

$53,563,000 (14.01%)

$46,980,000 (5.77%)

$44,416,000 (5.55%)

$42,081,000 (-22.04%)

Investments Current

$0 (0%)

$0 (0%)

$0 (0%)

$0 (0%)

Investments Non-Current

$53,563,000 (14.01%)

$46,980,000 (5.77%)

$44,416,000 (5.55%)

$42,081,000 (-22.04%)

Inventory

$151,337,000 (-19.40%)

$187,758,000 (23.06%)

$152,580,000 (10.47%)

$138,115,000 (52.53%)

Trade & Non-Trade Receivables

$137,766,000 (-17.28%)

$166,545,000 (5.30%)

$158,155,000 (5.16%)

$150,388,000 (9.98%)

Trade & Non-Trade Payables

$83,478,000 (-25.42%)

$111,925,000 (1.56%)

$110,202,000 (12.82%)

$97,679,000 (13.44%)

Accumulated Retained Earnings (Deficit)

$179,985,000 (-8.41%)

$196,509,000 (-2.57%)

$201,692,000 (-6.52%)

$215,748,000 (1.60%)

Tax Assets

$0 (0%)

$0 (0%)

$0 (0%)

$0 (0%)

Tax Liabilities

$5,321,000 (-26.34%)

$7,224,000 (-14.99%)

$8,498,000 (-20.62%)

$10,706,000 (-17.23%)

Total Debt

$208,061,000 (4.48%)

$199,143,000 (10.73%)

$179,846,000 (-2.32%)

$184,117,000 (15.72%)

Debt Current

$0 (0%)

$2,113,000 (45.72%)

$1,450,000 (-72.37%)

$5,248,000 (-31.60%)

Debt Non-Current

$208,061,000 (5.60%)

$197,030,000 (10.45%)

$178,396,000 (-0.26%)

$178,869,000 (18.12%)

Total Liabilities

$376,296,000 (-4.05%)

$392,183,000 (5.66%)

$371,163,000 (0.46%)

$369,449,000 (13.76%)

Liabilities Current

$149,972,000 (-15.86%)

$178,241,000 (0.31%)

$177,692,000 (2.67%)

$173,066,000 (18.50%)

Liabilities Non-Current

$226,324,000 (5.79%)

$213,942,000 (10.58%)

$193,471,000 (-1.48%)

$196,383,000 (9.88%)

SRI Income Statement (MRY)


Metric

2024

2023

2022

2021

Revenues

$908,295,000 (-6.92%)

$975,818,000 (8.43%)

$899,923,000 (16.80%)

$770,462,000 (18.90%)

Cost of Revenue

$719,042,000 (-7.16%)

$774,512,000 (6.83%)

$724,997,000 (20.11%)

$603,604,000 (22.23%)

Selling General & Administrative Expense

$117,460,000 (0.06%)

$117,395,000 (10.03%)

$106,695,000 (-8.02%)

$116,000,000 (3.13%)

Research & Development Expense

$72,174,000 (1.55%)

$71,075,000 (8.85%)

$65,296,000 (-1.31%)

$66,165,000 (33.98%)

Operating Expenses

$187,111,000 (-1.37%)

$189,706,000 (6.76%)

$177,702,000 (16.23%)

$152,891,000 (-4.64%)

Interest Expense

$14,447,000 (11.13%)

$13,000,000 (83.18%)

$7,097,000 (36.77%)

$5,189,000 (-15.27%)

Income Tax Expense

$2,927,000 (-10.24%)

$3,261,000 (-2.95%)

$3,360,000 (-62.79%)

$9,030,000 (425.52%)

Net Loss Income from Discontinued Operations

$0 (0%)

$0 (0%)

$0 (0%)

$0 (0%)

Consolidated Income

-$16,524,000 (-218.81%)

-$5,183,000 (63.13%)

-$14,056,000 (-512.68%)

$3,406,000 (142.84%)

Net Income to Non-Controlling Interests

$0 (0%)

$0 (0%)

$0 (0%)

$0 (0%)

Net Income

-$16,524,000 (-218.81%)

-$5,183,000 (63.13%)

-$14,056,000 (-512.68%)

$3,406,000 (142.84%)

Preferred Dividends Income Statement Impact

$0 (0%)

$0 (0%)

$0 (0%)

$0 (0%)

Net Income Common Stock

-$16,524,000 (-218.81%)

-$5,183,000 (63.13%)

-$14,056,000 (-512.68%)

$3,406,000 (142.84%)

Weighted Average Shares

$27,596,000 (0.56%)

$27,443,000 (0.68%)

$27,258,000 (0.53%)

$27,114,000 (0.33%)

Weighted Average Shares Diluted

$27,596,000 (0.56%)

$27,443,000 (0.68%)

$27,258,000 (-0.58%)

$27,416,000 (1.45%)

Earning Before Interest & Taxes (EBIT)

$850,000 (-92.33%)

$11,078,000 (407.81%)

-$3,599,000 (-120.42%)

$17,625,000 (483.15%)

Gross Profit

$189,253,000 (-5.99%)

$201,306,000 (15.08%)

$174,926,000 (4.84%)

$166,858,000 (8.21%)

Operating Income

$2,142,000 (-81.53%)

$11,600,000 (517.87%)

-$2,776,000 (-119.88%)

$13,967,000 (327.62%)

SRI Cash Flow Statement (MRY)


Metric

2024

2023

2022

2021

Net Cash Flow from Investing

-$24,468,000 (33.83%)

-$36,979,000 (-29.38%)

-$28,581,000 (-201.93%)

$28,041,000 (182.75%)

Net Cash Flow from Financing

$11,121,000 (-36.40%)

$17,485,000 (339.62%)

-$7,297,000 (-131.90%)

$22,876,000 (251.24%)

Net Cash Flow from Operations

$47,748,000 (865.39%)

$4,946,000 (-27.33%)

$6,806,000 (118.78%)

-$36,248,000 (-226.56%)

Net Cash Flow / Change in Cash & Cash Equivalents

$30,991,000 (322.05%)

-$13,957,000 (54.61%)

-$30,749,000 (-364.44%)

$11,628,000 (157.48%)

Net Cash Flow - Business Acquisitions and Disposals

$0 (0%)

$0 (0%)

$0 (0%)

$22,836,000 (0%)

Net Cash Flow - Investment Acquisitions and Disposals

-$550,000 (-57.14%)

-$350,000 (-112.20%)

$2,870,000 (189.72%)

-$3,199,000 (-106.39%)

Capital Expenditure

-$23,918,000 (34.70%)

-$36,629,000 (-16.46%)

-$31,451,000 (-474.24%)

$8,404,000 (125.99%)

Issuance (Repayment) of Debt Securities

$11,916,000 (-44.46%)

$21,456,000 (9428.70%)

-$230,000 (-100.90%)

$25,541,000 (92.31%)

Issuance (Purchase) of Equity Shares

-$795,000 (53.78%)

-$1,720,000 (-117.45%)

-$791,000 (70.32%)

-$2,665,000 (60.62%)

Payment of Dividends & Other Cash Distributions

$0 (0%)

$0 (0%)

$0 (0%)

$0 (0%)

Effect of Exchange Rate Changes on Cash

-$3,410,000 (-676.99%)

$591,000 (135.24%)

-$1,677,000 (44.85%)

-$3,041,000 (-193.66%)

Share Based Compensation

$4,342,000 (22.24%)

$3,552,000 (-45.23%)

$6,485,000 (20.16%)

$5,397,000 (-7.62%)

Depreciation Amortization & Accretion

$26,140,000 (-2.28%)

$26,749,000 (0.23%)

$26,687,000 (-4.08%)

$27,823,000 (1.88%)

SRI Financial Metrics (MRY)


Metric

2024

2023

2022

2021

Gross Margin

20.80% (0.97%)

20.60% (6.19%)

19.40% (-10.60%)

21.70% (-8.82%)

Profit Margin

-1.80% (-260.00%)

-0.50% (68.75%)

-1.60% (-500.00%)

0.40% (133.33%)

EBITDA Margin

3.00% (-23.08%)

3.90% (50.00%)

2.60% (-55.93%)

5.90% (68.57%)

Return on Average Equity (ROAE)

-6.20% (-226.32%)

-1.90% (62.75%)

-5.10% (-563.64%)

1.10% (136.67%)

Return on Average Assets (ROAA)

-2.50% (-212.50%)

-0.80% (63.64%)

-2.20% (-540.00%)

0.50% (138.46%)

Return on Sales (ROS)

0.10% (-90.91%)

1.10% (375.00%)

-0.40% (-117.39%)

2.30% (428.57%)

Return on Invested Capital (ROIC)

0.20% (-91.67%)

2.40% (442.86%)

-0.70% (-119.44%)

3.60% (460.00%)

Dividend Yield

0% (0%)

0% (0%)

0% (0%)

0% (0%)

Price to Earnings Ratio (P/E)

-10.45 (89.85%)

-103 (-148.42%)

-41.46 (-127.31%)

151.85 (245.67%)

Price to Sales Ratio (P/S)

0.19 (-65.45%)

0.55 (-15.77%)

0.65 (-6.04%)

0.69 (-44.89%)

Price to Book Ratio (P/B)

0.71 (-62.22%)

1.87 (-10.63%)

2.1 (15.66%)

1.81 (-34.12%)

Debt to Equity Ratio (D/E)

1.53 (12.55%)

1.36 (3.18%)

1.32 (5.85%)

1.25 (13.97%)

Earnings Per Share (EPS)

-0.6 (-215.79%)

-0.19 (63.46%)

-0.52 (-500.00%)

0.13 (144.83%)

Sales Per Share (SPS)

32.91 (-7.44%)

35.56 (7.70%)

33.02 (16.18%)

28.42 (18.51%)

Free Cash Flow Per Share (FCFPS)

0.86 (174.81%)

-1.16 (-27.77%)

-0.9 (11.98%)

-1.03 (-649.64%)

Book Value Per Share (BVPS)

8.89 (-15.22%)

10.48 (1.72%)

10.31 (-5.57%)

10.91 (-0.56%)

Tangible Assets Book Value Per Share (TABVPS)

19.89 (-8.63%)

21.77 (3.65%)

21 (-1.69%)

21.36 (9.56%)

Enterprise Value Over EBIT (EV/EBIT)

380 (503.17%)

63 (130.73%)

-205 (-669.44%)

36 (118.09%)

Enterprise Value Over EBITDA (EV/EBITDA)

11.97 (-34.99%)

18.41 (-42.27%)

31.89 (129.24%)

13.91 (-65.47%)

Asset Turnover

1.38 (-3.82%)

1.44 (2.86%)

1.4 (15.63%)

1.21 (10.11%)

Current Ratio

2.58 (7.26%)

2.41 (4.51%)

2.31 (-2.91%)

2.37 (3.62%)

Dividends

$0 (0%)

$0 (0%)

$0 (0%)

$0 (0%)

Free Cash Flow (FCF)

$23,830,000 (175.21%)

-$31,683,000 (-28.56%)

-$24,645,000 (11.49%)

-$27,844,000 (-653.76%)

Enterprise Value (EV)

$323,007,205 (-53.62%)

$696,382,910 (-5.41%)

$736,247,590 (16.45%)

$632,248,919 (-30.89%)

Earnings Before Tax (EBT)

-$13,597,000 (-607.44%)

-$1,922,000 (82.03%)

-$10,696,000 (-186.01%)

$12,436,000 (215.96%)

Earnings Before Interest Taxes & Depreciation Amortization (EBITDA)

$26,990,000 (-28.65%)

$37,827,000 (63.84%)

$23,088,000 (-49.20%)

$45,448,000 (100.13%)

Invested Capital

$535,051,000 (-7.33%)

$577,352,000 (11.09%)

$519,728,000 (2.99%)

$504,653,000 (8.28%)

Working Capital

$237,542,000 (-5.42%)

$251,149,000 (8.32%)

$231,859,000 (-2.48%)

$237,758,000 (26.05%)

Tangible Asset Value

$548,794,000 (-8.12%)

$597,291,000 (4.35%)

$572,372,000 (-1.17%)

$579,149,000 (9.91%)

Market Capitalization

$173,604,205 (-67.80%)

$539,113,910 (-8.49%)

$589,160,590 (9.81%)

$536,502,919 (-34.28%)

Average Equity

$266,079,250 (-4.54%)

$278,735,000 (0.30%)

$277,889,500 (-6.74%)

$297,975,750 (10.61%)

Average Assets

$656,535,500 (-3.27%)

$678,727,250 (5.46%)

$643,605,750 (0.98%)

$637,371,500 (7.98%)

Invested Capital Average

$555,775,750 (20.11%)

$462,737,250 (-10.67%)

$517,989,500 (6.96%)

$484,270,750 (2.92%)

Shares

27,688,071 (0.51%)

27,547,977 (0.81%)

27,326,558 (0.54%)

27,178,466 (0.64%)