Core Molding Technologies Inc (CMT) financial statements (2021 and earlier)
Company profile
| Business Address |
800 MANOR PARK DRIVE COLUMBUS, OH 43228 |
| State of Incorp. | DE |
| Fiscal Year End | December 31 |
| SIC | 3089 - Plastics Products, Not Elsewhere Classified (benchmarking) |
| More info | Complete financial analysis Financial benchmarking |
Balance sheet (Statement of financial position) ($ in millions)
| 12/31/2019 | 12/31/2018 | 12/31/2017 | 12/31/2016 | 12/31/2015 | 12/31/2014 | 12/31/2013 | |||
|---|---|---|---|---|---|---|---|---|---|
| ASSETS | |||||||||
| Current Assets | |||||||||
| Cash, cash equivalents, and short-term investments | 2 | 2 | 27 | 28 | 9 | 2 | 2 | ||
| Cash and cash equivalents | 2 | 2 | 27 | 28 | 9 | 2 | 2 | ||
| Receivables | 32 | 45 | 20 | 20 | 38 | 34 | 22 | ||
| Inventory, net of allowances, customer advances and progress billings | 22 | 26 | 13 | 11 | 14 | 12 | 11 | ||
| Inventory | 22 | 26 | 13 | 11 | 14 | 12 | 11 | ||
| Income taxes receivable | ✕ | ✕ | ✕ | ✕ | ✕ | 2 | 0 | ||
| Costs in excess of billings | ✕ | ✕ | 2 | ||||||
| Other undisclosed current assets | 5 | 7 | 2 | 3 | 2 | 4 | 4 | ||
| Total current assets: | 61 | 80 | 64 | 61 | 63 | 55 | 39 | ||
| Noncurrent Assets | |||||||||
| Property, plant and equipment | 79 | 81 | 69 | 71 | 74 | 62 | 56 | ||
| Intangible assets, net (including goodwill) | 31 | 37 | 3 | 3 | 3 | 1 | 1 | ||
| Goodwill | 17 | 21 | 2 | 2 | 2 | 1 | 1 | ||
| Intangible assets, net (excluding goodwill) | 13 | 15 | 1 | 1 | 1 | ||||
| Other noncurrent assets | 2 | 2 | 2 | ||||||
| Deferred tax assets, net | 2 | 1 | |||||||
| Other undisclosed noncurrent assets | 4 | 0 | |||||||
| Total noncurrent assets: | 118 | 121 | 74 | 74 | 77 | 63 | 58 | ||
| TOTAL ASSETS: | 179 | 201 | 138 | 135 | 140 | 118 | 97 | ||
| LIABILITIES AND EQUITY | |||||||||
| Liabilities | |||||||||
| Current Liabilities | |||||||||
| Accounts payable and accrued liabilities | 25 | 31 | 18 | 15 | 22 | 17 | 16 | ||
| Accounts payable | 20 | 25 | 14 | 9 | 13 | 9 | 10 | ||
| Employee-related liabilities | 6 | 5 | 4 | 5 | 8 | 7 | 6 | ||
| Taxes payable | 1 | 1 | 0 | 0 | 0 | ||||
| Debt | 49 | 3 | 3 | 3 | 4 | 4 | 3 | ||
| Derivative instruments and hedges, liabilities | 0 | 0 | 0 | ||||||
| Postemployment benefits liability | 1 | 1 | 1 | 1 | 1 | 1 | 1 | ||
| Billings in excess of cost | ✕ | ✕ | 1 | 2 | 8 | 0 | |||
| Other liabilities | 4 | 4 | 1 | 2 | 2 | 1 | 1 | ||
| Other undisclosed current liabilities | 4 | 2 | |||||||
| Total current liabilities: | 84 | 40 | 24 | 21 | 31 | 31 | 21 | ||
| Noncurrent Liabilities | |||||||||
| Long-term debt and lease obligation | 55 | 4 | 7 | 10 | 1 | 2 | |||
| Long-term debt, excluding current maturities | 55 | 4 | 7 | 10 | 1 | 2 | |||
| Liabilities, other than long-term debt | 8 | 7 | 9 | 10 | 10 | 9 | 6 | ||
| Deferred tax liabilities, net | ✕ | 1 | 2 | 2 | 1 | ||||
| Postemployment benefits liability | ✕ | ✕ | ✕ | ✕ | ✕ | 8 | 6 | ||
| Liability, pension and other postretirement and postemployment benefits | 8 | 7 | 8 | 8 | 8 | ✕ | |||
| Derivative instruments and hedges, liabilities | 0 | 0 | |||||||
| Other undisclosed noncurrent liabilities | 3 | (1) | |||||||
| Total noncurrent liabilities: | 11 | 62 | 12 | 17 | 20 | 10 | 8 | ||
| Total liabilities: | 95 | 102 | 36 | 38 | 51 | 42 | 30 | ||
| Stockholders' equity | |||||||||
| Stockholders' equity attributable to parent | 84 | 99 | 102 | 97 | 89 | 76 | 67 | ||
| Common stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||
| Treasury stock, value | (29) | (28) | (28) | (28) | (28) | (27) | (27) | ||
| Additional paid in capital | 35 | 33 | 31 | 30 | 29 | 28 | 27 | ||
| Accumulated other comprehensive income | 1 | 2 | 2 | 2 | 3 | 3 | 5 | ||
| Retained earnings | 77 | 92 | 96 | 92 | 85 | 72 | 63 | ||
| Total stockholders' equity: | 84 | 99 | 102 | 97 | 89 | 76 | 67 | ||
| TOTAL LIABILITIES AND EQUITY: | 179 | 201 | 138 | 135 | 140 | 118 | 97 | ||
Income statement (P&L) ($ in millions)
| 12/31/2019 | 12/31/2018 | 12/31/2017 | 12/31/2016 | 12/31/2015 | 12/31/2014 | 12/31/2013 | ||
|---|---|---|---|---|---|---|---|---|
| Revenues | 284 | 269 | 162 | 175 | 199 | 175 | 144 | |
| Revenue, net | ✕ | 269 | 162 | 175 | 199 | 175 | 144 | |
| Cost of revenue (Cost of Goods and Services Sold) | (263) | (242) | (137) | (147) | (163) | (145) | (121) | |
| Gross profit: | 22 | 27 | 25 | 28 | 36 | 30 | 24 | |
| Operating expenses | (33) | (30) | (17) | (16) | (18) | (16) | (14) | |
| Operating income (loss): | (12) | (3) | 8 | 12 | 18 | 14 | 10 | |
| Nonoperating expense (Other Nonoperating expense) | (4) | (2) | ||||||
| Interest and debt expense | (4) | (2) | (0) | (0) | (0) | (0) | (0) | |
| Other undisclosed income from continuing operations before equity method investments, income taxes | 4 | 2 | 0 | 0 | ||||
| Income (loss) from continuing operations before income taxes: | (16) | (5) | 8 | 11 | 18 | 15 | 10 | |
| Income tax expense (benefit) | 0 | 1 | (2) | (4) | (6) | (5) | (3) | |
| Net income (loss) available to common stockholders, diluted: | (15) | (5) | 5 | 7 | 12 | 10 | 7 | |
Comprehensive Income ($ in millions)
| 12/31/2019 | 12/31/2018 | 12/31/2017 | 12/31/2016 | 12/31/2015 | 12/31/2014 | 12/31/2013 | ||
|---|---|---|---|---|---|---|---|---|
| Net income (loss): | (15) | (5) | 5 | 7 | 12 | 10 | 7 | |
| Other comprehensive income (loss) | (1) | 0 | (1) | (0) | (0) | |||
| Comprehensive income (loss): | (16) | (4) | 5 | 7 | 12 | 10 | 7 | |
| Other undisclosed comprehensive income (loss), net of tax, attributable to parent | 0 | (0) | 0 | (0) | 0 | (2) | 2 | |
| Comprehensive income (loss), net of tax, attributable to parent: | (16) | (5) | 5 | 7 | 12 | 8 | 9 | |
Statements sources
The financial statements are based on the company's filings with the The U.S. Securities and Exchange Commission (SEC) through the Electronic Data Gathering, Analysis, and Retrieval system (EDGAR). The information is derived from the 10-K and 10-Q reports submitted to the SEC in XBRL (eXtensible Business Reporting Language) format and presented according to the US GAAP Taxonomy. Please review the original filings for a more detailed information.