Enerpac Tool Group Corp. (EPAC) Financial Statements (2025 and earlier)
Company Profile
| Business Address |
N86 W12500 WESTBROOK CROSSING MENOMONEE FALLS, WI 53051 |
| State of Incorp. | WI |
| Fiscal Year End | August 31 |
| Industry (SIC) | 359 - Miscellaneous Industrial And Commercial (benchmarking) |
| More info | Complete Financial Analysis Financial Benchmarking |
Balance Sheet (Statement of Financial Position) ($ in thousands)
| 11/30/2024 MRQ | 8/31/2024 | 11/30/2023 MRQ | 8/31/2023 | 8/31/2022 | 8/31/2021 | 8/31/2020 | |||
|---|---|---|---|---|---|---|---|---|---|
| ASSETS | |||||||||
| Current Assets | |||||||||
| Cash, cash equivalents, and short-term investments | 167,094 | 147,956 | 154,415 | 120,699 | 140,352 | 152,170 | |||
| Cash and cash equivalents | 167,094 | 147,956 | 154,415 | 120,699 | 140,352 | 152,170 | |||
| Receivables | 104,335 | 94,925 | 97,649 | 106,747 | 103,233 | 84,170 | |||
| Inventory, net of allowances, customer advances and progress billings | 72,887 | 80,081 | 74,765 | 83,672 | 75,347 | 69,171 | |||
| Inventory | 72,887 | 80,081 | 74,765 | 83,672 | 75,347 | 69,171 | |||
| Other undisclosed current assets | 27,942 | 36,997 | 28,811 | 31,262 | 38,503 | 35,621 | |||
| Total current assets: | 372,258 | 359,959 | 355,640 | 342,380 | 357,435 | 341,132 | |||
| Noncurrent Assets | |||||||||
| Property, plant and equipment | 40,285 | 37,963 | 38,968 | 41,372 | 48,590 | 61,405 | |||
| Intangible assets, net (including goodwill) | 305,655 | 304,264 | 303,832 | 299,456 | 332,138 | 343,536 | |||
| Goodwill | 269,597 | 266,538 | 266,494 | 257,949 | 277,593 | 281,154 | |||
| Intangible assets, net (excluding goodwill) | 36,058 | 37,726 | 37,338 | 41,507 | 54,545 | 62,382 | |||
| Other noncurrent assets | 59,130 | 63,381 | 64,157 | 74,104 | 82,084 | 78,221 | |||
| Total noncurrent assets: | 405,070 | 405,608 | 406,957 | 414,932 | 462,812 | 483,162 | |||
| TOTAL ASSETS: | 777,328 | 765,567 | 762,597 | 757,312 | 820,247 | 824,294 | |||
| LIABILITIES AND EQUITY | |||||||||
| Liabilities | |||||||||
| Current Liabilities | |||||||||
| Accounts payable and accrued liabilities | 74,545 | 72,052 | 87,448 | 124,492 | 89,229 | 64,799 | |||
| Taxes payable | ✕ | ✕ | ✕ | ✕ | 4,594 | 5,674 | 1,937 | ||
| Employee-related liabilities | ✕ | ✕ | ✕ | ✕ | 21,390 | 21,597 | 17,793 | ||
| Accounts payable | 43,368 | 45,505 | 50,483 | 72,524 | 61,958 | 45,069 | |||
| Accrued liabilities | 31,177 | 26,547 | 36,965 | 25,984 | |||||
| Debt | 5,000 | 4,375 | 3,750 | ||||||
| Other liabilities | 49,848 | 50,557 | 56,922 | 50,680 | 45,535 | 40,723 | |||
| Other undisclosed current liabilities | (21,984) | ||||||||
| Total current liabilities: | 129,393 | 126,984 | 148,120 | 153,188 | 134,764 | 105,522 | |||
| Noncurrent Liabilities | |||||||||
| Long-term debt and lease obligation | 189,503 | 240,128 | 210,337 | 200,000 | 175,000 | 255,000 | |||
| Long-term debt, excluding current maturities | 189,503 | 240,128 | 210,337 | 200,000 | 175,000 | 255,000 | |||
| Liabilities, other than long-term debt | 62,757 | 76,779 | 71,853 | 78,158 | 93,888 | 102,838 | |||
| Deferred income tax liabilities | 6,031 | ||||||||
| Liability, pension and other postretirement and postemployment benefits | 10,073 | 10,168 | 10,247 | 11,941 | 17,783 | 20,190 | |||
| Other liabilities | 52,684 | 60,580 | 61,606 | 66,217 | 76,105 | 82,648 | |||
| Other undisclosed noncurrent liabilities | 3,696 | 5,667 | 7,355 | 4,397 | 1,708 | ||||
| Total noncurrent liabilities: | 255,956 | 316,907 | 287,857 | 285,513 | 273,285 | 359,546 | |||
| Total liabilities: | 385,349 | 443,891 | 435,977 | 438,701 | 408,049 | 465,068 | |||
| Equity | |||||||||
| Equity, attributable to parent | 391,979 | 321,676 | 326,620 | 318,611 | 412,198 | 359,226 | |||
| Common stock | 10,847 | 16,793 | 16,752 | 16,679 | 16,604 | 16,519 | |||
| Treasury stock, value | (826,622) | (800,506) | (742,844) | (667,732) | (667,732) | ||||
| Additional paid in capital | 235,660 | 223,474 | 220,472 | 212,986 | 202,971 | 193,492 | |||
| Accumulated other comprehensive loss | (116,398) | (120,840) | (121,210) | (134,961) | (92,984) | (100,724) | |||
| Retained earnings | 261,870 | 1,028,871 | 1,011,112 | 966,751 | 953,339 | 917,671 | |||
| Total equity: | 391,979 | 321,676 | 326,620 | 318,611 | 412,198 | 359,226 | |||
| TOTAL LIABILITIES AND EQUITY: | 777,328 | 765,567 | 762,597 | 757,312 | 820,247 | 824,294 | |||
Income Statement (P&L) ($ in thousands)
| 11/30/2024 TTM | 8/31/2024 | 11/30/2023 TTM | 8/31/2023 | 8/31/2022 | 8/31/2021 | 8/31/2020 | ||
|---|---|---|---|---|---|---|---|---|
| Revenues | 589,510 | 600,792 | 598,204 | 571,223 | 528,660 | 493,292 | ||
| Cost of revenue (Cost of Goods and Services Sold) | (288,499) | (299,409) | (303,165) | (305,835) | (285,504) | (276,099) | ||
| Gross profit: | 301,011 | 301,383 | 295,039 | 265,388 | 243,156 | 217,193 | ||
| Operating expenses | (179,277) | (207,116) | (217,272) | (232,315) | (185,845) | (22,958) | ||
| Other undisclosed operating income (loss) | (147) | 6,008 | 6,155 | (2,413) | (6,198) | (170,054) | ||
| Operating income: | 121,587 | 100,275 | 83,922 | 30,660 | 51,113 | 24,181 | ||
| Nonoperating expense (Other Nonoperating expense) | (2,544) | (2,924) | (2,635) | (2,282) | (1,872) | (2,886) | ||
| Other undisclosed loss from continuing operations before equity method investments, income taxes | (13,446) | |||||||
| Income from continuing operations before equity method investments, income taxes: | 119,043 | 97,351 | 81,287 | 28,378 | 49,241 | 7,849 | ||
| Other undisclosed loss from continuing operations before income taxes | (13,524) | (13,271) | (12,389) | (4,386) | (5,266) | |||
| Income from continuing operations before income taxes: | 105,519 | 84,080 | 68,898 | 23,992 | 43,975 | 7,849 | ||
| Income tax expense | (23,312) | (18,536) | (15,249) | (4,401) | (3,763) | (2,292) | ||
| Income from continuing operations: | 82,207 | 65,544 | 53,649 | 19,591 | 40,212 | 5,557 | ||
| Income (loss) before gain (loss) on sale of properties: | ✕ | ✕ | ✕ | ✕ | 14,749 | 38,756 | (17,614) | |
| Income (loss) from discontinued operations | 6,054 | (8,911) | (4,842) | (1,456) | (23,171) | |||
| Other undisclosed net income (loss) | (8,911) | |||||||
| Net income (loss): | 88,261 | 56,633 | 44,738 | 14,749 | 38,756 | (17,614) | ||
| Other undisclosed net income (loss) attributable to parent | (2,512) | 213 | 1,823 | 937 | (679) | 18,337 | ||
| Net income available to common stockholders, diluted: | 85,749 | 56,846 | 46,561 | 15,686 | 38,077 | 723 | ||
Comprehensive Income ($ in thousands)
| 11/30/2024 TTM | 8/31/2024 | 11/30/2023 TTM | 8/31/2023 | 8/31/2022 | 8/31/2021 | 8/31/2020 | ||
|---|---|---|---|---|---|---|---|---|
| Net income (loss): | 88,261 | 56,633 | 44,738 | 14,749 | 38,756 | (17,614) | ||
| Other comprehensive income (loss) | 3,606 | |||||||
| Other undisclosed comprehensive income (loss) | (9,260) | |||||||
| Comprehensive income (loss): | 88,261 | 50,979 | 44,738 | 14,749 | 38,756 | (17,614) | ||
| Other undisclosed comprehensive income (loss), net of tax, attributable to parent | 2,300 | 13,964 | 15,574 | (41,040) | 7,061 | 92,952 | ||
| Comprehensive income (loss), net of tax, attributable to parent: | 90,561 | 64,943 | 60,312 | (26,291) | 45,817 | 75,338 | ||
Statements Sources
The financial statements are based on the Company's filings with 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.