Northern Technologies International Corporation (NTIC) Financial Statements (2024 and earlier)
Company Profile
| Business Address |
4201 WOODLAND ROAD CIRCLE PINES, MN 55014 |
| State of Incorp. | DE |
| Fiscal Year End | August 31 |
| Industry (SIC) | 347 - Coating, Engraving, And Allied Services (benchmarking) |
| More info | Complete Financial Analysis Financial Benchmarking |
Balance Sheet (Statement of Financial Position) ($ in thousands)
| 5/31/2024 MRQ | 11/30/2023 MRQ | 8/31/2023 | 8/31/2022 | 8/31/2021 | 8/31/2020 | 8/31/2019 | |||
|---|---|---|---|---|---|---|---|---|---|
| ASSETS | |||||||||
| Current Assets | |||||||||
| Cash, cash equivalents, and short-term investments | 6,094 | 5,406 | 5,339 | 7,685 | 6,403 | 5,857 | |||
| Cash and cash equivalents | 6,094 | 5,406 | 5,334 | 7,681 | 6,403 | 5,857 | |||
| Short-term investments | 6 | 5 | |||||||
| Receivables | (533) | (499) | (439) | 5 | (70) | 392 | |||
| Inventory, net of allowances, customer advances and progress billings | 12,593 | 13,096 | 16,342 | 11,114 | 10,962 | 10,489 | |||
| Inventory | 12,593 | 13,096 | 16,342 | 11,114 | 10,962 | 10,489 | |||
| Prepaid expense | 3,024 | 2,019 | 1,954 | 1,302 | 797 | 1,063 | |||
| Other undisclosed current assets | 17,092 | 19,649 | 17,039 | 13,641 | 15,110 | 15,502 | |||
| Total current assets: | 38,269 | 39,672 | 40,235 | 33,747 | 33,202 | 33,302 | |||
| Noncurrent Assets | |||||||||
| Operating lease, right-of-use asset | 327 | 429 | 558 | 376 | |||||
| Property, plant and equipment | 14,257 | 14,065 | 12,170 | 11,821 | 7,111 | 7,358 | |||
| Long-term investments and receivables | 24,600 | 23,706 | 21,815 | 27,624 | 24,091 | 24,207 | |||
| Long-term investments | 24,600 | 23,706 | 21,815 | 27,624 | 24,091 | 24,207 | |||
| Intangible assets, net (including goodwill) | 10,827 | 10,942 | 4,782 | 710 | 802 | 1,009 | |||
| Goodwill | 4,782 | 4,782 | 4,782 | ||||||
| Intangible assets, net (excluding goodwill) | 6,045 | 6,159 | 710 | 802 | 1,009 | ||||
| Deferred income tax assets | 521 | 531 | 93 | 210 | |||||
| Other noncurrent assets | 659 | ||||||||
| Other undisclosed noncurrent assets | 6,634 | 1,634 | |||||||
| Total noncurrent assets: | 50,533 | 49,673 | 45,959 | 40,624 | 32,872 | 34,209 | |||
| TOTAL ASSETS: | 88,802 | 89,344 | 86,194 | 74,371 | 66,074 | 67,511 | |||
| LIABILITIES AND EQUITY | |||||||||
| Liabilities | |||||||||
| Current Liabilities | |||||||||
| Accounts payable and accrued liabilities | 9,812 | 10,023 | 13,120 | 8,244 | 5,711 | 7,842 | |||
| Taxes payable | ✕ | ✕ | ✕ | 31 | 179 | 311 | 7 | ||
| Employee-related liabilities | ✕ | ✕ | ✕ | 2,298 | 2,879 | 1,315 | 1,858 | ||
| Accounts payable | 6,354 | 6,056 | 7,796 | 4,291 | 3,205 | 4,506 | |||
| Accrued liabilities | 3,458 | 3,967 | 2,996 | 894 | 880 | 1,472 | |||
| Debt | 5,811 | 6,357 | 5,900 | ||||||
| Other undisclosed current liabilities | 232 | 341 | (1,955) | 272 | 386 | ||||
| Total current liabilities: | 15,854 | 16,721 | 17,065 | 8,516 | 6,098 | 7,842 | |||
| Noncurrent Liabilities | |||||||||
| Long-term debt and lease obligation: | 184 | 104 | 272 | ||||||
| Liabilities, other than long-term debt | 1,932 | 1,924 | 1,700 | ||||||
| Deferred income tax liabilities | 1,836 | 1,836 | 1,700 | ||||||
| Operating lease, liability | 96 | 88 | 184 | 104 | 272 | ||||
| Other undisclosed noncurrent liabilities | (104) | (272) | |||||||
| Total noncurrent liabilities: | 1,932 | 1,924 | 1,884 | 104 | 272 | ||||
| Total liabilities: | 17,786 | 18,646 | 18,950 | 8,620 | 6,370 | 7,842 | |||
| Equity | |||||||||
| Equity, attributable to parent | 67,290 | 66,356 | 63,595 | 62,368 | 56,659 | 56,595 | |||
| Common stock | 189 | 188 | 185 | 184 | 182 | 182 | |||
| Additional paid in capital | 22,378 | 21,987 | 19,939 | 18,736 | 17,415 | 16,013 | |||
| Accumulated other comprehensive loss | (6,516) | (6,823) | (7,245) | (3,525) | (3,410) | (4,593) | |||
| Retained earnings | 51,240 | 51,004 | 50,717 | 46,973 | 42,473 | 44,993 | |||
| Equity, attributable to noncontrolling interest | 3,726 | 4,343 | 3,649 | 3,383 | 3,045 | 3,075 | |||
| Total equity: | 71,016 | 70,699 | 67,244 | 65,751 | 59,704 | 59,669 | |||
| TOTAL LIABILITIES AND EQUITY: | 88,802 | 89,344 | 86,194 | 74,371 | 66,074 | 67,511 | |||
Income Statement (P&L) ($ in thousands)
| 5/31/2024 TTM | 11/30/2023 TTM | 8/31/2023 | 8/31/2022 | 8/31/2021 | 8/31/2020 | 8/31/2019 | ||
|---|---|---|---|---|---|---|---|---|
| Revenues | 80,132 | 79,903 | 74,159 | 56,494 | 47,639 | 55,750 | ||
| Other operating income | 8,883 | 12,953 | ||||||
| Cost of revenue (Cost of Goods and Services Sold) | (51,347) | (52,099) | (51,090) | (36,921) | (31,609) | (37,970) | ||
| Gross profit: | 28,785 | 27,804 | 23,069 | 19,573 | 16,029 | 17,780 | ||
| Operating expenses | (33,839) | (33,425) | (28,414) | (24,680) | (23,324) | (24,140) | ||
| Other undisclosed operating income | 11,622 | 11,642 | 10,494 | 13,429 | 8,883 | 12,953 | ||
| Operating income: | 6,568 | 6,021 | 5,148 | 8,323 | 1,588 | 6,593 | ||
| Nonoperating income (Investment Income, Nonoperating) | 69 | 28 | 49 | 152 | 168 | 78 | ||
| Interest and debt expense | (482) | (462) | (89) | (16) | (16) | (14) | ||
| Income from continuing operations before equity method investments, income taxes: | 6,155 | 5,587 | 5,108 | 8,459 | 1,740 | 6,657 | ||
| Income from equity method investments | 4,726 | 7,465 | 4,270 | |||||
| Income from continuing operations before income taxes: | 6,155 | 5,587 | 9,834 | 15,924 | 6,010 | 6,657 | ||
| Income tax expense | (1,466) | (1,350) | (1,874) | (1,462) | (2,675) | (842) | ||
| Income from continuing operations: | 4,689 | 4,238 | 7,960 | 14,462 | 3,336 | 5,816 | ||
| Income before gain (loss) on sale of properties: | ✕ | ✕ | ✕ | 7,960 | 14,462 | 3,336 | 5,816 | |
| Other undisclosed net loss | (774) | (7,465) | (4,270) | |||||
| Net income (loss): | 4,689 | 4,238 | 7,186 | 6,997 | (935) | 5,816 | ||
| Net loss attributable to noncontrolling interest | (1,383) | (1,325) | (861) | (715) | (403) | (606) | ||
| Net income (loss) available to common stockholders, diluted: | 3,306 | 2,912 | 6,325 | 6,281 | (1,338) | 5,210 | ||
Comprehensive Income ($ in thousands)
| 5/31/2024 TTM | 11/30/2023 TTM | 8/31/2023 | 8/31/2022 | 8/31/2021 | 8/31/2020 | 8/31/2019 | ||
|---|---|---|---|---|---|---|---|---|
| Net income (loss): | 4,689 | 4,238 | 7,186 | 6,997 | (935) | 5,816 | ||
| Other comprehensive income (loss) | 801 | 445 | (3,912) | (93) | 1,150 | (1,004) | ||
| Comprehensive income: | 5,490 | 4,683 | 3,274 | 6,904 | 215 | 4,812 | ||
| Comprehensive loss, net of tax, attributable to noncontrolling interest | (1,671) | (1,349) | (669) | (738) | (370) | (598) | ||
| Comprehensive income (loss), net of tax, attributable to parent: | 3,818 | 3,334 | 2,605 | 6,167 | (155) | 4,214 | ||
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.