$16.5 M

BBOX Mkt cap, 14-Dec-2018
Black Box Net income (Q2, 2019)22.9 M
Black Box EBIT (Q2, 2019)-9.4 M
Black Box Cash, 29-Sep-201821.9 M
Black Box EV-5.2 M

Black Box Revenue Breakdown

Embed Graph

Black Box revenue breakdown by business segment: 8.9% from International Products, 77.6% from North America Services, 8.9% from North America Products and 4.7% from Other

Black Box Income Statement

Annual

USDFY, 2014FY, 2015FY, 2016FY, 2017FY, 2018

Revenue

971.7m992.4m912.7m855.7m774.6m

Revenue growth, %

2%(8%)(6%)(9%)

Cost of goods sold

105.5m103.1m97.5m612.8m559.9m

Gross profit

866.2m889.4m815.1m243.0m214.8m

Gross profit Margin, %

89%90%89%28%28%

General and administrative expense

234.4m241.4m

Operating expense total

234.4m241.4m

EBIT

(108.4m)28.6m(187.8m)(1.3m)(45.3m)

EBIT margin, %

(11%)3%(21%)0%(6%)

Interest expense

4.4m6.9m

Pre tax profit

(5.3m)(52.3m)

Income tax expense

1.6m8.2m(22.0m)1.8m47.8m

Net Income

(115.9m)15.3m(171.1m)(7.1m)(100.1m)

Quarterly

USDQ2, 2014Q3, 2014Q1, 2015Q2, 2015Q3, 2015Q1, 2016Q2, 2016Q3, 2016Q2, 2016Q1, 2016Q3, 2017Q1, 2017Q2, 2018Q3, 2018Q1, 2019Q2, 2019

EBIT

13.5m10.5m8.6m7.1m9.0m4.2m(149.9m)7.1m(6.5m)2.7m2.8m(12.9m)(7.4m)(7.9m)(4.4m)(9.4m)

Interest expense

1.4m1.2m1.1m1.0m1.2m1.4m1.1m1.2m1.1m1.2m1.1m1.2m1.8m1.7m2.6m4.2m

Pre tax profit

11.2m9.2m(9.0m)(9.8m)(7.5m)(13.9m)

Income tax expense

5.7m2.5m3.5m2.6m2.4m2.1m(21.5m)61.0k(1.5m)2.3m324.0k(4.5m)2.4m18.1m(150.0k)(7.7m)

Net Income

5.6m6.7m3.9m3.2m5.3m754.0k(129.8m)5.7m(6.1m)(476.0k)1.3m(9.7m)(11.4m)(27.9m)(7.3m)22.9m

Black Box Balance Sheet

Annual

USDY, 2010Y, 2011Y, 2012Y, 2013FY, 2014Y, 2014Y, 2015FY, 2016Y, 2016FY, 2017FY, 2018

Cash

20.9m31.2m22.4m30.7m30.8m30.8m23.5m23.5m23.5m14.2m33.5m

Accounts Receivable

128.5m114.5m

Inventories

52.2m42.7m25.4m27.0m

Current Assets

356.3m356.3m343.3m299.4m299.4m268.6m286.8m

PP&E

29.1m29.1m32.2m34.5m34.5m29.1m24.2m

Total Assets

712.0m712.0m686.3m475.8m475.8m427.1m376.3m

Accounts Payable

64.6m64.6m64.5m56.8m56.8m69.9m64.8m

Short-term debt

Current Liabilities

180.6m180.6m187.7m170.4m170.4m177.5m309.0m

Long-term debt

160.4m160.4m137.3m119.7m119.7m88.8m477.0k

Total Debt

187.6m160.4m160.4m137.3m119.7m119.7m88.8m477.0k

Total Liabilities

360.9m319.6m285.5m326.0m

Additional Paid-in Capital

492.4m492.4m498.1m501.8m501.8m506.4m510.0m

Retained Earnings

249.2m249.2m258.4m80.6m80.6m66.2m(35.7m)

Total Equity

156.2m156.2m141.6m50.3m

Debt to Equity Ratio

0.6 x0 x

Debt to Assets Ratio

0.2 x0 x

Financial Leverage

3 x3 x3 x7.5 x

Quarterly

USDQ2, 2014Q3, 2014Q1, 2015Q2, 2015Q3, 2015Q1, 2016Q2, 2016Q3, 2016Q2, 2016Q1, 2016Q3, 2017Q1, 2017Q2, 2018Q3, 2018Q1, 2019Q2, 2019

Cash

26.8m25.6m27.8m28.4m33.3m20.5m20.3m18.0m16.1m21.4m13.8m10.5m30.5m18.4m22.0m21.9m

Inventories

51.7m52.7m53.7m51.2m54.9m53.4m50.1m48.5m26.0m40.0m25.9m25.2m26.8m30.9m24.2m20.0m

Current Assets

356.0m364.3m365.4m359.6m376.1m339.5m342.2m321.7m285.8m293.4m275.0m254.0m287.3m292.9m278.5m227.6m

PP&E

29.1m28.8m29.3m29.2m30.2m32.3m32.9m34.3m33.6m34.1m30.4m28.0m25.1m25.6m22.5m19.6m

Total Assets

857.9m862.0m716.3m707.0m719.8m677.0m543.7m528.4m454.5m464.2m436.4m413.0m439.2m423.1m366.9m297.8m

Accounts Payable

66.0m60.3m69.7m61.8m64.8m66.6m58.3m57.1m61.8m57.2m58.8m61.8m71.4m74.3m67.0m44.0m

Current Liabilities

174.6m172.2m174.2m179.1m179.3m170.3m163.2m167.6m180.5m166.9m174.8m161.4m171.9m170.7m313.0m221.8m

Long-term debt

173.1m179.3m170.5m161.4m176.1m144.5m151.3m128.7m101.7m114.9m94.0m99.2m123.4m136.0m387.0k328.0k

Total Debt

173.1m179.3m170.5m161.4m176.1m144.5m151.3m128.7m101.7m114.9m94.0m99.2m123.4m136.0m387.0k328.0k

Total Liabilities

371.0m374.4m364.3m360.1m374.5m337.9m337.3m319.4m307.6m310.5m293.9m278.1m312.1m323.2m330.1m237.8m

Additional Paid-in Capital

490.6m491.4m494.7m495.7m497.0m500.3m501.1m501.0m505.0m504.1m505.7m508.6m509.7m509.8m511.0m511.4m

Retained Earnings

380.4m385.6m251.6m253.3m257.0m257.5m125.9m130.0m70.3m78.3m69.8m54.7m43.3m15.3m(45.7m)(22.8m)

Total Equity

339.1m206.4m209.0m146.9m153.7m142.6m134.8m127.1m99.9m36.8m59.9m

Debt to Equity Ratio

0.4 x0.7 x0.6 x0.7 x0.7 x0.7 x0.7 x0 x0 x

Debt to Assets Ratio

0.2 x0.2 x0.2 x0.2 x0.2 x0.2 x0.3 x0.2 x0.2 x0.2 x0.2 x0.2 x0 x0 x

Financial Leverage

2 x2.6 x2.5 x3.1 x3 x3.1 x3.1 x3.5 x4.2 x10 x5 x

Black Box Cash Flow

Annual

USDFY, 2014FY, 2015FY, 2016FY, 2017FY, 2018

Net Income

(115.9m)15.3m(171.1m)(7.1m)(100.1m)

Depreciation and Amortization

7.0m8.6m9.4m9.5m

Accounts Receivable

(2.9m)1.5m7.8m8.1m15.2m

Inventories

4.0m6.3m(672.0k)

Accounts Payable

1.8m(7.6m)12.5m(10.8m)

Cash From Operating Activities

56.3m46.5m37.2m39.9m(46.6m)

Cash From Investing Activities

(8.1m)(9.1m)(11.1m)(3.4m)(2.8m)

Cash From Financing Activities

(52.0m)(41.2m)(27.7m)(45.6m)66.6m

Interest Paid

5.5m5.5m5.9m4.1m6.0m

Income Taxes Paid

13.7m8.3m3.5m426.0k

Free Cash Flow

49.0m38.0m26.7m32.8m(51.1m)

Quarterly

USDQ2, 2014Q3, 2014Q1, 2015Q2, 2015Q3, 2015Q1, 2016Q2, 2016Q3, 2016Q2, 2016Q1, 2016Q3, 2017Q1, 2017Q2, 2018Q1, 2019Q2, 2019

Net Income

12.5m19.1m3.9m7.1m12.4m754.0k(129.1m)(123.4m)(6.6m)(476.0k)(5.3m)(9.7m)(21.1m)(7.3m)15.6m

Depreciation and Amortization

1.7m3.4m5.1m2.0m4.1m6.3m4.6m2.2m7.1m2.3m4.8m2.2m4.1m

Accounts Receivable

4.9m(14.2m)(14.5m)(9.9m)(24.1m)(1.7m)(14.3m)(10.4m)(7.6m)4.6m3.1m15.2m5.2m(11.4m)(2.9m)

Inventories

6.8m2.3m6.2m159.0k(986.0k)1.8m4.2m

Accounts Payable

5.2m(2.0m)1.1m595.0k(6.2m)(7.3m)4.9m491.0k2.4m(7.2m)1.9m7.8m(2.5m)

Cash From Operating Activities

29.5m27.9m(5.9m)9.2m9.5m(7.4m)(13.9m)14.9m15.7m10.9m24.7m(16.3m)(15.6m)(2.3m)

Cash From Investing Activities

(4.8m)(6.3m)(1.9m)(4.3m)(7.0m)(1.9m)(4.4m)(8.0m)(2.5m)(691.0k)(2.5m)(1.1m)(2.6m)(500.0k)62.4m

Cash From Financing Activities

(28.3m)(27.2m)5.3m(6.1m)1.5m6.1m14.3m(13.2m)(20.9m)(12.1m)(31.7m)12.0m33.8m(7.7m)(66.7m)

Interest Paid

2.8m4.2m1.4m2.7m5.4m1.7m3.1m3.9m1.8m862.0k2.9m1.1m2.4m2.2m5.3m

Income Taxes Paid

7.5m10.2m3.0m3.1m7.2m568.0k1.0m3.4m(818.0k)(1.5m)(209.0k)562.0k224.0k320.0k973.0k

Free Cash Flow

25.4m22.4m(7.8m)5.6m3.2m(9.3m)(18.4m)6.8m11.8m8.8m18.6m(17.4m)(18.3m)(2.8m)

Black Box Ratios

USDY, 2018

EV/EBIT

0.5 x

Financial Leverage

5 x
Report incorrect company information

Black Box Operating Metrics

Black Box's Backlog was reported to be $306.6m in FY, 2017.
Q1, 2015Q2, 2015Q3, 2015FY, 2015Q1, 2016Q2, 2016Q3, 2016FY, 2016Q1, 2017Q2, 2017Q3, 2017FY, 2017

Backlog

$408.75 m$389.92 m$352.63 m$329.94 m$377.80 m$356.31 m$345.36 m$335.53 m$308.33 m$342.56 m$331.70 m$306.62 m
Report incorrect company information

Black Box Employee Rating

2.5257 votes
Culture & Values
2.3
Work/Life Balance
2.9
Senior Management
2.1
Salary & Benefits
2.2
Career Opportunities
2.1
Source