Interactive Financial Charts Not Available

Cooper-Standard (CPS) | Financial Analysis & Statements

Cooper-Standard Holdings Inc. | Small-cap | Consumer Cyclical

$39.16

0.20%

Cooper-Standard vs O'Reilly Automotive Cooper-Standard vs AutoZone Cooper-Standard vs Adient plc Cooper-Standard vs Fox Factory Holding Cooper-Standard vs Gentherm Cooper-Standard vs S&P 500 | Market

TL;DR Income Statement Balance Sheet Cash Flow Key Ratios Peer Comparison

TL;DR: Financial Overview - Revenue, Profits & Key Metrics

Latest Quarterly: Mar 2025

Income Metrics

Revenue 667.1M

Gross Profit 77.2M 11.57%

Operating Income 24.4M 3.65%

Net Income 1.6M 0.24%

EPS (Diluted) $0.09

Balance Sheet Metrics

Total Assets 1.8B

Total Liabilities 1.9B

Shareholders Equity -122.3M

Cash Flow Metrics

Operating Cash Flow 32.8M

Free Cash Flow -32.4M

Revenue & Profitability Trend

Interactive Financial Charts Not Available

This page uses interactive financial charts and dynamic data visualization tools that require JavaScript. For detailed financial analysis:

Available Financial Data:

Income statements (annual and quarterly)
Balance sheets with asset and liability details
Cash flow statements and free cash flow analysis
Key financial ratios and performance metrics
Peer comparison and industry benchmarking

All financial data is displayed in accessible table format below. Use the table headers and structure to analyze trends and compare metrics across different periods.

Cooper-Standard Income Statement From 2020 to 2024

Metric	2024	2023	2022	2021	2020
Revenue i	2.7B	2.8B	2.5B	2.3B	2.4B
Cost of Goods Sold i	2.4B	2.5B	2.4B	2.2B	2.2B
Gross Profit i	302.9M	290.8M	129.8M	87.2M	147.5M
Gross Margin % i	11.1%	10.3%	5.1%	3.7%	6.2%
Operating Expenses
Research & Development i	-	-	-	-	-
Selling, General & Administrative i	207.6M	231.8M	202.1M	228.4M	263.8M
Other Operating Expenses i	-	-	-	-	-
Total Operating Expenses i	207.6M	231.8M	202.1M	228.4M	263.8M
Operating Income i	88.8M	52.2M	-79.1M	-148.5M	-127.9M
Operating Margin % i	3.3%	1.9%	-3.1%	-6.4%	-5.4%
Non-Operating Items
Interest Income i	-	-	-	-	-
Interest Expense i	115.6M	130.1M	78.5M	72.5M	59.2M
Other Non-Operating Income	-71.8M	-114.3M	-42.2M	-67.9M	-142.4M
Pre-tax Income i	-101.5M	-194.4M	-200.5M	-289.5M	-330.2M
Income Tax i	-23.3M	8.9M	17.3M	39.4M	-60.8M
Effective Tax Rate % i	0.0%	0.0%	0.0%	0.0%	0.0%
Net Income i	-78.1M	-203.3M	-217.8M	-328.8M	-269.4M
Net Margin % i	-2.9%	-7.2%	-8.6%	-14.1%	-11.3%
Key Metrics
EBITDA i	148.8M	157.0M	32.5M	-9.2M	25.6M
EPS (Basic) i	$-4.48	$-11.64	$-12.53	$-18.94	$-15.82
EPS (Diluted) i	$-4.48	$-11.64	$-12.53	$-18.94	$-15.82
Basic Shares Outstanding i	17564012	17355392	17190958	17045353	16913850
Diluted Shares Outstanding i	17564012	17355392	17190958	17045353	16913850

Income Statement Trend

Cooper-Standard Balance Sheet From 2020 to 2024

Metric	2024	2023	2022	2021	2020
Assets
Current Assets
Cash & Equivalents i	170.0M	154.8M	186.9M	248.0M	438.4M
Short-term Investments i	-	-	-	-	-
Accounts Receivable i	310.7M	380.6M	358.7M	317.5M	379.6M
Inventory i	142.4M	146.8M	157.8M	158.1M	143.7M
Other Current Assets	30.3M	28.9M	57.1M	73.3M	100.1M
Total Current Assets i	805.3M	900.6M	945.6M	994.9M	1.3B
Non-Current Assets
Property, Plant & Equipment i	87.3M	91.1M	94.6M	111.1M	109.8M
Goodwill i	314.7M	322.2M	331.7M	344.9M	352.2M
Intangible Assets i	33.8M	40.6M	47.6M	60.4M	67.7M
Long-term Investments	-	-	-	-	-
Other Non-Current Assets	127.1M	90.8M	90.8M	133.5M	140.2M
Total Non-Current Assets i	927.8M	971.7M	1.0B	1.2B	1.4B
Total Assets i	1.7B	1.9B	2.0B	2.2B	2.6B
Liabilities
Current Liabilities
Accounts Payable i	295.2M	334.6M	338.2M	348.1M	385.3M
Short-term Debt i	61.3M	69.3M	74.9M	78.7M	62.4M
Current Portion of Long-term Debt	-	-	-	-	-
Other Current Liabilities	-	-	-	-	-
Total Current Liabilities i	576.8M	653.2M	631.6M	597.6M	671.3M
Non-Current Liabilities
Long-term Debt i	1.1B	1.1B	1.1B	1.1B	1.1B
Deferred Tax Liabilities i	3.8M	5.2M	7.1M	8.4M	8.6M
Other Non-Current Liabilities	40.5M	52.8M	34.5M	42.4M	32.8M
Total Non-Current Liabilities i	1.3B	1.3B	1.2B	1.3B	1.3B
Total Liabilities i	1.9B	2.0B	1.9B	1.9B	2.0B
Equity
Common Stock i	17.0K	17.0K	17.0K	17.0K	17.0K
Retained Earnings i	-470.6M	-391.8M	-189.8M	25.6M	350.3M
Treasury Stock i	-	-	-	-	-
Other Equity	-	-	-	-	-
Total Shareholders Equity i	-133.4M	-89.7M	101.2M	331.4M	624.1M
Key Metrics
Total Debt i	1.2B	1.2B	1.1B	1.2B	1.1B
Working Capital i	228.5M	247.3M	314.0M	397.3M	588.4M

Balance Sheet Composition

Cooper-Standard Cash Flow Statement From 2020 to 2024

Metric	2024	2023	2022	2021	2020
Operating Activities
Net Income i	-78.1M	-203.3M	-217.8M	-328.8M	-269.4M
Depreciation & Amortization i	103.6M	109.9M	122.5M	139.0M	154.2M
Stock-Based Compensation i	9.2M	7.7M	3.3M	5.6M	10.4M
Working Capital Changes i	51.7M	24.1M	-4.8M	41.2M	-58.8M
Operating Cash Flow i	58.5M	-3.7M	-102.1M	-104.1M	-167.0M
Investing Activities
Capital Expenditures i	4.3M	0	53.3M	4.6M	1.9M
Acquisitions i	763.0K	15.4M	0	0	-17.0M
Investment Purchases i	-	-	-	-	-
Investment Sales i	-	-	-	-	-
Investing Cash Flow i	5.4M	15.8M	53.3M	4.8M	-15.1M
Financing Activities
Share Repurchases i	-	-	-	0	0
Dividends Paid i	-	-	-	-	-
Debt Issuance i	0	924.3M	0	0	245.0M
Debt Repayment i	-2.5M	-929.2M	-4.2M	-5.5M	-6.2M
Financing Cash Flow i	-9.6M	-81.1M	-4.3M	3.2M	207.7M
Free Cash Flow i	25.9M	36.5M	-107.3M	-211.6M	-107.7M
Net Change in Cash i	54.2M	-69.1M	-53.1M	-96.1M	25.6M

Cash Flow Trend

Cooper-Standard Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 22.40

Forward P/E 50.47

Price to Sales 0.25

PEG Ratio 50.47

Profitability Ratios

Profit Margin 1.08%

Operating Margin 5.56%

Return on Equity 59.04%

Return on Assets 4.07%

Financial Health

Current Ratio 1.40

Debt to Equity -11.31

Beta 2.73

Per Share Data

EPS (TTM) $1.69

Book Value per Share $-5.54

Revenue per Share $153.57

Peer Financial Comparison

Company	Market Cap	P/E Ratio	P/B Ratio	ROE	Profit Margin	Debt/Equity
cps	667.4M	22.40	-	59.04%	1.08%	-11.31
O'Reilly Automotive	91.2B	38.39	-74.53	-174.09%	14.16%	-6.75
AutoZone	72.3B	29.24	-18.21	-56.06%	13.56%	-3.17
Adient plc	2.0B	86.55	1.10	-5.80%	-1.53%	122.55
Fox Factory Holding	1.1B	161.00	1.19	-23.43%	-17.50%	83.59
Gentherm	1.1B	34.47	1.52	4.72%	2.18%	38.61

Financial data is updated regularly. All figures are in the company's reporting currency.