Go Pro

Cooper-Standard (CPS) Financials

Cooper-Standard logo
$27.73 +0.11 (+0.40%)
Closing price 07/17/2026 03:59 PM Eastern
Extended Trading
$27.63 -0.10 (-0.36%)
As of 07/17/2026 04:10 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Annual Income Statements for Cooper-Standard

Annual Income Statements for Cooper-Standard

This table shows Cooper-Standard's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
112 139 138 104 68 -268 -323 -215 -202 -79 -4.17
Consolidated Net Income / (Loss)
112 140 141 99 62 -269 -329 -218 -203 -78 -4.31
Net Income / (Loss) Continuing Operations
112 140 141 78 -321 -269 -329 -218 -121 -78 -4.31
Total Pre-Tax Income
153 195 213 70 98 -330 -289 -201 -194 -101 -24
Total Operating Income
176 247 266 110 156 -269 -209 -105 46 70 87
Total Gross Profit
587 665 671 548 359 148 87 130 291 303 328
Total Revenue
3,343 3,473 3,618 3,624 3,108 2,375 2,330 2,525 2,816 2,731 2,741
Operating Revenue
3,343 3,473 3,618 3,624 3,108 2,375 2,330 2,525 2,816 2,731 2,741
Total Cost of Revenue
2,756 2,808 2,947 3,076 2,749 2,228 2,243 2,396 2,525 2,428 2,413
Operating Cost of Revenue
2,756 2,808 2,947 3,076 2,749 2,228 2,243 2,396 2,525 2,428 2,413
Total Operating Expenses
411 418 405 459 586 416 296 235 245 233 241
Selling, General & Admin Expense
330 357 341 315 302 264 227 199 216 208 214
Amortization Expense
14 14 14 15 18 12 7.35 6.72 6.80 6.51 6.30
Other Operating Expenses / (Income)
-8.03 0.16 0.00 0.00 192 -2.83 -0.70 0.00 -0.59 -1.97 -0.10
Impairment Charge
22 1.27 15 89 23 104 26 44 4.77 0.71 0.37
Restructuring Charge
54 46 35 30 51 39 37 18 18 24 20
Other Special Charges / (Income)
- 0.00 0.00 -10 0.00 0.00 0.00 -33 0.00 -3.32 0.13
Total Other Income / (Expense), net
-23 -52 -53 -41 -58 -62 -80 -95 -159 -171 -110
Interest Expense
38 46 43 42 44 59 73 79 130 116 115
Interest & Investment Income
5.68 7.88 5.52 6.72 6.50 0.40 -1.73 -8.82 3.28 6.83 5.62
Other Income / (Expense), net
9.76 -14 -16 -5.61 -20 -2.76 -6.12 -8.17 -32 -62 -0.93
Income Tax Expense
41 54 72 -29 36 -61 39 17 8.93 -23 -19
Net Income / (Loss) Attributable to Noncontrolling Interest
-0.11 1.45 3.27 -4.55 -5.32 -1.77 -6.01 -2.41 -1.33 0.62 -0.15
Basic Earnings per Share
$6.50 $7.96 $7.76 $5.79 $3.94 ($15.82) ($18.94) ($12.53) ($11.64) ($4.48) ($0.23)
Weighted Average Basic Shares Outstanding
17.21M 17.46M 17.78M 17.89M 16.84M 16.90M 16.99M 17.11M 17.20M 17.33M 17.64M
Diluted Earnings per Share
$6.08 $7.42 $7.35 $5.66 $3.92 ($15.82) ($18.94) ($12.53) ($11.64) ($4.48) ($0.23)
Weighted Average Diluted Shares Outstanding
17.21M 17.46M 17.78M 17.89M 16.84M 16.90M 16.99M 17.11M 17.20M 17.33M 17.64M
Weighted Average Basic & Diluted Shares Outstanding
17.21M 17.46M 17.78M 17.89M 16.84M 16.90M 16.99M 17.11M 17.20M 17.33M 17.64M

Quarterly Income Statements for Cooper-Standard

This table shows Cooper-Standard's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
Net Income / (Loss) Attributable to Common Shareholders
11 -55 -32 -76 -11 40 1.55 -1.40 -7.64 3.33 -33
Consolidated Net Income / (Loss)
11 -55 -31 -76 -11 40 1.60 -1.47 -7.62 3.18 -33
Net Income / (Loss) Continuing Operations
11 27 -31 -76 -11 40 1.60 -1.47 -7.62 3.18 -33
Total Pre-Tax Income
16 -56 -27 -68 -8.03 1.83 4.31 6.61 -3.76 -31 -29
Total Operating Income
53 -4.46 3.48 11 23 32 22 37 26 0.60 24
Total Gross Profit
107 65 62 83 76 82 77 93 87 70 82
Total Revenue
736 674 676 708 685 661 667 706 696 672 686
Operating Revenue
736 674 676 708 685 661 667 706 696 672 686
Total Cost of Revenue
630 609 615 625 609 579 590 613 608 602 604
Operating Cost of Revenue
630 609 615 625 609 579 590 613 608 602 604
Total Operating Expenses
54 69 58 72 53 50 55 56 61 70 58
Selling, General & Admin Expense
50 59 55 52 50 50 51 51 55 57 53
Amortization Expense
1.66 1.66 1.66 1.61 1.63 1.62 1.61 1.71 1.75 1.24 1.22
Impairment Charge
0.00 4.11 0.00 0.00 0.00 0.71 0.00 0.00 0.00 0.37 0.00
Restructuring Charge
2.05 5.09 1.13 18 1.52 3.17 2.11 2.85 3.54 11 4.63
Other Special Charges / (Income)
0.00 - 0.00 - - -3.32 0.00 0.00 0.00 0.13 0.00
Total Other Income / (Expense), net
-37 31 -31 -79 -32 -30 -18 -31 -30 -31 -53
Interest Expense
0.00 48 0.00 0.00 0.00 116 0.00 0.00 0.00 115 24
Interest & Investment Income
-33 100 -27 -27 -28 89 -27 -27 -27 87 -27
Other Income / (Expense), net
-3.82 -21 -3.65 -52 -3.64 -3.29 8.88 -3.67 -2.86 -3.29 -2.11
Income Tax Expense
4.34 -0.53 4.13 8.08 2.86 -38 2.70 8.08 3.86 -34 4.20
Net Income / (Loss) Attributable to Noncontrolling Interest
0.02 -0.02 0.35 0.06 0.16 0.04 0.05 -0.07 0.02 -0.15 0.04
Basic Earnings per Share
$0.65 ($3.11) ($1.81) ($4.34) ($0.63) $2.30 $0.09 ($0.08) ($0.43) $0.19 ($1.85)
Weighted Average Basic Shares Outstanding
17.20M 17.20M 17.29M 17.32M 17.33M 17.33M 17.55M 17.63M 17.64M 17.64M 17.76M
Diluted Earnings per Share
$0.65 ($3.11) ($1.81) ($4.34) ($0.63) $2.30 $0.09 ($0.08) ($0.43) $0.19 ($1.85)
Weighted Average Diluted Shares Outstanding
17.20M 17.20M 17.29M 17.32M 17.33M 17.33M 17.55M 17.63M 17.64M 17.64M 17.76M
Weighted Average Basic & Diluted Shares Outstanding
17.20M 17.20M 17.29M 17.32M 17.33M 17.33M 17.55M 17.63M 17.64M 17.64M 17.76M

Annual Cash Flow Statements for Cooper-Standard

This table details how cash moves in and out of Cooper-Standard's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
111 104 35 -251 94 82 -192 -58 -30 16 21
Net Cash From Operating Activities
270 365 313 149 98 -16 -116 -36 117 76 64
Net Cash From Continuing Operating Activities
270 365 313 171 403 -16 -116 -36 117 76 64
Net Income / (Loss) Continuing Operations
112 140 141 99 0.00 -269 -329 -218 -203 -78 -4.31
Consolidated Net Income / (Loss)
112 140 141 99 - -269 -329 -218 -203 -78 -4.31
Depreciation Expense
101 109 124 132 134 143 132 116 103 97 92
Amortization Expense
14 14 14 15 18 12 7.35 6.72 6.80 6.51 6.30
Non-Cash Adjustments To Reconcile Net Income
9.57 26 47 108 225 119 72 29 168 58 15
Changes in Operating Assets and Liabilities, net
35 77 -13 -183 26 -20 1.93 30 43 -7.33 -44
Net Cash From Investing Activities
-166 -198 -201 -383 84 -107 -91 -18 -65 -45 -46
Net Cash From Continuing Investing Activities
-166 130 -201 -383 84 -73 -91 -18 -65 -45 -46
Purchase of Property, Plant & Equipment
-166 -164 -187 -218 -164 -92 -96 -71 -81 -50 -48
Sale of Property, Plant & Equipment
- - - - - 1.20 4.62 53 0.00 4.33 0.00
Divestitures
34 - 0.00 0.00 243 17 0.00 0.00 15 0.76 2.56
Other Investing Activities, net
5.07 3.58 -13 6.73 5.59 0.73 0.23 -0.03 0.42 0.29 0.00
Net Cash From Financing Activities
-12 -63 -76 -14 -84 208 3.21 -4.27 -81 -9.65 -3.97
Net Cash From Continuing Financing Activities
-12 -63 -76 -13 -84 208 3.21 -4.27 -81 -9.65 -3.97
Repayment of Debt
-18 -25 -20 -5.62 0.55 -37 10 -4.31 -1,005 -9.07 -2.24
Repurchase of Common Equity
0.00 -24 -55 -60 -37 0.00 -6.28 0.00 0.00 0.00 0.00
Payment of Dividends
- - - - - - - 0.66 -0.44 0.04 0.00
Issuance of Debt
0.29 393 11 65 -40 245 0.00 0.00 924 0.00 0.00
Other Financing Activities, net
5.99 -407 -11 -14 -7.58 -0.54 -0.80 -0.61 -0.21 -0.61 -1.73
Effect of Exchange Rate Changes
19 -0.67 -1.48 -3.02 -3.39 -3.07 11 -0.01 -0.92 -5.97 6.35
Cash Interest Paid
39 39 47 45 48 56 73 80 79 102 114
Cash Income Taxes Paid
56 38 37 32 24 1.68 6.74 -56 10 19 9.05

Quarterly Cash Flow Statements for Cooper-Standard

This table details how cash moves in and out of Cooper-Standard's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
Net Change in Cash & Equivalents
133 -51 -36 -26 16 62 -30 -21 28 44 -77
Net Cash From Operating Activities
20 80 -14 -12 28 75 -15 -16 39 56 -69
Net Cash From Continuing Operating Activities
20 80 -14 -12 28 75 -15 -16 39 56 -69
Net Income / (Loss) Continuing Operations
11 -55 -31 -76 -11 40 1.60 -1.47 -7.62 3.18 -33
Consolidated Net Income / (Loss)
11 -55 -31 -76 -11 40 1.60 -1.47 -7.62 3.18 -33
Depreciation Expense
26 25 25 24 24 24 22 23 23 24 22
Amortization Expense
1.66 1.66 1.66 1.61 1.63 1.62 1.61 1.71 1.75 1.24 1.22
Non-Cash Adjustments To Reconcile Net Income
18 36 8.79 53 0.78 -6.43 6.32 4.07 7.24 1.20 27
Changes in Operating Assets and Liabilities, net
-36 72 -18 -15 12 16 -47 -43 14 27 -86
Net Cash From Investing Activities
-2.35 -17 -17 -11 -11 -6.39 -15 -7.60 -11 -12 -24
Net Cash From Continuing Investing Activities
-2.35 -17 -17 -11 -11 -6.39 -15 -7.60 -11 -12 -24
Purchase of Property, Plant & Equipment
-16 -18 -17 -11 -11 -11 -18 -7.77 -11 -12 -24
Sale of Property, Plant & Equipment
- - 0.00 - - 4.33 0.00 - - - 0.00
Divestitures
15 - 0.00 - - 0.76 2.38 0.18 - - 0.00
Other Investing Activities, net
-1.28 0.07 0.17 0.08 0.05 - 0.01 -0.01 - - 0.00
Net Cash From Financing Activities
118 -121 -1.21 -2.28 -3.30 -2.86 -2.46 -1.89 0.57 -0.18 16
Net Cash From Continuing Financing Activities
118 -121 -1.21 -2.28 -3.30 -2.86 -2.46 -1.89 0.57 -0.18 16
Repayment of Debt
-0.87 -0.07 -0.66 -2.26 -3.26 -2.89 -0.79 -1.89 0.61 -0.18 -1,071
Issuance of Debt
119 -120 0.00 - - - 0.00 - - - 1,091
Other Financing Activities, net
-0.01 - -0.55 -0.02 -0.04 - -1.68 -0.01 -0.04 - -2.94
Effect of Exchange Rate Changes
-3.74 7.39 -3.86 -0.73 2.01 -3.40 2.12 4.30 -0.18 0.10 -0.70

Annual Balance Sheets for Cooper-Standard

This table presents Cooper-Standard's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
2,304 2,492 2,726 2,624 2,636 2,612 2,226 1,964 1,872 1,733 1,833
Total Current Assets
1,189 1,296 1,427 1,250 1,202 1,260 995 946 901 805 881
Cash & Equivalents
378 480 516 265 360 438 248 187 155 170 192
Accounts Receivable
455 461 494 419 423 380 317 359 381 311 334
Inventories, net
150 146 170 176 143 144 158 158 147 142 154
Prepaid Expenses
30 37 33 37 34 30 26 31 28 26 24
Current Deferred & Refundable Income Taxes
- - - - 33 86 83 58 81 57 47
Other Current Assets
176 172 213 250 209 182 162 153 109 100 130
Plant, Property, & Equipment, net
765 832 952 984 988 892 784 643 608 539 524
Total Noncurrent Assets
349 363 347 390 445 460 447 375 363 389 429
Goodwill
149 167 172 144 142 142 142 142 141 140 141
Intangible Assets
71 81 69 100 84 68 60 48 41 34 29
Other Noncurrent Operating Assets
80 68 72 76 162 184 217 166 158 151 259
Total Liabilities & Shareholders' Equity
2,304 2,492 2,726 2,624 2,636 2,612 2,226 1,964 1,872 1,733 1,833
Total Liabilities
1,689 1,770 1,871 1,773 1,760 1,988 1,895 1,862 1,962 1,866 1,925
Total Current Liabilities
681 759 827 820 720 671 598 632 653 577 678
Short-Term Debt
45 33 35 101 61 41 56 54 51 42 86
Accounts Payable
401 475 523 452 426 385 348 338 335 295 337
Accrued Expenses
108 106 146 103 120 111 101 119 117 117 114
Dividends Payable
- - - - - - - - - - 0.00
Current Employee Benefit Liabilities
128 145 123 93 88 113 69 99 132 104 122
Other Current Liabilities
- - - 0.00 24 22 23 21 19 19 18
Total Noncurrent Liabilities
1,008 1,011 1,044 952 1,040 1,317 1,298 1,231 1,309 1,290 1,246
Long-Term Debt
732 729 723 730 746 983 981 982 1,045 1,058 1,018
Capital Lease Obligations
- - - - - - - 78 76 72 70
Noncurrent Employee Benefit Liabilities
229 227 242 180 188 202 173 129 130 116 118
Other Noncurrent Operating Liabilities
41 45 69 37 94 123 135 35 53 41 40
Total Equity & Noncontrolling Interests
615 722 855 851 876 624 331 101 -90 -133 -92
Total Preferred & Common Equity
603 697 827 825 856 607 325 108 -81 -126 -83
Total Common Equity
603 697 827 825 856 607 325 108 -81 -126 -83
Common Stock
514 514 513 502 490 499 505 508 512 518 524
Retained Earnings
307 426 511 569 619 350 26 -190 -392 -471 -475
Accumulated Other Comprehensive Income / (Loss)
-217 -243 -198 -246 -254 -242 -205 -210 -202 -173 -133
Noncontrolling Interest
11 24 29 27 20 17 6.48 -6.52 -8.43 -7.60 -8.09

Quarterly Balance Sheets for Cooper-Standard

This table presents Cooper-Standard's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026
Period end date 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026
Total Assets
2,029 1,844 1,767 1,798 1,800 1,820 1,862 1,853
Total Current Assets
1,064 893 837 872 879 885 945 903
Cash & Equivalents
205 114 94 108 140 122 148 118
Accounts Receivable
451 382 367 386 357 371 382 378
Inventories, net
181 173 172 177 173 181 198 185
Prepaid Expenses
29 25 27 33 25 26 28 24
Current Deferred & Refundable Income Taxes
12 62 62 55 56 57 57 41
Other Current Assets
187 138 115 113 127 128 133 157
Plant, Property, & Equipment, net
609 588 568 565 532 534 522 512
Total Noncurrent Assets
356 363 362 360 389 400 394 438
Goodwill
141 141 141 141 140 141 141 141
Intangible Assets
42 39 37 36 33 32 30 28
Other Noncurrent Operating Assets
174 184 184 184 215 228 223 270
Total Liabilities & Shareholders' Equity
2,029 1,844 1,767 1,798 1,800 1,820 1,862 1,853
Total Liabilities
2,086 1,968 1,928 1,961 1,922 1,925 1,972 1,977
Total Current Liabilities
805 659 618 648 637 634 683 645
Short-Term Debt
169 50 50 49 43 42 43 44
Accounts Payable
373 356 334 332 348 357 367 365
Accrued Expenses
130 126 114 136 99 109 111 113
Dividends Payable
- - - - 32 5.10 32 0.00
Current Employee Benefit Liabilities
114 108 101 111 96 102 112 104
Other Current Liabilities
19 19 20 19 19 19 18 19
Total Noncurrent Liabilities
1,281 1,309 1,310 1,312 1,285 1,291 1,289 1,332
Long-Term Debt
1,029 1,052 1,057 1,058 1,058 1,059 1,060 1,100
Capital Lease Obligations
70 79 76 74 72 71 68 80
Noncurrent Employee Benefit Liabilities
130 127 126 129 119 127 127 116
Other Noncurrent Operating Liabilities
52 51 51 51 37 34 34 36
Total Equity & Noncontrolling Interests
-57 -124 -161 -163 -122 -105 -110 -123
Total Preferred & Common Equity
-49 -116 -153 -155 -115 -98 -102 -115
Total Common Equity
-49 -116 -153 -155 -115 -98 -102 -115
Common Stock
510 513 515 516 518 520 521 524
Retained Earnings
-337 -423 -500 -511 -469 -470 -478 -508
Accumulated Other Comprehensive Income / (Loss)
-223 -205 -168 -160 -164 -147 -145 -131
Noncontrolling Interest
-8.19 -7.94 -7.83 -7.95 -7.59 -7.77 -7.79 -8.17

Annual Metrics And Ratios for Cooper-Standard

This table displays calculated financial ratios and metrics derived from Cooper-Standard's official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
3.05% 3.89% 4.17% 0.17% -14.23% -23.58% -1.90% 8.38% 11.50% -3.02% 0.37%
EBITDA Growth
10.76% 18.65% 9.10% -35.28% 14.50% -140.72% 34.99% 112.21% 1,234.79% -10.73% 65.60%
EBIT Growth
17.24% 25.72% 7.28% -58.18% 29.80% -299.73% 20.72% 47.42% 112.63% -48.71% 1,068.29%
NOPAT Growth
51.64% 38.67% -0.83% -11.21% -37.08% -290.51% 22.18% 49.78% 143.84% 51.69% 24.03%
Net Income Growth
145.79% 25.65% 0.57% -29.87% -37.19% -532.99% -22.08% 33.77% 6.65% 61.57% 94.48%
EPS Growth
154.39% 22.04% -0.94% -22.99% -30.74% -503.57% -19.72% 33.84% 7.10% 61.51% 94.87%
Operating Cash Flow Growth
58.07% 35.17% -14.33% -52.29% -34.60% -116.31% -624.93% 68.70% 424.42% -34.88% -15.62%
Free Cash Flow Firm Growth
26.06% 5.53% -55.36% -255.64% 222.14% -145.86% 21.74% 132.21% 620.73% -19.14% -64.41%
Invested Capital Growth
-4.67% -0.97% 9.23% 26.20% -4.39% -8.68% -7.37% -8.21% -9.80% -6.32% 2.57%
Revenue Q/Q Growth
2.66% 0.61% 1.75% -1.92% -4.33% -1.22% -3.94% 1.94% 0.87% -0.47% 0.43%
EBITDA Q/Q Growth
-1.65% 9.84% 5.87% -36.94% 1.80% 30.39% -151.52% 66.14% 24.19% 90.39% -14.72%
EBIT Q/Q Growth
-3.31% 14.79% 5.84% -58.23% 1.89% 16.51% -24.53% 7.66% 226.65% 115.63% -26.65%
NOPAT Q/Q Growth
37.31% 10.19% -4.62% -20.92% -30.14% 11.93% -23.81% 11.08% 882.52% 107.59% -85.87%
Net Income Q/Q Growth
43.64% 8.02% -0.27% -39.93% -36.94% 13.77% -30.61% 6.89% 14.13% 54.98% -113.17%
EPS Q/Q Growth
43.06% 6.92% 0.55% -35.75% -37.78% 12.40% -30.35% 6.63% 14.73% 54.70% -112.23%
Operating Cash Flow Q/Q Growth
40.60% 6.72% 8.52% -47.77% -3.55% -138.62% -14.49% -151.36% 891.69% -6.07% -22.28%
Free Cash Flow Firm Q/Q Growth
42.17% -1.02% -18.30% -268.47% 82.11% -296.54% 34.08% -84.66% 518.85% -9.77% -90.30%
Invested Capital Q/Q Growth
-13.44% -12.16% -10.50% 2.81% -5.47% 0.29% -4.62% 5.84% -7.85% -4.62% -5.73%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
17.56% 19.14% 18.55% 15.13% 11.55% 6.21% 3.74% 5.14% 10.33% 11.09% 11.95%
EBITDA Margin
8.98% 10.25% 10.74% 6.94% 9.26% -4.93% -3.27% 0.37% 4.41% 4.06% 6.70%
Operating Margin
5.26% 7.12% 7.36% 3.04% 5.02% -11.31% -8.97% -4.16% 1.63% 2.56% 3.16%
EBIT Margin
5.55% 6.72% 6.92% 2.89% 4.37% -11.43% -9.24% -4.48% 0.51% 0.27% 3.13%
Profit (Net Income) Margin
3.34% 4.04% 3.90% 2.73% 2.00% -11.34% -14.11% -8.62% -7.22% -2.86% -0.16%
Tax Burden Percent
73.06% 72.11% 66.39% 142.21% 63.29% 81.57% 113.61% 108.62% 104.60% 76.99% 18.34%
Interest Burden Percent
82.41% 83.45% 84.98% 66.52% 72.33% 121.65% 134.50% 177.17% -1,359.51% -1,383.85% -27.45%
Effective Tax Rate
26.94% 27.89% 33.61% -42.21% 36.71% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
12.36% 17.65% 16.81% 12.64% 7.29% -14.85% -12.57% -6.84% 3.30% 5.44% 6.89%
ROIC Less NNEP Spread (ROIC-NNEP)
8.69% 6.59% 3.31% -2.27% -0.15% -30.59% -39.13% -23.66% -20.94% -7.14% 0.35%
Return on Net Nonoperating Assets (RNNOA)
6.78% 3.36% 1.10% -1.03% -0.09% -21.07% -56.27% -93.86% -3,551.88% 64.60% -3.05%
Return on Equity (ROE)
19.15% 21.01% 17.91% 11.61% 7.20% -35.91% -68.83% -100.70% -3,548.58% 70.04% 3.84%
Cash Return on Invested Capital (CROIC)
17.14% 18.63% 7.99% -10.53% 11.78% -5.78% -4.92% 1.72% 13.60% 11.97% 4.35%
Operating Return on Assets (OROA)
8.38% 9.73% 9.60% 3.91% 5.17% -10.35% -8.90% -5.40% 0.75% 0.41% 4.80%
Return on Assets (ROA)
5.05% 5.86% 5.41% 3.70% 2.37% -10.27% -13.59% -10.40% -10.60% -4.33% -0.24%
Return on Common Equity (ROCE)
18.90% 20.45% 17.31% 11.23% 7.01% -35.03% -67.14% -100.71% -8,179.48% 65.01% 3.57%
Return on Equity Simple (ROE_SIMPLE)
18.52% 20.14% 17.09% 12.01% 7.27% -44.37% -101.22% -202.20% 0.00% 62.12% 0.00%
Net Operating Profit after Tax (NOPAT)
128 178 177 157 99 -188 -146 -74 32 49 61
NOPAT Margin
3.84% 5.13% 4.88% 4.33% 3.18% -7.92% -6.28% -2.91% 1.14% 1.79% 2.21%
Net Nonoperating Expense Percent (NNEP)
3.67% 11.06% 13.51% 14.91% 7.44% 15.74% 26.57% 16.82% 24.23% 12.58% 6.54%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - -6.05% 2.98% 4.71% 5.60%
Cost of Revenue to Revenue
82.44% 80.86% 81.45% 84.87% 88.45% 93.79% 96.26% 94.86% 89.67% 88.91% 88.05%
SG&A Expenses to Revenue
9.87% 10.27% 9.42% 8.69% 9.73% 11.10% 9.75% 7.90% 7.66% 7.60% 7.82%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
12.30% 12.03% 11.19% 12.66% 18.86% 17.52% 12.72% 9.30% 8.69% 8.54% 8.79%
Earnings before Interest and Taxes (EBIT)
186 233 250 105 136 -271 -215 -113 14 7.33 86
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
300 356 388 251 288 -117 -76 9.31 124 111 184
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
2.24 2.62 2.60 1.34 0.65 0.96 1.17 1.44 0.00 0.00 0.00
Price to Tangible Book Value (P/TBV)
3.53 4.07 3.67 1.90 0.89 1.47 3.12 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
0.40 0.53 0.59 0.30 0.18 0.25 0.16 0.06 0.12 0.09 0.21
Price to Earnings (P/E)
12.09 13.13 15.57 10.66 8.27 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
8.27% 7.62% 6.42% 9.38% 12.09% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
1.74 2.12 2.20 1.23 0.78 0.98 1.05 1.05 1.45 1.42 1.74
Enterprise Value to Revenue (EV/Rev)
0.53 0.61 0.67 0.47 0.33 0.50 0.50 0.43 0.48 0.45 0.57
Enterprise Value to EBITDA (EV/EBITDA)
5.88 5.99 6.23 6.75 3.57 0.00 0.00 115.55 10.82 11.09 8.46
Enterprise Value to EBIT (EV/EBIT)
9.50 9.14 9.66 16.21 7.55 0.00 0.00 0.00 94.05 167.66 18.14
Enterprise Value to NOPAT (EV/NOPAT)
13.73 11.97 13.69 10.82 10.40 0.00 0.00 0.00 41.73 25.15 25.63
Enterprise Value to Operating Cash Flow (EV/OCF)
6.52 5.83 7.72 11.36 10.50 0.00 0.00 0.00 11.47 16.10 24.11
Enterprise Value to Free Cash Flow (EV/FCFF)
9.90 11.34 28.81 0.00 6.43 0.00 0.00 58.30 10.12 11.44 40.61
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
1.27 1.06 0.89 0.98 0.92 1.64 3.13 11.01 -13.06 -8.79 -12.82
Long-Term Debt to Equity
1.19 1.01 0.85 0.86 0.85 1.57 2.96 10.47 -12.50 -8.47 -11.88
Financial Leverage
0.78 0.51 0.33 0.45 0.57 0.69 1.44 3.97 169.65 -9.05 -8.82
Leverage Ratio
3.79 3.59 3.31 3.13 3.04 3.50 5.06 9.69 334.74 -16.16 -15.85
Compound Leverage Factor
3.13 2.99 2.81 2.09 2.20 4.26 6.81 17.16 -4,550.88 223.63 4.35
Debt to Total Capital
55.86% 51.39% 47.00% 49.40% 47.97% 62.12% 75.78% 91.67% 108.29% 112.84% 108.46%
Short-Term Debt to Total Capital
3.27% 2.25% 2.16% 6.02% 3.65% 2.47% 4.10% 4.46% 4.69% 4.08% 7.95%
Long-Term Debt to Total Capital
52.59% 49.13% 44.83% 43.37% 44.32% 59.65% 71.68% 87.22% 103.61% 108.75% 100.50%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.82% 1.65% 1.77% 1.59% 1.18% 1.03% 0.47% -0.54% -0.78% -0.73% -0.75%
Common Equity to Total Capital
43.33% 46.97% 51.23% 49.02% 50.85% 36.85% 23.75% 8.87% -7.51% -12.11% -7.71%
Debt to EBITDA
2.59 2.14 1.95 3.31 2.81 -8.73 -13.60 119.67 9.43 10.57 6.40
Net Debt to EBITDA
1.33 0.79 0.62 2.25 1.56 -4.99 -10.35 99.59 8.19 9.04 5.35
Long-Term Debt to EBITDA
2.44 2.05 1.86 2.90 2.59 -8.38 -12.87 113.86 9.03 10.19 5.93
Debt to NOPAT
6.05 4.28 4.29 5.30 8.18 -5.44 -7.08 -15.15 36.37 23.98 19.37
Net Debt to NOPAT
3.11 1.59 1.37 3.61 4.54 -3.11 -5.39 -12.61 31.57 20.50 16.21
Long-Term Debt to NOPAT
5.70 4.09 4.09 4.65 7.56 -5.23 -6.70 -14.42 34.80 23.11 17.95
Altman Z-Score
2.65 2.82 2.85 2.39 2.09 1.20 1.08 1.20 1.50 1.44 1.60
Noncontrolling Interest Sharing Ratio
1.29% 2.68% 3.36% 3.23% 2.69% 2.45% 2.46% -0.01% -130.50% 7.19% 6.98%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.75 1.71 1.73 1.52 1.67 1.88 1.66 1.50 1.38 1.40 1.30
Quick Ratio
1.22 1.24 1.22 0.83 1.09 1.22 0.95 0.86 0.82 0.83 0.78
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
178 188 84 -131 160 -73 -57 18 133 108 38
Operating Cash Flow to CapEx
162.62% 222.35% 167.62% 68.50% 59.40% -17.59% -126.25% -202.39% 145.25% 165.41% 133.72%
Free Cash Flow to Firm to Interest Expense
4.65 4.04 1.95 -3.13 3.62 -1.24 -0.79 0.23 1.02 0.93 0.33
Operating Cash Flow to Interest Expense
7.05 7.86 7.26 3.58 2.21 -0.27 -1.59 -0.46 0.90 0.66 0.56
Operating Cash Flow Less CapEx to Interest Expense
2.72 4.33 2.93 -1.64 -1.51 -1.80 -2.85 -0.69 0.28 0.26 0.14
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
1.51 1.45 1.39 1.35 1.18 0.91 0.96 1.21 1.47 1.51 1.54
Accounts Receivable Turnover
8.03 7.59 7.58 7.94 7.39 5.92 6.69 7.47 7.62 7.90 8.50
Inventory Turnover
17.43 18.97 18.61 17.79 17.24 15.52 14.86 15.17 16.58 16.79 16.27
Fixed Asset Turnover
4.51 4.35 4.05 3.74 3.15 2.53 2.78 3.54 4.50 4.76 5.16
Accounts Payable Turnover
7.62 6.41 5.90 6.31 6.26 5.49 6.12 6.98 7.51 7.71 7.63
Days Sales Outstanding (DSO)
45.43 48.12 48.15 45.96 49.42 61.67 54.59 48.86 47.91 46.20 42.95
Days Inventory Outstanding (DIO)
20.94 19.24 19.61 20.52 21.18 23.52 24.56 24.06 22.01 21.74 22.43
Days Payable Outstanding (DPO)
47.88 56.93 61.85 57.89 58.31 66.46 59.67 52.29 48.63 47.34 47.83
Cash Conversion Cycle (CCC)
18.49 10.43 5.91 8.59 12.29 18.73 19.47 20.64 21.30 20.60 17.55
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
1,014 1,005 1,097 1,385 1,324 1,209 1,120 1,028 927 869 891
Invested Capital Turnover
3.22 3.44 3.44 2.92 2.29 1.88 2.00 2.35 2.88 3.04 3.11
Increase / (Decrease) in Invested Capital
-50 -9.85 93 288 -61 -115 -89 -92 -101 -59 22
Enterprise Value (EV)
1,764 2,132 2,418 1,697 1,026 1,188 1,176 1,075 1,345 1,229 1,554
Market Capitalization
1,353 1,825 2,148 1,104 558 586 381 155 336 235 579
Book Value per Share
$34.62 $39.50 $47.15 $46.40 $50.85 $35.93 $19.12 $6.30 ($4.73) ($7.26) ($4.73)
Tangible Book Value per Share
$22.00 $25.41 $33.41 $32.72 $37.39 $23.51 $7.19 ($4.79) ($15.27) ($17.32) ($14.35)
Total Capital
1,393 1,485 1,613 1,683 1,684 1,648 1,368 1,215 1,082 1,039 1,083
Total Debt
778 763 758 831 808 1,023 1,037 1,114 1,172 1,172 1,174
Total Long-Term Debt
732 729 723 730 746 983 981 1,060 1,121 1,130 1,088
Net Debt
400 283 242 566 448 585 789 927 1,017 1,002 983
Capital Expenditures (CapEx)
166 164 187 218 164 91 91 18 81 46 48
Debt-free, Cash-free Net Working Capital (DFCFNWC)
175 90 119 266 184 191 205 181 143 101 97
Debt-free Net Working Capital (DFNWC)
554 570 635 531 544 629 453 368 298 271 289
Net Working Capital (NWC)
508 537 600 429 482 588 397 314 247 228 203
Net Nonoperating Expense (NNE)
17 38 35 58 37 81 182 144 236 127 65
Net Nonoperating Obligations (NNO)
400 283 242 533 448 585 789 927 1,017 1,002 983
Total Depreciation and Amortization (D&A)
114 123 138 147 152 154 139 122 110 104 98
Debt-free, Cash-free Net Working Capital to Revenue
5.24% 2.60% 3.28% 7.33% 5.93% 8.03% 8.81% 7.18% 5.09% 3.69% 3.54%
Debt-free Net Working Capital to Revenue
16.56% 16.42% 17.54% 14.64% 17.49% 26.49% 19.46% 14.58% 10.58% 9.92% 10.54%
Net Working Capital to Revenue
15.20% 15.46% 16.58% 11.85% 15.52% 24.77% 17.05% 12.43% 8.78% 8.37% 7.40%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$6.50 $7.96 $7.61 $6.02 $3.94 ($15.82) ($18.94) ($12.53) ($11.64) ($4.48) ($0.23)
Adjusted Weighted Average Basic Shares Outstanding
17.53M 17.70M 17.91M 17.44M 16.84M 16.90M 16.99M 17.11M 17.20M 17.33M 17.64M
Adjusted Diluted Earnings per Share
$6.08 $7.42 $7.21 $5.89 $3.92 ($15.82) ($18.94) ($12.53) ($11.64) ($4.48) ($0.23)
Adjusted Weighted Average Diluted Shares Outstanding
17.53M 17.70M 17.91M 17.44M 16.84M 16.90M 16.99M 17.11M 17.20M 17.33M 17.64M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
17.53M 17.70M 17.91M 17.44M 16.84M 16.90M 16.99M 17.11M 17.20M 17.33M 17.64M
Normalized Net Operating Profit after Tax (NOPAT)
184 212 210 153 146 -87 -103 -53 48 64 75
Normalized NOPAT Margin
5.49% 6.11% 5.80% 4.22% 4.69% -3.68% -4.40% -2.12% 1.71% 2.33% 2.73%
Pre Tax Income Margin
4.58% 5.61% 5.88% 1.92% 3.16% -13.90% -12.42% -7.94% -6.90% -3.72% -0.86%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
4.84 5.02 5.80 2.51 3.08 -4.59 -2.97 -1.44 0.11 0.06 0.75
NOPAT to Interest Expense
3.35 3.83 4.10 3.76 2.24 -3.18 -2.02 -0.94 0.25 0.42 0.53
EBIT Less CapEx to Interest Expense
0.51 1.48 1.47 -2.71 -0.65 -6.12 -4.23 -1.67 -0.51 -0.34 0.33
NOPAT Less CapEx to Interest Expense
-0.99 0.30 -0.23 -1.46 -1.49 -4.71 -3.28 -1.16 -0.37 0.02 0.11
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.30% -0.22% 0.05% 0.00%
Augmented Payout Ratio
0.00% 16.95% 39.03% 60.53% 58.75% 0.00% -1.91% 0.30% -0.22% 0.05% 0.00%

Quarterly Metrics And Ratios for Cooper-Standard

This table displays calculated financial ratios and metrics derived from Cooper-Standard's official financial filings.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
DEI Shares Outstanding
17,197,479.00 17,197,479.00 17,197,479.00 17,290,145.00 17,318,907.00 - 17,326,531.00 17,548,147.00 17,633,413.00 - 17,637,009.00
DEI Adjusted Shares Outstanding
17,197,479.00 17,197,479.00 17,197,479.00 17,290,145.00 17,318,907.00 - 17,326,531.00 17,548,147.00 17,633,413.00 - 17,637,009.00
DEI Earnings Per Adjusted Shares Outstanding
0.66 -3.21 -1.84 -4.41 -0.64 - 0.09 -0.08 -0.43 - -1.89
Growth Metrics
- - - - - - - - - - -
Revenue Growth
12.00% 3.74% -0.88% -2.12% -6.89% -1.91% -1.38% -0.34% 1.48% 1.76% 2.89%
EBITDA Growth
267.21% 104.75% 175.91% -139.68% -39.85% 4,794.99% 109.06% 490.23% 5.99% -58.98% -18.21%
EBIT Growth
592.61% 49.78% 99.10% -519.32% -59.39% 210.14% 18,863.86% 182.44% 19.02% -109.48% -29.55%
NOPAT Growth
641.38% 90.26% 124.11% -9.26% -56.91% 22,383.79% 239.81% -206.51% 12.76% -99.94% 103.26%
Net Income Growth
134.27% 37.76% 76.12% -168.06% -195.70% 172.97% 105.12% 98.07% 30.04% -92.11% -2,176.53%
EPS Growth
134.21% 39.26% 76.09% -169.57% -196.92% 173.96% 104.97% 98.16% 31.75% -91.74% -2,155.56%
Operating Cash Flow Growth
302.13% 408.88% -146.74% 9.19% 36.12% -6.20% -4.59% -29.69% 38.66% -24.73% -365.65%
Free Cash Flow Firm Growth
-98.41% 62.99% 6.90% 644.16% 3,505.05% 673.54% -82.59% -138.58% -114.24% -102.91% -360.16%
Invested Capital Growth
3.61% -9.80% -5.00% -7.12% -9.50% -6.32% -0.08% 2.38% 3.79% 2.57% 4.29%
Revenue Q/Q Growth
1.70% -8.48% 0.41% 4.72% -3.25% -3.59% 0.96% 5.83% -1.48% -3.33% 2.08%
EBITDA Q/Q Growth
102.62% -98.56% 2,294.99% -156.65% 407.12% 17.48% 2.29% 5.74% -16.59% -54.53% 103.95%
EBIT Q/Q Growth
402.33% -152.86% 99.36% -24,460.24% 148.65% 43.35% 9.54% 7.91% -29.77% -111.42% 913.98%
NOPAT Q/Q Growth
343.41% -108.20% 178.02% 220.01% 110.57% 4,138.38% -98.81% -200.30% 322.92% -97.75% 3,943.19%
Net Income Q/Q Growth
140.05% -584.64% 43.25% -143.33% 85.70% 469.54% -96.02% -191.95% -417.38% 141.70% -1,146.76%
EPS Q/Q Growth
140.37% -578.46% 41.80% -139.78% 85.48% 465.08% -96.09% -188.89% -437.50% 144.19% -1,073.68%
Operating Cash Flow Q/Q Growth
254.71% 289.24% -117.82% 15.40% 331.91% 168.21% -119.88% -4.91% 347.93% 45.61% -222.95%
Free Cash Flow Firm Q/Q Growth
-70.70% 3,040.47% -46.62% 51.48% 41.97% 573.85% -98.80% -435.69% 47.59% -37.54% -7.51%
Invested Capital Q/Q Growth
0.69% -7.85% 1.67% -1.54% -1.89% -4.62% 8.44% 0.89% -0.55% -5.73% 10.26%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
14.47% 9.60% 9.11% 11.71% 11.13% 12.41% 11.57% 13.18% 12.53% 10.43% 12.01%
EBITDA Margin
10.33% 0.16% 3.89% -2.10% 6.68% 8.13% 8.24% 8.23% 6.97% 3.28% 6.55%
Operating Margin
7.15% -0.66% 0.51% 1.57% 3.42% 4.80% 3.34% 5.28% 3.81% 0.09% 3.51%
EBIT Margin
6.64% -3.83% -0.02% -5.76% 2.89% 4.30% 4.67% 4.76% 3.39% -0.40% 3.20%
Profit (Net Income) Margin
1.55% -8.19% -4.63% -10.75% -1.59% 6.09% 0.24% -0.21% -1.10% 0.47% -4.85%
Tax Burden Percent
72.41% 99.05% 115.20% 111.86% 135.62% 2,194.87% 37.21% -22.29% 202.85% -10.36% 114.44%
Interest Burden Percent
32.19% 215.74% 16,371.69% 167.04% -40.49% 6.45% 13.82% 19.66% -15.91% 1,137.80% -132.46%
Effective Tax Rate
27.59% 0.00% 0.00% 0.00% 0.00% -2,094.87% 62.79% 122.29% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
14.62% -1.34% 1.05% 3.19% 6.86% 320.45% 3.59% -3.41% 7.83% 0.19% 7.04%
ROIC Less NNEP Spread (ROIC-NNEP)
11.75% -6.69% -2.19% -4.62% 4.30% 255.47% 2.96% -2.77% 5.38% 0.47% 2.42%
Return on Net Nonoperating Assets (RNNOA)
185.34% -1,134.96% 30.32% 44.61% -41.75% -2,312.21% -25.63% 22.31% -41.92% -4.16% -21.37%
Return on Equity (ROE)
199.96% -1,136.30% 31.36% 47.80% -34.89% -1,991.76% -22.04% 18.90% -34.08% -3.96% -14.33%
Cash Return on Invested Capital (CROIC)
-3.21% 13.60% 9.76% 11.94% 12.43% 11.97% 6.66% 74.03% 42.51% 4.35% 2.23%
Operating Return on Assets (OROA)
8.97% -5.63% -0.04% -8.84% 4.15% 6.52% 6.97% 7.22% 5.06% -0.62% 4.83%
Return on Assets (ROA)
2.09% -12.02% -6.87% -16.52% -2.28% 9.23% 0.36% -0.32% -1.63% 0.73% -7.32%
Return on Common Equity (ROCE)
223.66% -2,619.16% 28.19% 44.52% -32.33% -1,848.62% -20.65% 17.80% -32.12% -3.69% -13.42%
Return on Equity Simple (ROE_SIMPLE)
481.41% 0.00% 89.36% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
38 -3.12 2.44 7.80 16 696 8.29 -8.31 19 0.42 17
NOPAT Margin
5.18% -0.46% 0.36% 1.10% 2.40% 105.38% 1.24% -1.18% 2.66% 0.06% 2.45%
Net Nonoperating Expense Percent (NNEP)
2.88% 5.35% 3.24% 7.81% 2.56% 64.98% 0.63% -0.64% 2.46% -0.28% 4.62%
Return On Investment Capital (ROIC_SIMPLE)
- -0.29% 0.23% 0.76% 1.61% 67.03% 0.79% -0.78% 1.75% 0.04% 1.53%
Cost of Revenue to Revenue
85.53% 90.40% 90.89% 88.29% 88.87% 87.59% 88.43% 86.82% 87.47% 89.57% 87.99%
SG&A Expenses to Revenue
6.77% 8.79% 8.19% 7.40% 7.25% 7.58% 7.67% 7.25% 7.96% 8.41% 7.65%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
7.32% 10.27% 8.60% 10.14% 7.71% 7.61% 8.23% 7.90% 8.72% 10.37% 8.50%
Earnings before Interest and Taxes (EBIT)
49 -26 -0.17 -41 20 28 31 34 24 -2.70 22
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
76 1.10 26 -15 46 54 55 58 48 22 45
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
0.08 0.12 0.10 0.08 0.09 0.09 0.10 0.14 0.24 0.21 0.18
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 12.87 19.90 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 7.77% 5.02% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
1.28 1.45 1.42 1.40 1.43 1.42 1.37 1.49 1.76 1.74 1.62
Enterprise Value to Revenue (EV/Rev)
0.46 0.48 0.48 0.46 0.48 0.45 0.47 0.52 0.61 0.57 0.58
Enterprise Value to EBITDA (EV/EBITDA)
12.86 10.82 9.53 14.64 22.42 11.09 9.24 6.68 7.74 8.46 9.15
Enterprise Value to EBIT (EV/EBIT)
0.00 94.05 41.23 0.00 0.00 167.66 33.38 12.57 14.27 18.14 20.79
Enterprise Value to NOPAT (EV/NOPAT)
392.26 41.73 30.01 29.48 55.48 25.15 20.80 1.98 3.88 25.63 25.69
Enterprise Value to Operating Cash Flow (EV/OCF)
108.78 11.47 18.48 17.54 16.06 16.10 17.04 19.69 20.10 24.11 156.76
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 10.12 14.23 11.27 10.96 11.44 20.54 2.04 4.22 40.61 74.13
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
-22.11 -13.06 -9.54 -7.35 -7.25 -8.79 -9.59 -11.13 -10.64 -12.82 -9.92
Long-Term Debt to Equity
-19.16 -12.50 -9.14 -7.04 -6.95 -8.47 -9.24 -10.73 -10.24 -11.88 -9.56
Financial Leverage
15.78 169.65 -13.85 -9.66 -9.70 -9.05 -8.66 -8.06 -7.80 -8.82 -8.83
Leverage Ratio
35.04 334.74 -25.15 -16.34 -17.36 -16.16 -14.81 -13.47 -13.40 -15.85 -14.86
Compound Leverage Factor
11.28 722.17 -4,116.83 -27.30 7.03 -1.04 -2.05 -2.65 2.13 -180.38 19.69
Debt to Total Capital
104.74% 108.29% 111.71% 115.74% 116.01% 112.84% 111.64% 109.88% 110.38% 108.46% 111.22%
Short-Term Debt to Total Capital
13.98% 4.69% 4.72% 4.85% 4.83% 4.08% 4.05% 3.92% 4.08% 7.95% 4.02%
Long-Term Debt to Total Capital
90.76% 103.61% 106.99% 110.89% 111.18% 108.75% 107.60% 105.96% 106.30% 100.50% 107.19%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
-0.68% -0.78% -0.75% -0.77% -0.78% -0.73% -0.72% -0.73% -0.73% -0.75% -0.74%
Common Equity to Total Capital
-4.06% -7.51% -10.96% -14.98% -15.23% -12.11% -10.92% -9.15% -9.64% -7.71% -10.47%
Debt to EBITDA
12.68 9.43 8.38 13.36 20.29 10.57 8.40 5.51 5.44 6.40 7.05
Net Debt to EBITDA
10.63 8.19 7.57 12.30 18.44 9.04 7.40 4.94 4.75 5.35 6.37
Long-Term Debt to EBITDA
10.99 9.03 8.02 12.80 19.44 10.19 8.10 5.32 5.24 5.93 6.80
Debt to NOPAT
386.84 36.37 26.37 26.90 50.19 23.98 18.91 1.63 2.73 19.37 19.79
Net Debt to NOPAT
324.38 31.57 23.82 24.77 45.61 20.50 16.64 1.46 2.39 16.21 17.87
Long-Term Debt to NOPAT
335.21 34.80 25.26 25.78 48.10 23.11 18.22 1.58 2.63 17.95 19.07
Altman Z-Score
1.44 1.43 1.44 1.33 1.39 1.48 1.45 1.48 1.52 1.44 1.46
Noncontrolling Interest Sharing Ratio
-11.85% -130.50% 10.11% 6.88% 7.32% 7.19% 6.31% 5.86% 5.76% 6.98% 6.41%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.32 1.38 1.35 1.35 1.35 1.40 1.38 1.40 1.38 1.30 1.40
Quick Ratio
0.81 0.82 0.75 0.75 0.76 0.83 0.78 0.78 0.78 0.78 0.77
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
3.11 98 52 79 112 755 9.07 -30 -16 -22 -24
Operating Cash Flow to CapEx
124.61% 453.68% -84.35% -106.85% 254.72% 1,044.19% -84.65% -200.46% 345.17% 481.30% -287.65%
Free Cash Flow to Firm to Interest Expense
0.00 2.03 0.00 0.00 0.00 6.53 0.00 0.00 0.00 -0.19 -0.98
Operating Cash Flow to Interest Expense
0.00 1.65 0.00 0.00 0.00 0.65 0.00 0.00 0.00 0.49 -2.86
Operating Cash Flow Less CapEx to Interest Expense
0.00 1.29 0.00 0.00 0.00 0.58 0.00 0.00 0.00 0.39 -3.86
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
1.35 1.47 1.48 1.54 1.43 1.51 1.49 1.52 1.49 1.54 1.51
Accounts Receivable Turnover
6.83 7.62 7.25 7.38 6.55 7.90 7.36 7.37 7.10 8.50 7.51
Inventory Turnover
13.36 16.58 14.49 14.38 13.72 16.79 13.91 13.54 12.75 16.27 13.56
Fixed Asset Turnover
4.38 4.50 4.58 4.69 4.67 4.76 4.86 4.93 5.02 5.16 5.29
Accounts Payable Turnover
6.73 7.51 6.69 7.17 6.97 7.71 6.82 6.93 6.84 7.63 6.81
Days Sales Outstanding (DSO)
53.46 47.91 50.37 49.45 55.68 46.20 49.57 49.56 51.39 42.95 48.63
Days Inventory Outstanding (DIO)
27.33 22.01 25.19 25.39 26.60 21.74 26.24 26.96 28.63 22.43 26.91
Days Payable Outstanding (DPO)
54.23 48.63 54.54 50.89 52.33 47.34 53.50 52.70 53.36 47.83 53.62
Cash Conversion Cycle (CCC)
26.57 21.30 21.02 23.94 29.95 20.60 22.31 23.82 26.66 17.55 21.92
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
1,006 927 943 928 911 869 942 951 945 891 983
Invested Capital Turnover
2.82 2.88 2.90 2.90 2.86 3.04 2.89 2.89 2.94 3.11 2.87
Increase / (Decrease) in Invested Capital
35 -101 -50 -71 -96 -59 -0.79 22 34 22 40
Enterprise Value (EV)
1,286 1,345 1,344 1,297 1,306 1,229 1,290 1,420 1,667 1,554 1,589
Market Capitalization
231 336 285 215 240 235 265 377 651 579 492
Book Value per Share
($2.86) ($4.73) ($6.70) ($8.85) ($8.96) ($7.26) ($6.62) ($5.56) ($5.80) ($4.73) ($6.54)
Tangible Book Value per Share
($13.48) ($15.27) ($17.08) ($19.14) ($19.15) ($17.32) ($16.65) ($15.39) ($15.48) ($14.35) ($16.09)
Total Capital
1,211 1,082 1,057 1,022 1,019 1,039 1,050 1,067 1,061 1,083 1,101
Total Debt
1,269 1,172 1,181 1,183 1,182 1,172 1,173 1,172 1,171 1,174 1,225
Total Long-Term Debt
1,099 1,121 1,131 1,134 1,132 1,130 1,130 1,131 1,128 1,088 1,180
Net Debt
1,064 1,017 1,067 1,089 1,074 1,002 1,032 1,051 1,023 983 1,106
Capital Expenditures (CapEx)
16 18 17 11 11 7.16 18 7.77 11 12 24
Debt-free, Cash-free Net Working Capital (DFCFNWC)
223 143 169 175 165 101 144 172 158 97 184
Debt-free Net Working Capital (DFNWC)
428 298 283 269 273 271 285 293 306 289 303
Net Working Capital (NWC)
259 247 234 219 224 228 242 251 262 203 258
Net Nonoperating Expense (NNE)
27 52 34 84 27 656 6.68 -6.84 26 -2.76 50
Net Nonoperating Obligations (NNO)
1,064 1,017 1,067 1,089 1,074 1,002 1,064 1,056 1,055 983 1,106
Total Depreciation and Amortization (D&A)
27 27 26 26 26 25 24 25 25 25 23
Debt-free, Cash-free Net Working Capital to Revenue
8.00% 5.09% 6.02% 6.25% 6.02% 3.69% 5.30% 6.31% 5.79% 3.54% 6.68%
Debt-free Net Working Capital to Revenue
15.34% 10.58% 10.09% 9.61% 9.95% 9.92% 10.46% 10.79% 11.20% 10.54% 10.97%
Net Working Capital to Revenue
9.27% 8.78% 8.31% 7.84% 8.16% 8.37% 8.90% 9.25% 9.61% 7.40% 9.36%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.65 ($3.11) ($1.81) ($4.34) ($0.63) $2.30 $0.09 ($0.08) ($0.43) $0.19 ($1.85)
Adjusted Weighted Average Basic Shares Outstanding
17.20M 17.20M 17.29M 17.32M 17.33M 17.33M 17.55M 17.63M 17.64M 17.64M 17.76M
Adjusted Diluted Earnings per Share
$0.65 ($3.11) ($1.81) ($4.34) ($0.63) $2.30 $0.09 ($0.08) ($0.43) $0.19 ($1.85)
Adjusted Weighted Average Diluted Shares Outstanding
17.20M 17.20M 17.29M 17.32M 17.33M 17.33M 17.55M 17.63M 17.64M 17.64M 17.76M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
17.20M 17.20M 17.29M 17.32M 17.33M 17.33M 17.55M 17.63M 17.64M 17.64M 17.76M
Normalized Net Operating Profit after Tax (NOPAT)
40 3.32 3.23 20 17 23 17 28 21 8.81 20
Normalized NOPAT Margin
5.38% 0.49% 0.48% 2.86% 2.55% 3.42% 2.56% 3.98% 3.02% 1.31% 2.93%
Pre Tax Income Margin
2.14% -8.27% -4.02% -9.61% -1.17% 0.28% 0.65% 0.94% -0.54% -4.56% -4.24%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 -0.54 0.00 0.00 0.00 0.25 0.00 0.00 0.00 -0.02 0.91
NOPAT to Interest Expense
0.00 -0.06 0.00 0.00 0.00 6.02 0.00 0.00 0.00 0.00 0.70
EBIT Less CapEx to Interest Expense
0.00 -0.90 0.00 0.00 0.00 0.18 0.00 0.00 0.00 -0.13 -0.09
NOPAT Less CapEx to Interest Expense
0.00 -0.43 0.00 0.00 0.00 5.96 0.00 0.00 0.00 -0.10 -0.30
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% -0.22% 0.00% 0.00% 0.00% 0.05% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
0.00% -0.22% 0.00% 0.00% 0.00% 0.05% 0.00% 0.00% 0.00% 0.00% 0.00%

Financials Breakdown Chart

Key Financial Trends

Cooper-Standard’s latest quarter shows a clear deterioration in profitability and cash generation compared with late 2025, while the balance sheet remains highly leveraged and equity stays deeply negative. In Q1 2026, the company generated $686.4 million of revenue, but it posted a net loss of $33.3 million and negative operating cash flow of $69.2 million. That is a sharp reversal from Q4 2025, when Cooper-Standard reported $3.2 million of net income and $56.2 million of operating cash flow.

Top-line trends have been fairly stable overall, but not meaningfully growing. Revenue in Q1 2026 was up modestly versus Q1 2025, but below Q4 2025 and below most of 2025’s quarters. Over the last four quarters, sales have generally ranged from about $667 million to $706 million, suggesting a mature, cyclical business without strong organic growth momentum.

Profitability remains uneven. Gross profit in Q1 2026 was $82.4 million, but operating expenses were high at $58.4 million, including $4.6 million of restructuring charges. Operating income fell to $24.1 million, yet the company still lost money below the operating line because of $53.1 million in net other expense, driven mainly by interest-related costs and other expenses.

The most concerning issue remains the capital structure. At March 31, 2026, total liabilities were $2.0 billion versus total assets of $1.85 billion, and common equity was negative $115.3 million. Long-term debt alone was about $1.10 billion, which makes the company sensitive to interest rates, refinancing conditions, and any slowdown in operating performance.

Cash generation weakened materially in Q1 2026. Operating cash flow was negative despite non-cash add-backs from depreciation and amortization. That was a big step down from the prior quarter’s positive operating cash flow and suggests the business is still working through working-capital pressure and/or operating volatility.

  • Revenue in Q1 2026 held near recent quarterly levels, indicating the business is still maintaining a sizable sales base.
  • Q1 2026 gross profit was positive at $82.4 million, showing the core manufacturing model still produces margin before overhead and financing costs.
  • Operating income was positive at $24.1 million in Q1 2026, so the core operations were profitable before interest and other items.
  • Cash and equivalents rose to $118.5 million at March 31, 2026 from $109.5 million at year-end 2025, giving the company some near-term liquidity cushion.
  • The company refinanced actively in Q1 2026, with roughly $1.09 billion of debt issued and $1.07 billion repaid, suggesting ongoing access to financing.
  • Revenue has been fairly range-bound over the last four quarters, with no strong evidence of sustained growth or decline.
  • Depreciation and amortization remain sizable, which supports reported EBITDA-like earnings but also reflects a capital-intensive business model.
  • Accounts receivable and inventory remain large relative to sales, so working-capital management will continue to matter for cash flow.
  • Q1 2026 net loss widened to $33.3 million from a $3.2 million profit in Q4 2025.
  • Operating cash flow turned sharply negative at $69.2 million in Q1 2026, compared with positive $56.2 million in Q4 2025.
  • Interest expense and other non-operating costs overwhelmed operating profit, resulting in a $53.1 million loss below the operating line.
  • Total liabilities of $2.0 billion exceed total assets of $1.85 billion, and equity remains negative.
  • The company continues to record restructuring charges, indicating it is still restructuring rather than operating from a position of strength.

Bottom line: Cooper-Standard is showing some ability to generate operating profit, but leverage, interest burden, and weak cash flow continue to overshadow those gains. For retail investors, this remains a turnaround-and-balance-sheet story more than a steady compounder, and the next few quarters of cash flow and debt management will be critical.

07/20/26 06:06 AM ETAI Generated. May Contain Errors.

Cooper-Standard Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Cooper-Standard's financial year ends in December. Their financial year 2025 ended on December 31, 2025.

Cooper-Standard's net income appears to be on an upward trend, with a most recent value of -$4.31 million in 2025, falling from $111.77 million in 2015. The previous period was -$78.13 million in 2024. View Cooper-Standard's forecast to see where analysts expect Cooper-Standard to go next.

Cooper-Standard's total operating income in 2025 was $86.60 million, based on the following breakdown:
  • Total Gross Profit: $327.52 million
  • Total Operating Expenses: $241.06 million

Over the last 10 years, Cooper-Standard's total revenue changed from $3.34 billion in 2015 to $2.74 billion in 2025, a change of -18.0%.

Cooper-Standard's total liabilities were at $1.92 billion at the end of 2025, a 3.1% increase from 2024, and a 13.9% increase since 2015.

In the past 10 years, Cooper-Standard's cash and equivalents has ranged from $154.80 million in 2023 to $515.95 million in 2017, and is currently $191.70 million as of their latest financial filing in 2025.

Over the last 10 years, Cooper-Standard's book value per share changed from 34.62 in 2015 to -4.73 in 2025, a change of -113.7%.



Financial statements for NYSE:CPS last updated on 7/2/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners