Frequency Electronics, Inc. (FEIM) quarterly balance sheet — complete assets, liabilities & equity history
| Metric | Q3'26 | Q2'26 | Q1'26 | Q4'25 | Q3'25 | Q2'25 | Q1'25 | Q4'24 | Q3'24 | Q2'24 | Q1'24 | Q4'23 | Q3'23 | Q2'23 | Q1'23 | Q4'22 | Q3'22 | Q2'22 | Q1'22 | Q4'21 |
|---|
| Total Current Assets | 52.55M | 50.92M | 52.34M | 53.11M | 50.15M | 52.95M | 59.23M | 58.12M | 52.08M | 49.7M | 50.26M | 48.31M | 47.97M | 55.25M | 54.4M | 56.01M | 50.39M | 50.48M | 55.53M | 61.19M |
| Cash & Short-Term Investments | 86K | 2.99M | 4.51M | 4.72M | 5.52M | 9.7M | 16.2M | 18.32M | 11.66M | 8.71M | 9.06M | 12.05M | 12.85M | 19.73M | 17.47M | 21.52M | 22.24M | 20.58M | 18.86M | 20.12M |
| Cash Only | 86K | 2.99M | 4.51M | 4.72M | 5.52M | 9.7M | 16.2M | 18.32M | 11.66M | 8.71M | 9.06M | 12.05M | 12.85M | 10.12M | 7.25M | 11.56M | 12.14M | 10.62M | 8.9M | 9.81M |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.61M | 10.22M | 9.96M | 10.11M | 9.96M | 9.96M | 10.31M |
| Accounts Receivable | 25.41M | 21.57M | 21.65M | 23.83M | 17.88M | 16.18M | 16.74M | 15.14M | 15.98M | 16.25M | 17.41M | 14.63M | 13.39M | 14.33M | 15.57M | 13.15M | 6.83M | 8.74M | 9.19M | 19.98M |
| Days Sales Outstanding | 127.96 | 116.09 | 151.47 | 92.87 | 82.78 | 95.72 | 97.25 | 89.9 | 108.13 | 114.09 | 118.8 | 95.91 | 120.08 | 153.68 | 161.02 | 87.51 | 58.52 | 63.77 | 103.55 | 72.14 |
| Inventory | 25.83M | 24.68M | 24.77M | 23.49M | 25.41M | 25.48M | 24.31M | 23.43M | 23.16M | 23.07M | 22.6M | 20.53M | 20.56M | 19.88M | 19.75M | 19.91M | 19.71M | 19.48M | 20.07M | 19.66M |
| Days Inventory Outstanding | 226.4 | 214.79 | 254.29 | 174.18 | 219.98 | 279.26 | 262.08 | 225.56 | 200.43 | 227.26 | 263.13 | 203.95 | 259.99 | 212 | 222.23 | 136.1 | 200.18 | 205.69 | 205.53 | 165.38 |
| Other Current Assets | 993K | 1.45M | 1.41M | 1.07M | 1.29M | 1.58M | 1.98M | 1.2M | 1.25M | 1.64M | 1.16M | 1.07M | 1.06M | 1.21M | 1.35M | 1.16M | 1.16M | 1.23M | 6.96M | 991K |
| Total Non-Current Assets | 41.64M | 41.34M | 40.86M | 40.63M | 36.28M | 24.83M | 25.04M | 40.35M | 25.66M | 25.03M | 25.71M | 42.47M | 27.28M | 27.83M | 28.43M | 28.75M | 30.82M | 30.9M | 31.03M | 37.34M |
| Property, Plant & Equipment | 14.81M | 14.9M | 14.74M | 14.85M | 11.07M | 11.55M | 11.95M | 12.47M | 12.55M | 13.13M | 13.84M | 14.47M | 15.48M | 16.25M | 16.91M | 17.37M | 18.32M | 18.49M | 18.89M | 19.39M |
| Fixed Asset Turnover | 1.14x | 1.16x | 0.93x | 1.54x | 1.67x | 1.35x | 1.23x | 1.24x | 1.07x | 1.01x | 0.88x | 0.87x | 0.67x | 0.54x | 0.48x | 0.57x | 0.67x | 0.69x | 0.68x | 0.79x |
| Goodwill | 617K | 617K | 617K | 617K | 617K | 617K | 617K | 617K | 617K | 617K | 617K | 617K | 617K | 617K | 617K | 617K | 617K | 617K | 617K | 617K |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long-Term Investments | 1.39M | 1.38M | 1.38M | 1.36M | 1.35M | 1.34M | 1.22M | 945K | 941K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 800K | 800K | 800K | 0 |
| Other Non-Current Assets | 24.81M | 12.28M | 12M | 11.76M | 11.4M | 11.32M | 11.25M | 11.1M | 11.55M | 11.28M | 11.25M | 11.1M | 11.18M | 10.96M | 10.9M | 10.76M | 11.08M | 10.99M | 10.72M | 17.34M |
| Total Assets | 94.19M | 92.25M | 93.2M | 93.74M | 86.43M | 77.78M | 84.26M | 98.47M | 77.74M | 74.73M | 75.97M | 90.78M | 75.24M | 83.08M | 82.83M | 84.76M | 81.22M | 81.38M | 86.56M | 98.53M |
| Asset Turnover | 0.18x | 0.18x | 0.15x | 0.22x | 0.23x | 0.20x | 0.17x | 0.18x | 0.18x | 0.18x | 0.15x | 0.16x | 0.13x | 0.11x | 0.10x | 0.12x | 0.15x | 0.15x | 0.14x | 0.17x |
| Asset Growth % | 8.98% | 18.62% | 10.61% | -4.81% | 11.17% | 4.08% | 10.92% | 8.48% | 3.32% | -10.05% | -8.28% | 7.1% | -7.35% | 2.09% | -4.31% | -13.97% | -3.93% | -9.2% | -2.68% | 7.95% |
| Total Current Liabilities | 20.18M | 19.67M | 22.72M | 23.45M | 22.86M | 29.51M | 38.69M | 30.8M | 28.02M | 24.98M | 26.88M | 27.28M | 28.12M | 26.88M | 23.5M | 21.86M | 10.44M | 10.01M | 15.42M | 20.61M |
| Accounts Payable | 3.26M | 1.42M | 1.09M | 1.36M | 1.22M | 1.33M | 1.55M | 2.35M | 1.72M | 1.25M | 1.21M | 1.46M | 1.56M | 1.46M | 1.23M | 1.08M | 1.19M | 970K | 1.31M | 1.08M |
| Days Payables Outstanding | 20.97 | 10.92 | 12.93 | 9.18 | 11.01 | 16.17 | 21.42 | 19.71 | 12.87 | 12.24 | 16.34 | 14.99 | 19.4 | 14.41 | 12.96 | 7.79 | 11.02 | 11.84 | 12.35 | 9.2 |
| Short-Term Debt | 0 | 2.08M | 2.07M | 2.03M | 1.21M | 1.3M | 1.47M | 1.64M | 1.78M | 1.77M | 1.77M | 1.75M | 1.75M | 1.75M | 1.75M | 1.74M | 1.74M | 1.78M | 1.81M | 1.72M |
| Deferred Revenue (Current) | 9.89M | 11.1M | 13.11M | 13.61M | 15.22M | 22.66M | 20.85M | 21.64M | 18.37M | 16.43M | 18.36M | 18.59M | 18.74M | 16.98M | 12.84M | 11.1M | 3.12M | 3.48M | 1.75M | 12.51M |
| Other Current Liabilities | 50K | 5.07M | 6.35M | 2.8M | 5.22M | 4.22M | 14.74M | 2.07M | 6.15M | 5.53M | 5.54M | 3.13M | 6.07M | 6.69M | 7.68M | 5.85M | 4.4M | 3.78M | 5.22M | 2.48M |
| Current Ratio | 2.60x | 2.59x | 2.30x | 2.26x | 2.19x | 1.79x | 1.53x | 1.89x | 1.86x | 1.99x | 1.87x | 1.77x | 1.71x | 2.06x | 2.32x | 2.56x | 4.83x | 5.04x | 3.60x | 2.97x |
| Quick Ratio | 1.32x | 1.33x | 1.21x | 1.26x | 1.08x | 0.93x | 0.90x | 1.13x | 1.03x | 1.07x | 1.03x | 1.02x | 0.97x | 1.32x | 1.47x | 1.65x | 2.94x | 3.10x | 2.30x | 2.02x |
| Cash Conversion Cycle | 333.39 | 319.96 | 392.83 | 257.87 | 291.75 | 358.81 | 337.92 | 295.75 | 295.69 | 329.12 | 365.59 | 284.87 | 360.68 | 351.27 | 370.29 | 215.82 | 247.67 | 257.61 | 296.74 | 228.32 |
| Total Non-Current Liabilities | 13.77M | 14.13M | 14.17M | 14.66M | 11.73M | 12.07M | 12.37M | 27.86M | 13.05M | 13.49M | 13.92M | 30.61M | 14.75M | 15.26M | 15.65M | 16.21M | 16.93M | 16.74M | 17.03M | 22.51M |
| Long-Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 5.99M | 6.32M | 6.29M | 6.73M | 3.79M | 4.04M | 4.3M | 4.54M | 4.72M | 5.13M | 5.52M | 5.88M | 6.26M | 6.63M | 6.99M | 7.35M | 7.71M | 7.61M | 7.92M | 8.37M |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 | 0 | 19K | 18K | 15.23M | 8K | 8K | 8K | 16.29M | 8K | 8K | 8K | 8K | 8K | 8K | 8K | 8K |
| Other Non-Current Liabilities | 7.78M | 7.82M | 7.88M | 7.93M | 7.94M | 8.01M | 8.05M | 8.09M | 8.32M | 8.36M | 8.4M | 8.44M | 8.48M | 8.62M | 8.65M | 8.85M | 9.21M | 9.13M | 9.1M | 14.14M |
| Total Liabilities | 33.95M | 33.8M | 36.88M | 38.12M | 34.59M | 41.58M | 51.06M | 58.66M | 41.07M | 38.47M | 40.8M | 57.89M | 42.87M | 42.14M | 39.15M | 38.07M | 27.37M | 26.75M | 32.45M | 43.12M |
| Total Debt | 8.13M | 8.4M | 8.36M | 8.76M | 5M | 5.34M | 5.77M | 6.18M | 6.5M | 6.89M | 7.28M | 7.64M | 8.01M | 8.38M | 8.74M | 9.1M | 9.45M | 9.38M | 9.74M | 10.08M |
| Net Debt | 8.04M | 5.41M | 3.85M | 4.04M | -520K | -4.35M | -10.43M | -12.13M | -5.16M | -1.81M | -1.78M | -4.41M | -4.84M | -1.74M | 1.5M | -2.46M | -2.69M | -1.24M | 835K | 274K |
| Debt / Equity | 0.13x | 0.14x | 0.15x | 0.16x | 0.10x | 0.15x | 0.17x | 0.16x | 0.18x | 0.19x | 0.21x | 0.23x | 0.25x | 0.20x | 0.20x | 0.19x | 0.18x | 0.17x | 0.18x | 0.18x |
| Debt / EBITDA | 6.40x | 4.74x | 15.01x | 1.64x | 1.39x | 1.90x | 2.23x | 2.21x | - | 8.29x | 3.50x | 7.63x | - | - | - | - | 90.62x | 8.32x | - | 10.91x |
| Net Debt / EBITDA | 6.33x | 3.05x | 6.91x | 0.76x | -0.14x | -1.54x | -4.03x | -4.35x | - | -2.18x | -0.85x | -4.41x | - | - | - | - | -25.79x | -1.10x | - | 0.30x |
| Interest Coverage | 60.48x | 80.45x | 24.22x | 129.28x | 138.73x | 104.44x | 99.58x | 108.65x | 6.04x | 28.69x | 67.10x | 5.17x | -16.39x | -128.50x | -68.24x | -379.67x | -37.63x | 25.95x | -77.70x | 28.23x |
| Total Equity | 60.24M | 58.45M | 56.32M | 55.62M | 51.84M | 36.19M | 33.2M | 39.82M | 36.67M | 36.26M | 35.17M | 32.89M | 32.37M | 40.94M | 43.68M | 46.69M | 53.85M | 54.63M | 54.11M | 55.41M |
| Equity Growth % | 16.22% | 61.51% | 69.63% | 39.69% | 41.34% | -0.17% | -5.59% | 21.07% | 13.28% | -11.44% | -19.49% | -29.56% | -39.88% | -25.06% | -19.27% | -15.74% | -0.21% | -0.05% | -0.41% | 2.1% |
| Book Value per Share | 6.17 | 5.99 | 5.79 | 5.75 | 5.38 | 3.78 | 3.48 | 4.19 | 3.88 | 3.86 | 3.75 | 3.51 | 3.46 | 4.39 | 4.69 | 5.02 | 5.80 | 5.87 | 5.89 | 5.95 |
| Total Shareholders' Equity | 60.24M | 58.45M | 56.32M | 55.62M | 51.84M | 36.19M | 33.2M | 39.82M | 36.67M | 36.26M | 35.17M | 32.89M | 32.37M | 40.94M | 43.68M | 46.69M | 53.85M | 54.63M | 54.11M | 55.41M |
| Common Stock | 9.9M | 9.82M | 9.78M | 9.72M | 9.7M | 9.62M | 9.57M | 9.51M | 9.49M | 9.4M | 9.39M | 9.37M | 9.35M | 9.33M | 9.31M | 9.3M | 9.29M | 9.26M | 9.25M | 9.23M |
| Retained Earnings | 7.66M | 6.09M | 4.29M | 3.66M | 462K | -14.94M | -17.6M | -20.03M | -22.65M | -22.78M | -23.58M | -25.62M | -25.87M | -25.55M | -23.24M | -20.12M | -13.27M | -12.54M | -13.03M | -11.46M |
| Treasury Stock | -1.78M | -1.19M | -814K | -231K | -350K | -165K | -65K | -3K | -3K | -3K | -3K | -3K | -6K | -6K | -6K | -6K | -6K | -6K | -6K | -6K |
| Accumulated OCI | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -991K | -426K | -440K | 4K | 213K | 370K | 291K |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |