Pro-Dex, Inc. (PDEX) 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 | 53.71M | 49.19M | 50.72M | 47.3M | 49.94M | 44.3M | 38.5M | 36.61M | 35.96M | 36.6M | 31.42M | 36.61M | 31.14M | 31.39M | 31.84M | 31.17M | 28.1M | 26.09M | 26.02M | 25.01M |
| Cash & Short-Term Investments | 9.99M | 8.82M | 10.55M | 7.16M | 9.89M | 4.74M | 7.82M | 6.85M | 7.8M | 7.09M | 2.91M | 6.85M | 3.24M | 1.52M | 3.61M | 1.6M | 5.89M | 6.49M | 6.68M | 5.02M |
| Cash Only | 9.99M | 7.95M | 514K | 419K | 4.47M | 66K | 3.08M | 2.63M | 3.22M | 1.29M | 1.9M | 2.63M | 2.09M | 382K | 2.8M | 849K | 4.76M | 5.25M | 5.18M | 3.72M |
| Short-Term Investments | 0 | 864K | 10.04M | 6.74M | 5.42M | 4.67M | 4.74M | 4.22M | 4.58M | 5.8M | 1.01M | 4.22M | 1.15M | 1.13M | 813K | 755K | 1.13M | 1.24M | 1.51M | 1.29M |
| Accounts Receivable | 19.47M | 18.15M | 18.34M | 17.49M | 15.86M | 18.47M | 13.46M | 13.89M | 12.52M | 13.17M | 11.45M | 13.89M | 10.56M | 12.2M | 11.04M | 15.38M | 8.68M | 8.85M | 10.09M | 10.93M |
| Days Sales Outstanding | 84.87 | 89.94 | 88.94 | 86.74 | 88.71 | 87.44 | 84.46 | 79.96 | 81.77 | 89.98 | 97.64 | 104.57 | 78.31 | 94.76 | 109.65 | 86.79 | 85.14 | 85.66 | 96.84 | 110.21 |
| Inventory | 22.36M | 21.71M | 21.56M | 22.21M | 23.43M | 19.61M | 16.6M | 15.27M | 14.24M | 15.03M | 16.26M | 15.27M | 15.14M | 15.13M | 15.66M | 12.68M | 11.87M | 9.29M | 8.91M | 8.44M |
| Days Inventory Outstanding | 143.53 | 154.07 | 152.99 | 148.3 | 166.75 | 142.13 | 150.5 | 122.78 | 129.4 | 147.08 | 175.18 | 190.09 | 147.02 | 163.62 | 160.34 | 121.76 | 148.56 | 123.63 | 121.62 | 121.06 |
| Other Current Assets | 1.89M | 510K | 267K | 434K | 760K | 1.49M | 623K | 262K | 331K | 412K | 792K | 262K | 279K | 877K | 587K | 710K | 341K | 424K | 184K | 193K |
| Total Non-Current Assets | 21.27M | 13.07M | 13.57M | 13.9M | 14.33M | 16.07M | 15.81M | 17.86M | 14.59M | 14.83M | 18.16M | 15.87M | 15.83M | 16.19M | 16.13M | 17.92M | 15.79M | 16.03M | 15.85M | 15.31M |
| Property, Plant & Equipment | 716K | 830K | 11.95M | 1.05M | 1.16M | 12.82M | 12.69M | 12.65M | 12.95M | 13.21M | 12.95M | 12.65M | 13.4M | 13.56M | 13.33M | 13.42M | 13.34M | 13.42M | 13.47M | 12.89M |
| Fixed Asset Turnover | 25.81x | 2.92x | 2.85x | 15.85x | 2.49x | 1.32x | 1.18x | 1.17x | 1.09x | 0.96x | 0.93x | 0.82x | 0.97x | 0.84x | 0.83x | 0.94x | 0.69x | 0.76x | 0.76x | 0.75x |
| Goodwill | 6.53M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 712K | 12K | 19K | 26K | 33K | 40K | 47K | 54K | 61K | 68K | 75K | 54K | 87K | 98K | 108K | 118K | 162K | 157K | 195K | 186K |
| Long-Term Investments | 456K | 135K | 149K | 148K | 111K | 1.62M | 1.48M | 1.56M | 1.54M | 1.51M | 1.42M | 1.56M | 1.53M | 1.73M | 1.89M | 4.08M | 1.78M | 1.94M | 1.66M | 1.7M |
| Other Non-Current Assets | 11.58M | 10.82M | 44K | 11.26M | 11.47M | 44K | 44K | 304K | 34K | 34K | 3.7M | 42K | 42K | 42K | 42K | 42K | 42K | 42K | 67K | 67K |
| Total Assets | 74.98M | 62.26M | 64.3M | 61.19M | 64.27M | 60.37M | 54.31M | 54.21M | 50.55M | 51.43M | 49.59M | 52.48M | 46.98M | 47.58M | 47.97M | 49.09M | 43.88M | 42.11M | 41.87M | 40.32M |
| Asset Turnover | 0.29x | 0.29x | 0.30x | 0.28x | 0.28x | 0.29x | 0.27x | 0.29x | 0.28x | 0.25x | 0.23x | 0.21x | 0.28x | 0.24x | 0.23x | 0.27x | 0.22x | 0.24x | 0.24x | 0.23x |
| Asset Growth % | 16.65% | 3.12% | 18.4% | 12.88% | 27.15% | 17.4% | 9.53% | 3.3% | 7.61% | 8.09% | 3.38% | 6.9% | 7.04% | 12.98% | 14.57% | 21.75% | 3.71% | 9.75% | 35.94% | 29.54% |
| Total Current Liabilities | 14.64M | 12.2M | 13.6M | 14.63M | 18.32M | 17.14M | 11.29M | 12.89M | 10.42M | 9.99M | 8.28M | 12.89M | 10.14M | 11.66M | 11.67M | 11.35M | 7.72M | 5.97M | 6.21M | 6.27M |
| Accounts Payable | 5.25M | 4.11M | 3.96M | 4.61M | 5.96M | 5.69M | 4.44M | 4.51M | 3.44M | 2.91M | 2.74M | 4.51M | 3.07M | 3.36M | 3.55M | 3.76M | 3.53M | 2.31M | 2.48M | 2.29M |
| Days Payables Outstanding | 30.48 | 28.75 | 29.98 | 34.36 | 45.14 | 39.76 | 42.28 | 33.07 | 28.05 | 26.55 | 40.29 | 47.38 | 31.23 | 36.72 | 41.36 | 36.18 | 41.07 | 32.56 | 33.41 | 34.67 |
| Short-Term Debt | 4.19M | 2.99M | 4.61M | 6.15M | 8.43M | 5.91M | 2.4M | 4.37M | 3.86M | 3.85M | 2.84M | 4.37M | 3.11M | 3.11M | 3.3M | 3.29M | 1.64M | 1.26M | 1.25M | 1.24M |
| Deferred Revenue (Current) | 144K | 163K | 122K | 202K | 0 | 0 | 0 | 14K | 35K | 0 | 0 | 14K | 57K | 851K | 851K | 1.01M | 896K | 584K | 293K | 150K |
| Other Current Liabilities | 5.05M | -520K | 0 | 1.63M | -487K | -476K | 0 | 0 | 0 | 0 | -425K | 0 | 1.48M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Current Ratio | 3.67x | 4.03x | 3.73x | 3.23x | 2.73x | 2.58x | 3.41x | 2.84x | 3.45x | 3.66x | 3.79x | 2.84x | 3.07x | 2.69x | 2.73x | 2.74x | 3.64x | 4.37x | 4.19x | 3.99x |
| Quick Ratio | 2.14x | 2.25x | 2.14x | 1.71x | 1.45x | 1.44x | 1.94x | 1.66x | 2.08x | 2.16x | 1.83x | 1.66x | 1.58x | 1.39x | 1.39x | 1.63x | 2.10x | 2.81x | 2.75x | 2.64x |
| Cash Conversion Cycle | 197.92 | 215.25 | 211.95 | 200.68 | 210.32 | 189.81 | 192.67 | 169.67 | 183.12 | 210.51 | 232.53 | 247.28 | 194.1 | 221.65 | 228.64 | 172.37 | 192.62 | 176.72 | 185.05 | 196.61 |
| Total Non-Current Liabilities | 15.14M | 8.42M | 9.18M | 9.93M | 10.67M | 11.41M | 12.15M | 10.45M | 9.19M | 9.65M | 10.11M | 8.72M | 10.99M | 11.44M | 11.88M | 12.3M | 13.89M | 14.14M | 14.27M | 13.97M |
| Long-Term Debt | 15.14M | 8.42M | 8.63M | 9.25M | 9.86M | 10.47M | 11.08M | 7.54M | 7.88M | 8.23M | 8.57M | 7.54M | 9.25M | 9.59M | 9.92M | 10.25M | 10.57M | 10.9M | 11.22M | 11.54M |
| Capital Lease Obligations | 0 | 419K | 555K | 685K | 813K | 939K | 1.06M | 1.18M | 1.3M | 1.42M | 1.53M | 1.18M | 1.75M | 1.85M | 1.95M | 2.05M | 2.15M | 2.25M | 2.34M | 2.43M |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.73M | 8K | 8K | 8K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 0 | -419K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8K | 0 | 0 | 0 | 0 | 0 | 0 | 1.16M | 991K | 709K | 0 |
| Total Liabilities | 29.78M | 20.63M | 22.79M | 24.56M | 28.99M | 28.55M | 23.43M | 23.34M | 19.61M | 19.64M | 18.39M | 21.61M | 21.14M | 23.11M | 23.55M | 23.66M | 21.61M | 20.11M | 20.48M | 20.24M |
| Total Debt | 19.33M | 11.83M | 13.79M | 16.58M | 19.59M | 17.8M | 14.55M | 13.55M | 13.04M | 13.49M | 13.37M | 13.55M | 14.11M | 14.55M | 15.17M | 15.97M | 14.37M | 14.41M | 14.81M | 15.55M |
| Net Debt | 9.34M | 3.88M | 13.28M | 16.16M | 15.12M | 17.74M | 11.47M | 10.92M | 9.82M | 12.2M | 11.46M | 10.92M | 12.02M | 14.17M | 12.38M | 15.12M | 9.61M | 9.15M | 9.63M | 11.83M |
| Debt / Equity | 0.43x | 0.28x | 0.33x | 0.45x | 0.56x | 0.56x | 0.47x | 0.44x | 0.42x | 0.42x | 0.43x | 0.44x | 0.55x | 0.59x | 0.62x | 0.63x | 0.65x | 0.65x | 0.69x | 0.77x |
| Debt / EBITDA | 6.25x | 3.31x | 4.03x | 6.29x | 6.59x | 5.92x | 4.39x | 5.10x | 5.22x | 12.69x | 6.33x | 7.23x | 6.21x | 10.96x | 13.27x | 11.72x | 11.96x | 8.07x | 9.82x | 20.09x |
| Net Debt / EBITDA | 3.02x | 1.09x | 3.88x | 6.13x | 5.09x | 5.90x | 3.46x | 4.11x | 3.93x | 11.48x | 5.42x | 5.83x | 5.29x | 10.68x | 10.83x | 11.09x | 8.00x | 5.13x | 6.39x | 15.28x |
| Interest Coverage | 15.39x | 21.77x | 32.11x | 10.21x | 17.51x | 13.68x | 22.84x | 13.95x | 7.62x | 5.46x | -5.23x | 11.18x | 14.50x | 10.17x | 10.95x | 13.97x | 6.66x | 11.34x | 12.43x | 9.47x |
| Total Equity | 45.2M | 41.63M | 41.51M | 36.63M | 35.28M | 31.82M | 30.88M | 30.87M | 30.94M | 31.79M | 31.2M | 30.87M | 25.84M | 24.47M | 24.42M | 25.43M | 22.27M | 22M | 21.38M | 20.08M |
| Equity Growth % | 28.11% | 30.82% | 34.45% | 18.68% | 14.04% | 0.11% | -1.02% | 0% | 19.73% | 29.88% | 27.76% | 21.38% | 16.02% | 11.22% | 14.18% | 26.62% | 9.13% | 0.76% | 6.64% | 5.36% |
| Book Value per Share | 13.82 | 12.60 | 12.43 | 10.93 | 10.57 | 9.54 | 9.38 | 8.89 | 8.78 | 8.80 | 8.80 | 8.55 | 7.13 | 6.70 | 6.61 | 6.82 | 5.94 | 5.84 | 5.66 | 5.35 |
| Total Shareholders' Equity | 45.2M | 41.63M | 41.51M | 36.63M | 35.28M | 31.82M | 30.88M | 30.87M | 30.94M | 31.79M | 31.2M | 30.87M | 25.84M | 24.47M | 24.42M | 25.43M | 22.27M | 22M | 21.38M | 20.08M |
| Common Stock | 0 | 0 | 905K | 704K | 551K | 366K | 1.46M | 3.92M | 5.58M | 7.08M | 6.99M | 3.92M | 6.58M | 6.53M | 7.35M | 7.68M | 7.69M | 7.89M | 8.19M | 7.95M |
| Retained Earnings | 45.2M | 41.63M | 40.61M | 35.93M | 34.73M | 31.46M | 29.42M | 26.95M | 25.36M | 24.71M | 24.21M | 26.95M | 19.25M | 17.94M | 17.06M | 17.75M | 14.58M | 14.12M | 13.2M | 12.13M |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -215K |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |