Karat Packaging Inc. KRT
We are a rapidly-growing and nimble distributor and manufacturer of disposable foodservice products and related items, including food and take-out containers, bags, boxes, tableware, cups, lids, cutlery, straws, specialty beverage ingredients, gloves, janitorial supplies, and other products. Our products are available in plastic, paper, biopolymer-based, and other compostable forms. We are a leader in product innovation, offering a growing line of environmentally-friendly products to our customers, who are increasingly focused on sustainability. We also offer customized solutions to our customers, including new product development, design, printing and logistics services.
We operate our business strategically and with broad flexibility to provide both our large and small customers with the wide spectrum of products they need to successfully run and grow their businesses. We believe we have established ourselves as a differentiated provider of high-quality products relative to our competitors. Our operating model entails generating the majority of our revenue from the distribution of products sourced from a diversified global network of nearly 150 vendors, complemented by select manufacturing capabilities in the U.S., which allows us to provide customers with broad product choices and customized offerings with short lead times. This model provides us with the flexibility to adjust the mix of our product offering from import and manufacturing in evolving economic environments to drive operating efficiency and sustained margin expansion and ensure quality of our customer service and product availability during global supply chain disruptions. Starting in 2023 and continuing into 2025, in light of the rising domestic labor and other operating costs and dropping ocean freight rates, we executed a strategy to pivot into a more asset-light model by increasing imports and scaling back domestic manufacturing.
Valuation FY2025 figures against the last close
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Revenue | $467.7M | $422.6M | $405.7M | $423.0M | $364.2M | $295.5M | — |
| Cost of revenue | $295.6M | $258.3M | $252.6M | $290.9M | $256.4M | $206.4M | — |
| Gross profit | $172.1M | $164.3M | $153.0M | $132.1M | $107.8M | $89.1M | — |
| SG&A | $77.4M | $71.5M | $67.0M | $66.3M | $52.4M | $39.2M | — |
| Total operating expenses | $130.7M | $126.6M | $111.0M | $102.1M | $84.7M | $61.4M | — |
| Operating income | $41.4M | $37.8M | $42.1M | $30.0M | $23.1M | $27.7M | — |
| Interest expense | $2.1M | $2.1M | $2.0M | $2.0M | $2.9M | — | — |
| Pre-tax income | $43.0M | $40.7M | $43.0M | $32.5M | $27.5M | $21.9M | — |
| Income tax | $10.4M | $9.9M | $9.8M | $6.7M | $5.1M | $5.3M | — |
| Net income | $31.5M | $30.0M | $32.5M | $23.6M | $20.8M | $17.5M | — |
| EPS, basic | 1.57 | 1.50 | 1.63 | 1.19 | 1.13 | 1.15 | — |
| EPS, diluted | 1.56 | 1.49 | 1.63 | 1.19 | 1.12 | 1.13 | — |
| Shares, diluted (wtd. avg.) | $20.2M | $20.1M | $20.0M | $19.9M | $18.6M | $15.4M | — |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Cash and equivalents | $37.9M | $31.6M | $23.1M | $16.0M | $6.5M | $448.0K | $802.0K |
| Short-term investments | $0 | $28.3M | $26.3M | $0 | — | — | — |
| Receivables | $36.4M | $26.7M | $27.8M | $29.9M | $32.8M | $23.8M | — |
| Inventory | $81.7M | $70.7M | $71.5M | $71.2M | $58.5M | $49.0M | — |
| Total current assets | $161.2M | $161.0M | $154.9M | $123.8M | $102.9M | $79.8M | — |
| Property, plant and equipment | $81.2M | $88.0M | $95.2M | $95.6M | $93.5M | $95.5M | — |
| Goodwill | $3.5M | $3.5M | $3.5M | $3.5M | $3.5M | $3.1M | $3.1M |
| Other intangibles | $273.0K | $300.0K | $327.0K | $353.0K | $380.0K | $0 | — |
| Total assets | $287.7M | $294.5M | $276.4M | $252.2M | $207.6M | $181.1M | — |
| Accounts payable | — | — | — | $18.6M | $18.5M | $20.1M | — |
| Short-term debt | $12.9M | $1.2M | $1.1M | $957.0K | $1.2M | $11.4M | — |
| Total current liabilities | $70.2M | $46.4M | $44.4M | $39.3M | $30.8M | $43.1M | — |
| Long-term debt | — | — | $203.0K | $216.0K | $200.0K | — | — |
| Total liabilities | $130.8M | $132.3M | $113.7M | $100.2M | $75.6M | $141.2M | — |
| Retained earnings | $61.7M | $66.3M | $67.7M | $56.1M | $39.4M | $18.7M | — |
| Total equity | $149.4M | $155.6M | $162.7M | $151.9M | $132.0M | $39.9M | $24.1M |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Operating cash flow | $33.8M | $48.0M | $53.4M | $29.5M | $8.7M | $14.5M | — |
| Depreciation and amortisation | $10.9M | $10.7M | $10.8M | $10.4M | $10.0M | $8.6M | — |
| Stock-based compensation | $1.2M | $2.1M | $770.0K | $2.0M | $2.0M | $0 | — |
| Capital expenditure | $756.0K | $934.0K | $2.8M | $2.7M | $4.2M | $29.5M | — |
| Investing cash flow | $25.4M | -$5.9M | -$30.2M | -$17.8M | -$13.3M | -$37.4M | — |
| Financing cash flow | -$52.9M | -$33.6M | -$16.2M | -$2.1M | $10.6M | $22.4M | — |
| Dividends paid | $36.1M | $31.0M | $20.9M | $7.0M | $0 | $606.0K | — |
| Buybacks | $3.0M | $0 | — | — | $0 | $248.0K | — |
Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0001758021-26-000010.
Others in SIC 3089
| Ticker | Company | Market cap | P/E | Revenue growth |
|---|---|---|---|---|
| ENTG | ENTEGRIS INC | $21.20B | 89.5x | -1.4% |
| ATR | APTARGROUP, INC. | $8.10B | 21.6x | 5.4% |
| AWI | ARMSTRONG WORLD INDUSTRIES INC | $7.33B | 24.5x | 12.1% |
| NWL | NEWELL BRANDS INC. | $2.60B | — | -5.0% |
| MYE | MYERS INDUSTRIES INC | $1.20B | 34.2x | -1.3% |
| SWIM | Latham Group, Inc. | $835.3M | 78.9x | 7.4% |
| CMT | CORE MOLDING TECHNOLOGIES INC | $213.4M | 18.7x | -9.5% |
| DSWL | DESWELL INDUSTRIES INC | — | — | -9.3% |