TRIMAS CORP TRS

Industrials SIC 3460 - Metal Forgings & Stampings NAICS Manufacturing › Fabricated Metal Product Manufacturing › Forging and Stamping derived Nasdaq

TriMas designs, develops and manufactures a diverse portfolio of products primarily for the consumer products, aerospace and defense, and industrial markets through its TriMas Packaging, TriMas Aerospace and Specialty Products groups. We believe our businesses share important attributes, including: innovative product technologies and features; customer-approved processes and qualified products; demonstrated operating discipline; strong cash generation; long-term growth opportunities; and a commitment to sustainability. Headquartered in Bloomfield Hills, Michigan, TriMas, including our Aerospace operations, has approximately 3,700 employees who serve our customers from 37 manufacturing and support locations in 13 countries.

Last close 39.60 2026-10-23
Market cap $1.42B 2026-06-30 share count
52-week range 30.43 - 45.42

Valuation FY2025 figures against the last close

P/S2.2x
P/E13.4x
P/FCF20.6x
EV/EBITDA23.0x
Dividend yield0.5%
Diluted EPS2.95

Where the revenue comes from as reported in the latest 10-K

Revenue by segment

  • Packaging
  • Specialty Products
Revenue by segment, 2 categories over 3 years. The same figures are in the table below. FY2025 Packaging, FY2025: 535.5M (82.9%) 83% Packaging Specialty Products, FY2025: 110.2M (17.1%) 17% Specialty Products FY2024 Packaging, FY2024: 512.3M (81.2%) 81% Specialty Products, FY2024: 118.5M (18.8%) 19% FY2023 Packaging, FY2023: 463.6M (71.1%) 71% Specialty Products, FY2023: 188.6M (28.9%) 29%
Segment FY2025FY2024FY2023
Packaging $535.5M $512.3M $463.6M
Specialty Products $110.2M $118.5M $188.6M

As the company reported it, from the “Segment Information (Details)” note of its latest 10-K. Every figure here has been checked against the total revenue the same filing reported. Segments are the filer's own reporting structure, which is a decision about how it runs itself rather than a standard taxonomy: two companies in the same industry routinely divide themselves along different lines, so these are worth reading down a single company rather than across two. Slices under 1% are folded into “Other”.

Annual financial statements

Income statement

Fiscal year FY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018FY2017FY2016
Revenue $645.7M$630.8M$652.1M$883.8M$857.1M$770.0M$723.5M$705.0M$656.2M$794.0M
Cost of revenue $507.6M$501.3M$498.9M$675.5M$639.9M$587.9M$529.6M$504.9M$466.9M$583.2M
Gross profit $138.2M$129.5M$153.3M$208.3M$217.2M$182.1M$193.9M$200.1M$189.3M$210.8M
SG&A $129.3M$109.7M$102.5M$131.2M$122.0M$134.5M$102.5M$91.2M$99.9M$152.0M
Operating income $41.3M$15.2M$50.7M$99.1M$95.1M-$88.3M$91.2M$108.8M$92.7M-$41.9M
Interest expense $18.0M$19.6M$15.9M$14.1M$14.5M$14.7M$13.9M$13.9M$14.4M$13.7M
Pre-tax income $24.3M-$4.2M$35.9M$87.7M$69.1M-$102.7M$78.3M$92.4M$69.9M-$58.2M
Income tax $48.0M$2.2M$6.3M$21.5M$11.8M$22.9M$16.3M$18.6M$33.9M$18.4M
Net income $120.1M$24.2M$40.4M$66.2M$57.3M-$79.8M$98.6M$83.3M$31.0M-$39.8M
EPS, basic 2.970.600.971.571.33-1.832.181.820.68-0.88
EPS, diluted 2.950.600.971.561.32-1.832.161.800.67-0.88
Shares, diluted (wtd. avg.) 40.8M40.7M41.7M42.5M43.3M43.6M45.6M46.2M46.0M45.4M

Balance sheet

Fiscal year FY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018FY2017FY2016
Cash and equivalents $30.0M$23.1M$34.9M$112.1M$140.7M$74.0M$172.5M$108.2M$27.6M$20.7M
Receivables $111.3M$115.6M$148.0M$132.4M$125.6M$113.4M$108.9M$97.2M$112.2M$111.6M
Inventory $108.7M$110.4M$192.4M$163.4M$152.4M$149.4M$132.7M$127.2M$155.3M$160.5M
Total current assets $462.7M$426.6M$397.4M$422.7M$431.8M$351.8M$434.0M$411.8M$311.3M$308.8M
Property, plant and equipment $247.5M$237.7M$330.0M$277.8M$265.6M$253.1M$214.3M$171.9M$190.2M$179.2M
Goodwill $300.3M$287.1M$293.9M$339.8M$315.5M$304.0M$334.6M$316.6M$319.4M$315.1M
Other intangibles $76.5M$78.4M$181.0M$188.1M$196.7M$206.2M$161.4M$167.9M$194.2M$213.9M
Total assets $1.49B$1.32B$1.34B$1.30B$1.30B$1.19B$1.19B$1.10B$1.03B$1.05B
Accounts payable $72.3M$72.3M$91.9M$85.2M$87.8M$69.9M$72.7M$67.4M$72.4M$72.3M
Short-term debt ————————$0$13.8M
Total current liabilities $183.7M$159.4M$159.4M$140.2M$154.9M$137.2M$119.8M$141.7M$121.9M$133.3M
Long-term debt $472.8M$401.5M$400.0M$400.0M$400.0M$350.4M$300.0M$300.0M$310.8M$379.4M
Total liabilities $779.5M$656.9M$658.7M$653.2M$672.8M$609.6M$495.2M$480.1M$489.2M$551.9M
Retained earnings $127.4M$21.7M$4.2M-$36.1M-$102.3M-$159.6M-$79.8M-$179.7M-$263.0M-$293.9M
Total equity $705.6M$667.3M$683.0M$651.8M$630.9M$584.2M$697.5M$620.5M$544.0M$499.7M

Cash flow

Fiscal year FY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018FY2017FY2016
Operating cash flow $117.5M$63.8M$88.2M$72.6M$134.2M$127.4M$75.6M$129.3M$120.1M$80.5M
Depreciation and amortisation $39.7M$48.1M$39.4M$53.2M$53.5M$49.8M$43.5M$40.5M$40.3M$44.9M
Stock-based compensation $11.5M$7.0M$9.7M$9.8M$9.5M$8.2M$6.5M$7.2M$6.8M$6.9M
Capital expenditure $48.4M$51.0M$54.2M$46.0M$45.1M$40.5M$29.7M$23.4M$33.7M$31.3M
Investing cash flow -$64.0M-$47.0M-$134.4M-$55.0M-$79.2M-$232.1M$29.1M-$24.8M-$32.4M-$31.1M
Financing cash flow -$46.5M-$28.6M-$30.9M-$46.2M$11.8M$6.1M-$40.4M-$23.9M-$80.8M-$48.1M
Dividends paid $6.6M$6.6M$6.7M$6.9M$1.7M$0$0———
Buybacks $103.3M$19.3M$18.8M$36.9M$19.1M$39.4M$36.7M$12.1M$0$0

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 0000842633-26-000012.

Plot the figures US dollars

Income statement Revenue Cost of revenue Gross profit R&D SG&A Total operating expenses Operating income Interest expense Pre-tax income Income tax Net income EPS, basic EPS, diluted Shares, diluted (wtd. avg.)
Balance sheet Cash and equivalents Short-term investments Receivables Inventory Total current assets Property, plant and equipment Goodwill Other intangibles Total assets Accounts payable Short-term debt Total current liabilities Long-term debt Total liabilities Retained earnings Total equity
Cash flow Operating cash flow Depreciation and amortisation Stock-based compensation Capital expenditure Investing cash flow Financing cash flow Dividends paid Buybacks
  • Revenue
  • Gross profit
  • Net income
Revenue, Gross profit, Net income by fiscal year, in US dollars The same figures are in the table below this chart. -250M 0 250M 500M 750M 1B Revenue, FY2016: 794M Gross profit, FY2016: 210.8M Net income, FY2016: -39.8M Revenue, FY2017: 656.2M Gross profit, FY2017: 189.3M Net income, FY2017: 31M Revenue, FY2018: 705M Gross profit, FY2018: 200.1M Net income, FY2018: 83.3M Revenue, FY2019: 723.5M Gross profit, FY2019: 193.9M Net income, FY2019: 98.6M Revenue, FY2020: 770M Gross profit, FY2020: 182.1M Net income, FY2020: -79.8M Revenue, FY2021: 857.1M Gross profit, FY2021: 217.2M Net income, FY2021: 57.3M Revenue, FY2022: 883.8M Gross profit, FY2022: 208.3M Net income, FY2022: 66.2M Revenue, FY2023: 652.1M Gross profit, FY2023: 153.3M Net income, FY2023: 40.4M Revenue, FY2024: 630.8M Gross profit, FY2024: 129.5M Net income, FY2024: 24.2M Revenue, FY2025: 645.7M Gross profit, FY2025: 138.2M Net income, FY2025: 120.1M FY2016 FY2017 FY2018 FY2019 FY2020 FY2021 FY2022 FY2023 FY2024 FY2025
Fiscal year FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY2024FY2025
Revenue $794.0M $656.2M $705.0M $723.5M $770.0M $857.1M $883.8M $652.1M $630.8M $645.7M
Gross profit $210.8M $189.3M $200.1M $193.9M $182.1M $217.2M $208.3M $153.3M $129.5M $138.2M
Net income -$39.8M $31.0M $83.3M $98.6M -$79.8M $57.3M $66.2M $40.4M $24.2M $120.1M

Recent filings and events

  • Results announced The quarterly or annual earnings release. Arrives four times a year from almost every company here. Item 2.02
  • Shareholder vote The results of the annual meeting or a special vote. Item 5.07
  • Results announced Item 2.02
  • Acquisition or disposal completed A purchase or sale of a significant business or asset has closed. Item 2.01
  • Regulation FD disclosure Something the company told the market and had to tell everyone at once - usually a slide deck or a press release. Item 7.01
  • Officer or director change Someone at the top arrived or left. The item covers everything from a board retirement to a chief executive being removed, and only the filing itself says which. Item 5.02
  • Annual report filed A new 10-K. The figures and the business description on this site come from it. Form 10-K
  • Officer or director change Item 5.02
  • Results announced Item 2.02
  • Officer or director change Item 5.02
  • Material agreement signed The company entered an agreement outside the ordinary course of business - a large contract, a credit facility, a merger agreement. Item 1.01
  • Regulation FD disclosure Item 7.01

Item numbers are Form 8-K's own, and a filing date is up to four business days after the thing it reports. The same feed across the whole market.

Others in SIC 3460

TickerCompanyMarket capP/ERevenue growth
MTRN MATERION Corp $4.61B 61.7x 6.0%
PKOH PARK OHIO HOLDINGS CORP $621.0M 25.2x -3.4%
MEC Mayville Engineering Company, Inc. $324.1M — -6.0%