Gentherm Inc balance sheet
At the end of fiscal 2025, Gentherm Inc had total assets of $1.40bn, total liabilities of $676m and shareholders' equity of $720m. It held $161m in cash against $189m of debt.
Balance sheet
| Fiscal year | 2009Dec 2009 | 2010Dec 2010 | 2011Dec 2011 | 2012Dec 2012 | 2013Dec 2013 | 2014Dec 2014 | 2015Dec 2015 | 2016Dec 2016 | 2017Dec 2017 | 2018Dec 2018 | 2019Dec 2019 | 2020Dec 2020 | 2021Dec 2021 | 2022Dec 2022 | 2023Dec 2023 | 2024Dec 2024 | 2025Dec 2025 | LTMSept 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | 22 | 27 | 24 | 58 | 55 | 86 | 144 | 177 | 103 | 40 | 50 | 268 | 191 | 154 | 150 | 134 | 161 | 252 |
| Receivables | — | 19 | 82 | 102 | 118 | 136 | 144 | 170 | 185 | 167 | 160 | 212 | 183 | 247 | 254 | 258 | 281 | 326 |
| Inventory | — | 7 | 46 | 54 | 64 | 78 | 84 | 105 | 121 | 113 | 118 | 122 | 159 | 218 | 206 | 227 | 253 | 263 |
| Total current assets | — | 68 | 178 | 242 | 270 | 335 | 416 | 484 | 461 | 443 | 374 | 644 | 566 | 684 | 688 | 684 | 777 | 927 |
| Goodwill | — | — | 24 | 25 | 26 | 30 | 28 | 52 | 70 | 55 | 65 | 68 | 66 | 120 | 104 | 100 | 109 | 122 |
| Total assets | — | 79 | 375 | 439 | 482 | 554 | 648 | 843 | 883 | 803 | 739 | 1,023 | 935 | 1,239 | 1,234 | 1,248 | 1,396 | 1,562 |
| Accounts payable | — | 15 | 43 | 43 | 62 | 71 | 77 | 85 | 90 | 93 | 83 | 116 | 123 | 182 | 216 | 227 | 260 | 298 |
| Total current liabilities | — | 21 | 112 | 117 | 153 | 148 | 145 | 194 | 171 | 175 | 157 | 206 | 213 | 286 | 325 | 340 | 404 | 452 |
| Short-term debt | — | — | 15 | — | — | — | 5 | 2 | 3 | 3 | 3 | 3 | 3 | 2 | 1 | 0 | 0 | 1 |
| Long-term debt | — | — | 62 | 40 | 61 | 85 | 93 | 169 | 141 | 136 | 78 | 190 | 36 | 233 | 222 | 220 | 189 | 320 |
| Total debt | 0 | 0 | 91 | 74 | 82 | 91 | 98 | 172 | 145 | 140 | 81 | 192 | 39 | 235 | 223 | 220 | 189 | 335 |
| Total liabilities | — | 22 | 220 | 202 | 250 | 260 | 264 | 383 | 330 | 323 | 255 | 437 | 282 | 567 | 590 | 631 | 676 | 841 |
| Shareholders' equity | 46 | 58 | 61 | 162 | 232 | 294 | 384 | 460 | 554 | 480 | 484 | 586 | 654 | 672 | 645 | 617 | 720 | 721 |
| Non-controlling interests and other (assets − liabilities − equity) | — | — | 94 | 76 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Shares outstanding | — | 22m | 24m | 30m | 35m | 36m | 36m | 37m | 37m | 34m | 33m | 33m | 33m | 33m | 32m | 31m | 31m | 31m |
| Quarter | 2024 Q4Dec 2024 | 2025 Q1Mar 2025 | 2025 Q2Jun 2025 | 2025 Q3Sept 2025 | 2025 Q4Dec 2025 | 2026 Q1Mar 2026 | 2026 Q2Jun 2026 | 2026 Q3Sept 2026 |
|---|---|---|---|---|---|---|---|---|
| Receivables | 258 | 284 | 295 | 291 | 281 | 307 | 339 | 326 |
| Inventory | 227 | 236 | 248 | 253 | 253 | 257 | 245 | 263 |
| Total current assets | 684 | 764 | 759 | 786 | 777 | 826 | 880 | 927 |
| Goodwill | 100 | 102 | 109 | 109 | 109 | 108 | 107 | 122 |
| Total assets | 1,248 | 1,344 | 1,361 | 1,381 | 1,396 | 1,430 | 1,493 | 1,562 |
| Accounts payable | 227 | 243 | 254 | 264 | 260 | 277 | 270 | 298 |
| Total current liabilities | 340 | 353 | 377 | 400 | 404 | 418 | 426 | 452 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 |
| Long-term debt | 220 | 262 | 209 | 189 | 189 | 219 | 272 | 320 |
| Total debt | 220 | 262 | 209 | 189 | 189 | 219 | 273 | 320 |
| Total liabilities | 631 | 698 | 662 | 663 | 676 | 714 | 770 | 841 |
| Shareholders' equity | 617 | 647 | 700 | 718 | 720 | 716 | 723 | 721 |
| Shares outstanding | 31m | 31m | 31m | 31m | 31m | 31m | 31m | 31m |
Compare with peers
- FOX Factory Holding Corp balance sheet
- Standard Motor Products, Inc. balance sheet
- Dorman Products, Inc. balance sheet
- Gentex Corp balance sheet
- Cooper-standard Holdings Inc. balance sheet
Head to head: FOXF vs THRMSMP vs THRMDORM vs THRM
More: Automotive Parts & Equipment stocks compared, Consumer Discretionary sector, rankings of US companies