Broadcom Inc.
Broadcom Inc.
AVGO
Valuace
30
Růst
93
Zdraví
76
Cena
$ 309.51
Dnes
+8.69 (2.53%)

Výsledovka

Výsledovka
Rozvaha
Peněžní toky
V miliardách (USD)
Revenue TTM 2025202420232022202120202019201820172016201520142013201220112010
Total Revenues68.2863.8951.5735.8233.2027.4523.8922.6020.8517.6413.246.824.272.522.362.342.09
Cost of Revenues22.4720.5919.0711.1311.1110.6110.3710.1110.129.137.303.272.391.321.221.191.13
Gross Profit45.8143.2932.5124.6922.1016.8413.5212.4810.738.515.943.551.881.201.141.150.97
Revenue 1-20264-20253-20252-20251-20254-20243-20242-20241-20244-2023
Total Revenues19.3118.0215.9515.0014.9214.0513.0712.4911.969.30
Cost of Revenues6.655.775.254.814.775.054.724.714.592.89
Gross Profit12.6612.2510.7010.2010.159.008.367.787.386.41
Operating Income TTM 2025202420232022202120202019201820172016201520142013201220112010
R&D Expenses0.000.000.005.254.924.854.974.703.773.292.671.050.700.400.340.320.28
Selling General & Admin Expenses0.000.000.001.591.381.351.941.711.060.800.810.490.410.220.200.220.20
Depreciation & Amortization10.938.7810.013.844.996.327.316.634.084.743.040.960.630.190.160.160.16
Total Operating Expenses17.9117.8119.058.487.818.189.308.305.375.865.351.781.300.640.560.560.50
Operating Income27.9125.4813.4616.2114.238.524.013.445.142.49-0.411.630.440.550.580.580.47
Operating Income TTM 1-20264-20253-20252-20251-20254-20243-20242-20241-20244-2023
R&D Expenses0.000.000.000.000.000.000.000.000.001.39
Selling General & Admin Expenses0.000.000.000.000.000.000.000.000.000.42
Depreciation & Amortization2.152.232.204.34-0.102.612.522.532.350.93
Total Operating Expenses3.984.744.824.373.894.384.574.815.292.15
Operating Income8.687.515.895.836.264.633.792.972.084.24
Net Income TTM 2025202420232022202120202019201820172016201520142013201220112010
Interest Income0.000.350.460.540.100.020.050.100.110.040.010.010.010.000.000.000.00
Interest Expense3.033.213.951.621.741.891.781.440.630.450.590.190.110.000.000.000.03
Other Expense-2.47-2.76-3.55-1.11-1.79-1.75-1.57-1.22-0.20-0.27-1.11-0.11-0.130.020.00-0.02-0.03
IBT25.4322.739.9215.1012.436.772.442.234.551.94-1.111.470.340.570.590.560.41
Income Tax Expense0.46-0.403.751.020.940.03-0.52-0.51-8.080.040.640.080.030.020.020.01-0.01
Net Income24.9723.135.9014.0811.506.742.962.7212.261.80-1.741.360.260.550.560.550.42
Net Income TTM 1-20264-20253-20252-20251-20254-20243-20242-20241-20244-2023
Interest Income0.000.000.000.000.000.000.000.000.000.13
Interest Expense0.750.760.750.770.870.861.061.050.930.41
Other Expense-0.49-0.64-0.60-0.74-0.77-0.86-0.98-0.96-0.74-0.27
IBT8.206.875.295.095.493.762.812.011.343.97
Income Tax Expense0.85-1.651.150.12-0.01-0.444.24-0.120.070.44
Net Income7.358.524.144.975.504.32-1.882.121.333.52
Per Share Data TTM 2025202420232022202120202019201820172016201520142013201220112010
EPS$0.00$0.00$0.00$3.39$2.74$1.57$0.66$0.68$2.93$0.44$-0.48$0.52$0.11$0.22$0.23$0.23$0.17
EPS Diluted$0.00$0.00$0.00$3.30$2.65$1.50$0.63$0.64$2.84$0.43$-0.45$0.49$0.10$0.22$0.23$0.22$0.17
Shares Outstanding4.744.714.624.154.094.104.023.984.184.053.662.642.512.472.452.452.38
Diluted Shares Outstanding4.894.854.784.274.234.294.214.194.314.213.832.812.672.522.502.522.46
Per Share Data TTM 1-20264-20253-20252-20251-20254-20243-20242-20241-20244-2023
EPS$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.85
EPS Diluted$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.83
Shares Outstanding4.744.734.714.714.704.684.664.654.524.13
Diluted Shares Outstanding4.894.894.864.834.844.834.664.804.674.27
Current Assets TTM 202420232022202120202019201820172016201520142013201220112010
Cash And Equivalents9.959.3514.1912.4212.167.625.064.2911.203.101.821.600.991.080.830.56
Short Term Investments0.000.000.000.000.000.000.000.000.000.000.000.000.010.000.000.00
Total Cash & ST Investments9.959.3514.1912.4212.167.625.064.2911.203.101.821.600.991.080.830.56
Accounts Receivable4.674.423.152.962.072.303.263.332.452.181.020.780.420.340.330.29
Inventory1.891.761.901.931.301.000.871.121.451.400.520.520.290.190.190.19
Other Current Assets3.444.071.611.211.060.980.430.370.720.450.390.290.130.070.040.05
Total Current Assets19.9519.6020.8518.5016.5911.909.929.1115.827.133.783.821.821.691.391.09
Current Assets 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Cash And Equivalents10.729.479.319.359.959.8111.8614.1912.0611.55
Short Term Investments0.000.000.000.000.000.000.000.000.000.00
Total Cash & ST Investments10.729.479.319.359.959.8111.8614.1912.0611.55
Accounts Receivable6.498.807.684.424.675.504.973.152.913.03
Inventory2.182.021.911.761.891.841.921.901.841.89
Other Current Assets5.611.902.104.073.448.158.442.351.962.08
Total Current Assets25.0022.1820.9919.6019.9525.3027.1920.8518.3317.87
Long-Term Assets TTM 202420232022202120202019201820172016201520142013201220112010
Net Property, Plant & Equipment2.602.522.622.222.352.512.572.642.602.511.461.160.660.500.320.28
Goodwill97.8797.8743.6543.6143.4543.4536.7126.9124.7124.731.671.600.390.180.180.17
Intangible Assets43.0340.583.877.1111.3716.7817.5510.7610.8315.073.283.620.490.420.500.57
Long-Term Investments0.000.000.000.000.000.000.00-0.170.000.000.000.000.000.000.000.00
Other Long-Term Assets4.515.071.881.801.811.300.740.710.460.530.410.300.050.070.060.04
Total Long-Term Assets148.02146.0552.0154.7558.9864.0457.5841.0238.6042.846.826.671.601.171.051.07
Total Assets167.97165.6572.8673.2575.5775.9367.4950.1254.4249.9710.5910.493.422.862.452.16
Long-Term Assets 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Net Property, Plant & Equipment2.452.462.472.522.602.672.662.152.182.21
Goodwill97.8097.8097.8797.8797.8797.8797.5943.6543.6243.61
Intangible Assets34.3436.3938.5840.5843.0345.4147.193.874.655.43
Long-Term Investments0.000.000.000.000.000.000.000.000.000.00
Other Long-Term Assets6.035.795.455.074.513.963.252.342.812.54
Total Long-Term Assets140.62142.45144.37146.05148.02149.91150.6852.0153.2653.80
Total Assets165.62164.63165.36165.65167.97175.21177.8772.8671.6071.67
Current Liabilities TTM 202420232022202120202019201820172016201520142013201220112010
Accounts Payable1.761.661.211.001.090.840.860.811.111.260.620.520.280.250.220.20
Short-Term Debt3.161.271.610.440.290.832.790.550.120.450.050.050.000.000.000.23
Other Current Liabilities4.513.651.632.682.292.091.760.811.310.850.210.240.130.090.120.04
Current Liabilities19.2216.707.417.056.286.376.902.342.533.081.121.030.420.350.350.57
Current Liabilities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Accounts Payable1.431.301.911.661.761.441.501.210.990.83
Short-Term Debt1.405.535.651.273.212.482.491.611.161.16
Other Current Liabilities1.722.822.623.653.384.615.371.633.851.45
Current Liabilities16.7020.6020.9116.7019.2220.1720.377.417.357.51
Long-Term Liabilities TTM 202420232022202120202019201820172016201520142013201220112010
Long-Term Debt66.8066.3137.6239.0839.4440.2430.0117.4917.4313.193.905.460.000.000.000.00
Capital Leases0.060.040.050.060.000.000.000.000.000.000.000.000.000.000.010.01
Def. Tax Liability5.594.700.060.00-0.57-0.820.000.1710.0210.290.000.000.000.000.000.00
Total Liabilities102.3297.9748.8750.5450.5852.0342.5223.4731.2328.095.887.250.530.440.440.65
Long-Term Liabilities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Long-Term Debt62.8461.7560.9366.3166.8071.5973.4737.6238.2338.21
Capital Leases0.000.010.020.040.060.020.040.050.050.05
Def. Tax Liability0.003.374.024.705.592.223.22-0.302.892.84
Total Liabilities92.3495.0495.5797.97102.32105.25107.5948.8749.5249.66
Total Common Equity TTM 202420232022202120202019201820172016201520142013201220112010
Common Stock0.010.010.000.000.000.000.0023.2920.5119.242.552.011.590.000.000.00
Retained Earnings-1.880.002.681.600.750.000.003.49-0.13-0.222.241.281.310.950.530.06
Comprehensive Income0.210.210.21-0.05-0.12-0.11-0.14-0.12-0.09-0.13-0.07-0.05-0.01-0.010.000.00
Total Common Equity65.6567.6823.9922.7124.9923.9024.9726.6620.2918.894.713.242.892.422.011.51
Total Common Equity 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Common Stock0.010.010.010.010.010.000.000.000.000.00
Retained Earnings4.042.692.730.00-1.880.000.002.681.181.36
Comprehensive Income0.220.210.210.210.210.210.210.210.05-0.18
Total Common Equity73.2869.5969.7967.6865.6569.9670.2823.9922.0822.01
Other TTM 202420232022202120202019201820172016201520142013201220112010
Total Debt69.9667.5739.2339.5239.7341.0632.8017.4917.5513.643.955.510.000.000.010.24
Book Value65.6567.6823.9922.7124.9923.9024.9726.6623.1921.884.713.242.892.422.011.51
Other 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Total Debt0.000.000.000.000.000.000.000.000.000.00
Book Value73.2869.5969.7967.6865.6569.9670.2823.9922.0822.01
Cash Flow From Operating Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Net Income5.4923.135.9014.0811.506.742.962.7212.611.89-1.861.360.250.550.560.550.42
Depreciation & Amortization8.338.7810.013.844.986.046.915.814.084.743.040.960.630.190.160.160.16
Stock-Based Compensation5.077.575.742.171.531.701.982.191.230.920.680.230.160.080.050.040.03
Change Working Capital-3.55-8.50-4.64-1.64-1.65-0.131.09-0.18-0.83-0.740.48-0.170.12-0.09-0.09-0.04-0.10
Change In Accounts Receivable1.85-2.722.33-0.19-0.870.210.980.49-0.65-0.27-0.49-0.19-0.07-0.03-0.01-0.04-0.10
Change In Accounts Payable0.42-0.120.120.21-0.080.240.00-0.04-0.33-0.100.030.030.010.020.000.030.02
Change In Inventories-0.04-0.510.150.03-0.63-0.29-0.030.250.42-0.041.000.060.19-0.060.00-0.01-0.03
Other Non-cash Items7.42-3.430.990.140.410.220.270.100.06-0.090.700.02-0.02-0.030.000.550.01
Cash from Operations19.190.000.0018.0916.7413.7612.069.708.886.553.412.321.180.720.690.730.51
Cash Flow From Operating Activities 1-20264-20253-20252-20251-20254-20243-20242-20241-20244-2023
Net Income7.358.524.144.975.504.32-1.882.121.273.52
Depreciation & Amortization2.152.232.202.172.172.612.522.532.350.93
Stock-Based Compensation2.182.202.321.771.281.311.391.461.580.64
Change Working Capital-3.11-2.35-1.89-1.91-2.35-2.06-1.07-1.23-0.28-0.97
Change In Accounts Receivable-1.32-0.65-0.94-0.59-0.540.250.84-0.511.76-0.23
Change In Accounts Payable0.530.120.14-0.610.24-0.090.37-0.09-0.070.22
Change In Inventories-0.69-0.09-0.16-0.11-0.150.13-0.050.08-0.01-0.06
Other Non-cash Items0.14-2.900.110.130.200.280.360.210.190.06
Cash from Operations0.000.000.000.000.000.000.000.000.004.83
Cash Flow From Investing Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Capital Expenditure-0.53-0.62-0.55-0.45-0.42-0.44-0.46-0.43-0.64-1.07-0.72-0.59-0.41-0.24-0.24-0.11-0.08
Acquisitions-22.530.00-25.98-0.05-0.250.04-10.65-15.08-4.03-0.03-9.160.26-5.96-0.430.000.000.00
Investments-0.20-0.60-0.18-0.35-0.200.000.00-0.01-0.25-0.21-0.06-0.010.00-0.020.00-0.01-0.01
Sales of Investment0.290.250.160.230.200.170.000.010.050.200.100.000.040.010.000.000.00
Other Investing Activities-0.090.000.00-0.070.00-0.010.010.090.180.43-0.010.110.450.020.000.000.00
Cash from Investing-23.060.000.00-0.69-0.67-0.25-11.11-15.42-4.67-0.67-9.84-0.24-5.89-0.65-0.24-0.12-0.09
Cash Flow From Investing Activities 1-20264-20253-20252-20251-20254-20243-20242-20241-20244-2023
Capital Expenditure-0.25-0.24-0.14-0.14-0.10-0.12-0.17-0.13-0.12-0.11
Acquisitions0.000.000.000.000.00-3.493.48-0.56-25.42-0.04
Investments-0.11-0.34-0.10-0.06-0.11-0.03-0.07-0.06-0.01-0.06
Sales of Investment0.240.100.050.080.020.020.010.040.090.15
Other Investing Activities0.000.000.000.000.000.000.000.000.00-0.08
Cash from Investing0.000.000.000.000.000.000.000.000.00-0.12
Cash Flow From Financing Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Debt Repaid-35.450.000.00-0.40-2.36-11.50-20.10-16.80-0.99-13.68-11.32-1.82-0.010.000.00-0.23-0.37
Debt Issued66.0667.5728.340.122.1510.1628.3632.110.9417.5921.010.265.520.000.000.000.60
Issuance of Common Stock58.280.000.000.120.110.170.280.250.160.260.300.240.120.100.040.070.03
Repurchase of Common Stock-7.75-6.31-12.39-7.69-8.46-1.30-0.77-6.41-7.2617.4319.510.00-0.01-0.10-0.11-0.090.00
Dividends Paid-9.230.000.00-7.65-7.03-6.21-5.53-4.24-3.00-1.75-0.75-0.41-0.28-0.20-0.14-0.090.00
Other Financing Activities-4.070.000.00-0.011.929.8627.7333.68-0.02-0.02-0.030.135.510.030.010.010.00
Cash from Financing1.770.000.00-15.62-15.82-8.971.616.49-11.122.237.70-1.865.33-0.17-0.19-0.34-0.34
Cash Flow From Financing Activities 1-20264-20253-20252-20251-20254-20243-20242-20241-20244-2023
Debt Repaid0.000.000.000.000.000.000.000.000.00-0.14
Debt Issued0.0064.23-3.050.70-0.99-2.39-4.06-1.8936.670.03
Issuance of Common Stock0.000.000.000.000.000.000.000.000.000.06
Repurchase of Common Stock-7.850.00-0.06-4.22-2.04-1.20-1.35-1.55-8.29-0.58
Dividends Paid0.000.000.000.000.000.000.000.000.00-1.90
Other Financing Activities0.000.000.000.000.000.000.000.000.00-0.01
Cash from Financing0.000.000.000.000.000.000.000.000.00-2.57
Cash position TTM 2025202420232022202120202019201820172016201520142013201220112010
Net Change in Cash-6.486.83-4.841.770.254.552.560.76-6.918.111.280.220.62-0.100.260.270.09
Closing Cash Balance9.9516.189.3514.1912.4212.167.625.064.2911.203.101.821.600.991.080.830.56
Cash position 1-20264-20253-20252-20251-20254-20243-20242-20241-20244-2023
Net Change in Cash-2.005.461.250.17-0.04-0.600.14-2.06-2.332.13
Closing Cash Balance14.1716.1810.729.479.319.359.959.8111.8614.19
Free Cash Flow TTM 2025202420232022202120202019201820172016201520142013201220112010
Free Cash Flow18.6626.9119.4117.6316.3113.3211.609.278.255.482.691.730.770.490.450.610.43
Real Free Cash Flow13.5919.3513.6715.4614.7811.629.627.087.024.562.011.490.600.410.400.580.41
Free Cash Flow 1-20264-20253-20252-20251-20254-20243-20242-20241-20244-2023
Free Cash Flow8.017.477.026.416.015.484.794.454.694.72
Real Free Cash Flow5.835.274.704.644.734.173.402.993.114.09
Akciový screener
Kalendář zisků
Super investoři
Porovnání akcií
preloader