Blackstone Inc.
Blackstone Inc.
BX
Valuace
0
Růst
30
Zdraví
96
Cena
$ 115.19
Dnes
+2.69 (1.67%)

Výsledovka

Výsledovka
Rozvaha
Peněžní toky
V miliardách (USD)
Revenue TTM 2025202420232022202120202019201820172016201520142013201220112010
Total Revenues13.8313.8311.377.687.1316.655.236.175.805.914.394.206.535.663.782.893.22
Cost of Revenues1.931.930.440.253.538.352.593.072.672.932.202.293.153.262.612.743.61
Gross Profit11.9011.9010.937.433.608.302.643.113.122.982.191.913.372.411.180.15-0.39
Revenue 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Total Revenues4.362.813.712.942.823.002.403.161.292.37
Cost of Revenues1.550.130.140.120.120.110.110.110.010.05
Gross Profit2.812.693.582.832.702.892.293.051.282.32
Operating Income TTM 2025202420232022202120202019201820172016201520142013201220112010
R&D Expenses0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
Selling General & Admin Expenses0.000.000.004.021.120.930.720.700.670.600.570.660.580.500.580.590.49
Depreciation & Amortization0.040.040.040.130.070.070.070.070.060.050.080.100.100.100.140.210.16
Total Operating Expenses4.724.724.474.023.673.092.622.362.281.792.012.382.542.512.772.823.75
Operating Income7.187.186.463.662.547.041.402.001.963.742.091.533.192.760.89-0.14-1.02
Operating Income TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
R&D Expenses0.000.000.000.000.000.000.000.000.000.00
Selling General & Admin Expenses0.000.000.000.000.000.000.000.000.921.02
Depreciation & Amortization0.010.010.010.010.010.010.010.010.010.01
Total Operating Expenses0.451.241.661.371.141.081.081.171.031.20
Operating Income2.361.451.921.451.561.811.211.880.451.10
Net Income TTM 2025202420232022202120202019201820172016201520142013201220112010
Interest Income0.420.420.410.520.270.160.130.180.173.482.051.714.223.171.360.040.04
Interest Expense0.510.510.440.430.320.200.170.200.161.530.920.631.321.330.490.060.04
Other Expense-0.01-0.010.00-0.700.926.521.221.821.560.370.290.290.790.390.120.210.50
IBT7.177.176.462.963.4613.562.623.823.514.122.381.813.993.151.010.08-0.52
Income Tax Expense1.131.131.020.510.471.180.36-0.050.250.740.130.190.290.260.190.350.08
Net Income3.023.022.781.392.9912.372.263.871.541.471.040.711.581.170.22-0.17-0.37
Net Income TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Interest Income0.110.110.100.100.100.110.100.100.100.05
Interest Expense0.130.130.140.120.120.110.110.110.110.11
Other Expense-0.010.000.000.000.000.000.000.00-0.21-0.23
IBT2.361.451.921.451.561.811.211.880.161.12
Income Tax Expense0.380.210.290.240.230.250.260.280.050.20
Net Income1.020.620.760.610.700.780.440.850.150.55
Per Share Data TTM 2025202420232022202120202019201820172016201520142013201220112010
EPS$0.00$0.00$0.00$1.84$4.04$17.19$3.24$5.72$2.27$2.21$1.60$1.12$2.60$2.00$0.41$-0.35$-1.02
EPS Diluted$0.00$0.00$0.00$1.84$4.03$17.19$3.24$5.72$1.28$2.21$1.56$1.04$2.58$1.98$0.41$-0.35$-1.02
Shares Outstanding0.780.780.770.760.740.720.700.680.680.670.650.630.610.590.530.480.36
Diluted Shares Outstanding0.780.780.770.760.740.720.700.681.210.671.201.190.610.590.540.480.36
Per Share Data TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
EPS$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.20$0.73
EPS Diluted$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.20$0.73
Shares Outstanding0.780.780.780.770.770.770.770.760.760.76
Diluted Shares Outstanding0.780.780.780.770.770.770.770.760.760.76
Current Assets TTM 202420232022202120202019201820172016201520142013201220112010
Cash And Equivalents2.601.973.274.252.122.002.172.211.991.841.841.410.830.710.750.59
Short Term Investments-26.370.000.000.000.000.000.000.000.000.000.000.000.000.0015.1311.97
Total Cash & ST Investments2.601.973.274.252.122.002.172.211.991.841.841.410.830.7115.8812.56
Accounts Receivable5.125.654.664.615.294.093.572.632.922.221.851.692.081.761.271.29
Inventory0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.720.79
Other Current Assets-7.720.190.000.000.000.000.00-1.99-2.03-1.44-1.24-1.13-0.98-1.120.140.18
Total Current Assets2.387.817.938.867.416.095.742.842.882.612.451.971.931.3518.0114.83
Current Assets 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Cash And Equivalents2.432.242.391.972.352.382.503.272.973.28
Short Term Investments0.000.000.000.000.000.000.000.000.000.00
Total Cash & ST Investments2.432.242.391.972.352.382.503.272.973.28
Accounts Receivable5.435.875.665.655.465.124.894.665.094.96
Inventory0.000.000.000.000.000.000.000.008.208.45
Other Current Assets0.180.170.180.190.250.340.310.000.000.00
Total Current Assets8.048.288.227.818.077.847.712.968.068.24
Long-Term Assets TTM 202420232022202120202019201820172016201520142013201220112010
Net Property, Plant & Equipment1.521.341.380.901.030.760.630.120.130.130.140.140.140.140.150.14
Goodwill1.891.891.891.891.891.901.871.871.781.721.721.791.791.701.701.70
Intangible Assets0.180.170.200.220.280.350.400.470.410.260.350.460.560.600.600.78
Long-Term Investments26.6219.1426.3227.5528.8115.7422.3420.4224.4417.7014.3322.8621.7420.8515.1311.97
Other Long-Term Assets5.7111.12-29.79-2.06-1.58-1.24-1.092.464.072.582.063.042.312.76-14.94-11.83
Total Long-Term Assets38.2035.6663.6530.5632.0218.7525.2326.0831.5523.6719.8729.5427.7427.343.904.02
Total Assets40.5943.4740.2942.5241.2026.2732.5928.9234.4326.4022.5331.5129.6828.9321.9118.84
Long-Term Assets 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Net Property, Plant & Equipment1.321.321.321.341.501.521.341.380.860.89
Goodwill1.891.891.891.891.891.891.891.891.891.89
Intangible Assets0.140.150.160.170.170.180.190.200.210.22
Long-Term Investments31.5319.1419.4519.1418.8517.4317.4326.3227.3427.05
Other Long-Term Assets0.7212.4912.0611.129.829.438.89-32.12-2.18-2.18
Total Long-Term Assets37.7037.0937.0335.6634.5132.7431.990.0130.3030.05
Total Assets45.0845.3745.2643.4742.5840.5939.7140.2941.6641.58
Current Liabilities TTM 202420232022202120202019201820172016201520142013201220112010
Accounts Payable0.000.002.281.160.940.720.810.882.041.080.651.190.871.040.830.69
Short-Term Debt0.080.000.160.000.000.000.000.000.000.000.000.000.000.000.000.00
Other Current Liabilities-0.080.00-2.44-1.16-0.94-0.72-0.8111.7210.929.999.4914.3212.039.382.712.58
Current Liabilities5.700.000.001.160.940.720.8112.5912.9711.0810.1415.5112.9110.413.543.28
Current Liabilities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Accounts Payable2.920.000.000.000.000.002.022.281.591.38
Short-Term Debt0.000.000.000.000.000.000.000.160.000.00
Other Current Liabilities18.390.000.000.000.000.000.00-2.44-2.85-2.66
Current Liabilities21.310.000.000.000.000.002.022.441.591.38
Long-Term Liabilities TTM 202420232022202120202019201820172016201520142013201220112010
Long-Term Debt10.6912.2912.1313.468.716.3411.7810.1714.938.946.168.9710.7813.198.977.20
Capital Leases1.060.000.831.020.000.000.000.000.000.000.000.000.000.000.000.00
Def. Tax Liability0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
Total Liabilities21.9123.9722.2122.8419.4911.6817.4815.1720.7013.8910.3014.1815.3017.7212.6610.59
Long-Term Liabilities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Long-Term Debt13.3912.9313.3912.2911.8911.8311.6912.130.000.00
Capital Leases0.000.000.000.000.001.060.830.830.650.94
Def. Tax Liability0.000.000.000.000.000.000.000.000.000.00
Total Liabilities25.1924.2925.3923.9723.1121.9121.2322.2222.8522.49
Total Common Equity TTM 202420232022202120202019201820172016201520142013201220112010
Common Stock0.000.000.000.000.000.000.006.426.676.526.327.086.305.464.674.36
Retained Earnings0.610.810.661.753.650.340.610.000.000.000.000.000.000.000.390.47
Comprehensive Income-0.03-0.040.00-0.03-0.02-0.02-0.03-0.04-0.03-0.06-0.05-0.020.000.000.000.00
Total Common Equity6.838.216.827.669.426.657.016.386.646.466.277.066.315.474.674.36
Total Common Equity 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Common Stock0.000.000.000.000.000.000.000.000.000.00
Retained Earnings0.180.360.320.810.760.610.800.661.111.16
Comprehensive Income-0.010.00-0.03-0.04-0.01-0.03-0.03-0.02-0.04-0.02
Total Common Equity8.408.357.988.217.016.836.966.827.137.22
Other TTM 202420232022202120202019201820172016201520142013201220112010
Total Debt11.8312.2912.2913.468.716.3411.7810.1714.938.946.168.9710.7813.198.977.20
Book Value18.6719.5018.0819.6821.7114.5915.1013.7513.7312.5112.2317.3314.3811.219.258.25
Other 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Total Debt11.4912.7311.8911.2812.4611.8411.5211.2611.6811.87
Book Value8.408.357.988.217.016.836.966.827.137.22
Cash Flow From Operating Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Net Income2.003.025.441.392.9912.372.263.873.263.372.251.623.702.890.83-0.27-0.61
Depreciation & Amortization0.080.040.040.130.070.070.070.070.060.050.080.100.100.100.140.210.16
Stock-Based Compensation1.071.950.000.990.936.160.721.231.051.490.870.561.291.410.511.402.44
Change Working Capital-0.36-1.67-1.54-0.62-1.09-2.34-1.64-1.59-2.10-2.68-0.915.448.7110.577.296.423.86
Change In Accounts Receivable0.28-0.40-0.470.240.180.290.07-0.240.040.280.09-0.210.23-0.05-0.060.12-0.11
Change In Accounts Payable0.080.510.00-0.040.150.150.12-0.32-0.36-0.76-0.21-0.47-0.31-0.32-0.41-0.200.08
Change In Inventories0.390.000.000.000.000.000.000.000.310.470.130.690.080.360.475.582.43
Other Non-cash Items1.48-1.47-0.452.163.43-6.121.25-0.380.902.300.902.730.821.331.121.162.44
Cash from Operations2.470.000.004.066.343.991.941.960.05-2.45-0.542.401.653.550.581.10-0.37
Cash Flow From Operating Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Net Income1.971.241.631.211.331.560.951.600.150.55
Depreciation & Amortization0.010.010.010.010.010.010.010.010.10-0.04
Stock-Based Compensation-0.750.000.000.000.000.000.000.000.190.26
Change Working Capital-0.86-0.17-1.120.42-0.51-0.01-0.40-0.620.470.08
Change In Accounts Receivable-0.01-0.51-0.150.270.11-0.31-0.18-0.090.470.08
Change In Accounts Payable0.050.48-0.120.000.000.000.000.00-0.130.08
Change In Inventories0.000.000.000.000.000.000.000.000.49-0.10
Other Non-cash Items-0.380.520.37-0.52-0.67-0.340.60-0.050.640.57
Cash from Operations0.000.000.000.000.000.000.000.000.901.08
Cash Flow From Investing Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Capital Expenditure-0.12-0.12-0.06-0.22-0.24-0.06-0.11-0.06-0.02-0.02-0.02-0.06-0.03-0.03-0.04-0.04-0.05
Acquisitions0.000.000.00-0.010.000.00-0.060.00-0.10-0.170.000.000.00-0.15-0.19-0.02-0.02
Investments-4.300.00-2.430.000.000.000.000.000.00-18.720.000.000.00-15.67-11.12-9.78-6.55
Sales of Investment7.366.685.250.0010.3711.979.2410.6514.1818.728.2010.6213.6515.6711.129.786.55
Other Investing Activities-2.330.000.000.00-10.37-11.97-9.24-10.65-14.180.01-8.20-10.62-13.640.010.000.000.00
Cash from Investing2.110.000.00-0.23-0.24-0.06-0.17-0.06-0.12-0.19-0.03-0.05-0.02-0.17-0.22-0.06-0.08
Cash Flow From Investing Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Capital Expenditure-0.02-0.02-0.04-0.03-0.01-0.02-0.01-0.02-0.03-0.06
Acquisitions0.000.000.000.000.000.000.000.000.000.00
Investments-3.080.000.00-1.54-1.120.00-0.50-0.46-2.57-0.77
Sales of Investment2.880.000.003.001.130.001.531.662.841.33
Other Investing Activities0.000.000.000.000.000.000.000.00-0.27-0.56
Cash from Investing0.000.000.000.000.000.000.000.00-0.03-0.06
Cash Flow From Financing Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Debt Repaid-0.130.000.00-0.01-0.280.000.00-0.40-1.01-1.77-0.42-0.52-1.82-2.11-0.93-1.06-0.25
Debt Issued-1.3712.29-0.01-1.165.032.37-5.432.01-3.757.763.20-2.290.00-0.305.162.847.45
Issuance of Common Stock0.290.000.000.000.000.000.891.553.227.603.322.422.640.070.650.360.81
Repurchase of Common Stock-0.60-0.31-0.66-0.42-0.47-1.27-0.50-0.59-0.57-0.03-0.03-0.06-0.04-0.02-0.02-0.04-0.03
Dividends Paid-4.340.000.00-4.27-6.52-4.60-2.39-2.40-3.05-2.84-2.02-3.50-2.35-1.47-0.61-0.70-0.60
Other Financing Activities-0.860.000.00-0.363.472.10-0.24-0.090.07-0.19-0.28-0.270.520.280.510.580.15
Cash from Financing-5.360.000.00-5.05-3.79-3.78-2.24-1.92-1.332.770.57-1.92-1.05-3.26-0.41-0.870.08
Cash Flow From Financing Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Debt Repaid0.000.000.000.000.000.000.000.000.000.00
Debt Issued13.390.46-0.461.110.400.060.14-0.60-0.80-0.24
Issuance of Common Stock0.000.000.000.000.000.000.000.000.000.00
Repurchase of Common Stock-0.05-0.13-0.04-0.10-0.06-0.22-0.25-0.14-0.04-0.18
Dividends Paid0.000.000.000.000.000.000.000.00-1.04-1.04
Other Financing Activities0.000.000.000.000.000.000.000.000.37-0.19
Cash from Financing0.000.000.000.000.000.000.000.00-0.71-1.40
Cash position TTM 2025202420232022202120202019201820172016201520142013201220112010
Net Change in Cash-0.890.68-1.10-1.222.290.14-0.46-0.02-1.390.160.000.420.580.12-0.050.17-0.36
Closing Cash Balance2.602.852.183.274.492.202.062.522.551.991.841.841.410.830.710.750.59
Cash position 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Net Change in Cash0.020.28-0.851.22-0.36-0.07-0.07-0.600.16-0.39
Closing Cash Balance2.852.832.553.402.182.532.602.673.273.11
Free Cash Flow TTM 2025202420232022202120202019201820172016201520142013201220112010
Free Cash Flow2.351.743.423.836.103.921.821.900.03-2.47-0.562.341.623.520.551.06-0.43
Real Free Cash Flow1.28-0.203.422.855.17-2.241.110.67-1.03-3.96-1.431.770.342.110.03-0.33-2.87
Free Cash Flow 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Free Cash Flow-0.031.570.851.080.151.201.150.920.861.02
Real Free Cash Flow0.721.570.851.080.151.201.150.920.670.76
Akciový screener
Kalendář zisků
Super investoři
Porovnání akcií
preloader