Statements - Fundamenty - Všechna data pro vaši analýzu

Nástroje

Akciový screener

Kalendář zisků

Super investoři

Ostatní

Návod

IČ: 19940963

5. května 521, 501 01 Turnov

Zásady GDPR

Podmínky služby

Všechna práva vyhrazena @ 2024, Fundamenty.cz

Proudly created by draftspot.net

The Vita Coco Company, Inc.

COCO

Valuace

Růst

Zdraví

Cena

$ 48.35

+0.83 (1.57%)

Výsledovka

Rozvaha

Peněžní toky

V miliónech (USD)

Revenue	TTM	2025	2024	2023	2022	2021	2020	2019
Total Revenues	609.8	609.8	516.0	493.6	427.8	379.5	310.6	283.9
Cost of Revenues	387.2	387.2	317.2	312.9	324.4	266.4	205.8	191.0
Gross Profit	222.6	222.6	198.8	180.7	103.4	113.1	104.9	93.0

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	127.8	182.3	168.8	130.9	127.3	132.9	144.1	111.7	106.1	138.1
Cost of Revenues	83.2	113.6	107.5	82.8	86.0	81.3	85.6	64.7	66.5	81.9
Gross Profit	44.6	68.7	61.3	48.1	41.3	51.6	58.6	47.0	39.6	56.2

Operating Income	TTM	2025	2024	2023	2022	2021	2020	2019
R&D Expenses	0.0	0.0	0.0	0.4	0.0	0.0	0.0	0.0
Selling General & Admin Expenses	0.0	0.0	0.0	124.2	100.3	88.6	74.4	78.9
Depreciation & Amortization	1.1	1.1	0.7	0.7	2.0	2.2	2.1	3.0
Total Operating Expenses	140.1	140.1	125.0	124.2	100.3	88.6	74.4	78.9
Operating Income	82.5	82.5	73.8	56.5	3.1	24.6	30.9	13.4

Operating Income	TTM	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
R&D Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.4	0.0
Selling General & Admin Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	34.2	32.6
Depreciation & Amortization	0.4	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.6
Total Operating Expenses	34.4	40.7	36.1	28.8	37.0	31.0	28.6	28.1	34.2	32.6
Operating Income	10.2	27.9	25.1	19.3	4.3	20.6	30.0	19.0	5.4	23.5

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019
Interest Income	6.5	6.5	6.7	2.6	0.1	0.1	0.4	0.2
Interest Expense	0.0	0.0	0.0	0.0	0.3	0.4	0.8	1.2
Other Expense	10.4	10.4	-3.0	1.4	7.8	-0.4	12.7	-2.0
IBT	93.0	93.0	70.8	57.9	10.8	24.2	43.6	11.4
Income Tax Expense	21.7	21.7	14.8	11.3	3.0	5.2	10.9	2.0
Net Income	71.3	71.3	56.0	46.6	7.8	19.0	32.7	9.4

Net Income	TTM	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Interest Income	1.8	1.8	1.5	1.5	1.7	1.9	1.6	1.5	1.5	0.8
Interest Expense	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Expense	-0.4	2.8	3.0	5.1	-2.6	5.0	-4.5	-0.9	2.5	-4.3
IBT	9.8	30.7	28.2	24.4	1.7	25.6	25.5	18.0	8.0	19.2
Income Tax Expense	4.2	6.7	5.3	5.5	-1.7	6.4	6.4	3.8	1.2	4.0
Net Income	5.5	24.0	22.9	18.9	3.4	19.3	19.1	14.2	6.8	15.2

Per Share Data	TTM	2025	2024	2023	2022	2021	2020	2019
EPS	$0.00	$0.00	$0.00	$0.83	$0.14	$0.35	$0.59	$0.17
EPS Diluted	$0.00	$0.00	$0.00	$0.79	$0.14	$0.35	$0.59	$0.17
Shares Outstanding	57.0	56.9	56.7	56.4	55.7	53.7	55.5	55.5
Diluted Shares Outstanding	60.4	60.0	59.3	58.7	56.1	54.2	55.5	55.5

Per Share Data	TTM	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
EPS	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.12	$0.27
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.11	$0.26
Shares Outstanding	57.0	56.9	56.8	57.0	56.7	56.8	56.7	56.6	56.8	56.5
Diluted Shares Outstanding	60.4	59.9	59.6	60.0	59.3	59.3	59.2	58.7	59.5	59.3

Current Assets	TTM	2024	2023	2022	2021	2020	2019
Cash And Equivalents	150.4	164.7	132.5	19.6	28.7	72.2	36.7
Short Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Cash & ST Investments	150.4	164.7	132.5	19.6	28.7	72.2	36.7
Accounts Receivable	78.9	80.8	66.4	43.4	56.6	44.7	34.4
Inventory	46.8	83.6	50.8	84.1	75.4	32.0	36.9
Other Current Assets	24.5	12.2	13.3	22.2	12.6	10.3	5.0
Total Current Assets	300.6	341.3	262.9	174.9	173.3	159.1	113.0

Current Assets	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Cash And Equivalents	203.7	168.3	153.6	164.7	156.7	150.4	123.3	132.9	94.9	48.0
Short Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Cash & ST Investments	203.7	168.3	153.6	164.7	156.7	150.4	123.3	132.9	94.9	48.0
Accounts Receivable	103.4	102.6	76.8	63.5	78.6	78.9	57.9	66.4	79.6	89.6
Inventory	84.4	85.3	88.3	83.6	64.9	46.8	58.3	52.3	50.4	57.2
Other Current Assets	31.8	30.6	32.8	29.6	30.6	24.8	27.5	13.3	22.5	28.8
Total Current Assets	423.3	386.7	351.5	341.3	330.8	300.6	266.7	262.9	247.3	223.5

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019
Net Property, Plant & Equipment	3.1	2.7	3.5	4.8	2.5	2.9	3.4
Goodwill	7.8	7.8	7.8	7.8	7.8	7.8	7.8
Intangible Assets	0.0	0.0	0.0	0.0	7.9	9.2	10.5
Long-Term Investments	0.0	0.0	0.0	0.0	2.8	0.0	1.9
Other Long-Term Assets	4.7	4.5	4.7	6.0	2.0	4.9	3.5
Total Long-Term Assets	22.4	21.1	22.7	22.8	24.2	24.7	33.1
Total Assets	323.0	362.4	285.7	197.8	197.5	183.9	146.1

Long-Term Assets	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Net Property, Plant & Equipment	19.1	15.7	13.7	2.7	3.1	3.1	3.3	3.5	3.9	4.4
Goodwill	7.8	7.8	7.8	7.8	7.8	7.8	7.8	7.8	7.8	7.8
Intangible Assets	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Long-Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	-6.7	0.0	3.5	3.8
Other Long-Term Assets	5.0	4.8	11.0	4.5	4.8	4.7	11.2	4.7	1.7	1.7
Total Long-Term Assets	38.0	34.3	32.5	21.1	22.4	22.4	22.3	25.0	21.2	21.9
Total Assets	461.3	421.1	384.0	362.4	353.1	323.0	289.0	287.9	268.5	245.4

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019
Accounts Payable	20.7	32.0	23.1	15.9	30.0	18.6	14.9
Short-Term Debt	0.0	0.4	1.2	0.0	0.0	0.0	4.0
Other Current Liabilities	70.2	57.6	50.0	38.4	3.2	5.4	1.1
Current Liabilities	90.8	103.3	82.6	54.3	74.0	55.7	42.1

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	22.3	25.8	22.6	30.8	31.3	20.7	18.1	23.1	21.4	18.6
Short-Term Debt	0.0	0.8	0.6	0.4	0.0	0.0	0.0	1.2	0.0	0.0
Other Current Liabilities	101.2	83.4	70.1	58.9	69.4	70.2	60.9	50.0	52.6	52.9
Current Liabilities	123.5	110.0	93.4	103.3	100.7	90.8	79.0	82.6	74.0	71.5

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019
Long-Term Debt	0.0	0.0	0.0	0.0	0.0	25.0	12.9
Capital Leases	0.0	0.4	1.2	0.7	0.0	0.0	0.0
Def. Tax Liability	0.0	0.0	0.0	0.0	0.0	0.3	0.2
Total Liabilities	91.0	103.6	83.2	56.7	74.3	81.6	72.3

Long-Term Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Long-Term Debt	14.0	14.0	12.6	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Capital Leases	14.0	14.0	13.2	0.4	0.0	0.0	0.3	0.4	1.8	2.1
Def. Tax Liability	0.0	0.0	0.0	0.0	0.0	0.0	0.0	2.2	0.0	0.0
Total Liabilities	137.6	124.1	106.1	103.6	101.0	91.0	79.4	85.5	75.9	73.6

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019
Common Stock	0.6	0.6	0.6	0.6	0.6	0.6	0.6
Retained Earnings	134.1	156.7	100.7	55.2	47.4	28.4	-4.3
Comprehensive Income	-0.6	-0.9	-0.6	-1.0	-0.6	-0.9	-1.3
Total Common Equity	232.0	258.8	202.4	141.1	123.2	102.2	73.8

Total Common Equity	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Common Stock	0.6	0.6	0.6	0.6	0.6	0.6	0.6	0.6	0.6	0.6
Retained Earnings	222.5	198.5	175.6	156.7	153.3	134.1	115.0	100.7	94.0	78.8
Comprehensive Income	0.5	0.8	-0.4	-0.9	0.2	-0.6	-0.7	-0.6	-1.3	-0.9
Total Common Equity	323.7	296.9	277.9	258.8	252.1	232.0	209.7	202.4	192.6	171.8

Other		TTM	2024	2023	2022	2021	2020	2019
Total Debt		0.0	0.4	1.2	0.0	0.1	25.1	17.0
Book Value		232.0	258.8	202.4	141.1	123.2	102.3	73.8

Other		3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Total Debt		0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Book Value		323.7	296.9	277.9	258.8	252.1	232.0	209.7	202.4	192.6	171.8

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019
Net Income	55.3	71.3	56.0	46.6	7.8	19.0	32.7	9.4
Depreciation & Amortization	0.7	1.1	0.7	0.7	1.9	2.1	2.1	2.1
Stock-Based Compensation	9.4	10.8	8.9	9.1	7.4	3.4	1.5	2.2
Change Working Capital	31.7	-34.5	-34.2	50.3	-29.4	-37.2	1.5	5.6
Change In Accounts Receivable	10.8	-18.6	-14.2	-7.1	0.3	-16.9	0.2	-4.9
Change In Accounts Payable	12.9	11.2	15.7	24.3	-16.8	20.5	12.7	-3.6
Change In Inventories	11.7	-27.3	-33.0	33.7	-9.3	-43.5	5.0	11.1
Other Non-cash Items	34.0	-1.2	10.8	2.8	4.4	-1.8	-10.7	3.3
Cash from Operations	107.7	0.0	0.0	107.2	-10.9	-16.2	33.3	21.8

Cash Flow From Operating Activities	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Net Income	5.5	24.0	22.9	18.9	3.4	19.3	19.1	14.2	6.8	15.2
Depreciation & Amortization	0.4	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2
Stock-Based Compensation	0.0	3.0	3.0	2.2	2.3	2.1	0.0	2.1	2.0	2.9
Change Working Capital	-14.8	13.1	-3.6	-29.2	-4.4	-9.5	-0.3	-20.1	31.2	20.9
Change In Accounts Receivable	21.1	-1.9	-24.6	-13.2	12.7	1.9	-20.3	-8.5	30.1	9.4
Change In Accounts Payable	-8.7	13.6	15.2	-9.0	0.0	10.3	7.5	-4.1	7.0	2.5
Change In Inventories	-27.0	-0.4	4.6	-4.5	-19.0	-19.2	11.3	-6.1	-0.1	6.6
Other Non-cash Items	5.3	-1.2	-0.6	-1.9	5.4	-2.8	7.9	3.3	-0.6	0.4
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	37.2	43.9

Cash Flow From Investing Activities	TTM	2024	2023	2022	2021	2020	2019
Capital Expenditure	-0.5	-1.0	-0.6	-1.0	-0.6	-0.4	-1.0
Acquisitions	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Sales of Investment	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Investing Activities	-0.7	0.0	0.0	0.0	0.0	0.0	0.0
Cash from Investing	-0.5	0.0	-0.6	-1.0	-0.6	-0.4	-1.0

Cash Flow From Investing Activities	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Capital Expenditure	-3.2	-3.4	-0.9	-0.6	-0.1	-0.4	-0.3	-0.1	-0.1
Acquisitions	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Investments	-0.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Sales of Investment	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-0.6
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-0.1

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019
Debt Repaid	0.0	0.0	0.0	0.0	-22.0	-55.0	-16.9	-10.4
Debt Issued	0.0	0.4	-0.8	1.2	22.0	30.0	25.0	27.3
Issuance of Common Stock	5.1	0.0	0.0	0.0	3.1	30.4	0.0	0.0
Repurchase of Common Stock	-10.0	-11.3	-12.0	-0.8	0.0	-50.0	-6.9	0.0
Dividends Paid	0.0	0.0	0.0	0.0	0.0	-47.9	0.0	0.0
Other Financing Activities	1.9	0.0	0.0	7.1	22.0	95.7	25.9	0.0
Cash from Financing	-5.0	0.0	0.0	6.3	3.0	-26.8	2.1	-10.4

Cash Flow From Financing Activities	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	1-2024	4-2023	3-2023
Debt Repaid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Debt Issued	14.0	-0.8	1.6	12.7	0.4	0.0	-1.6	1.6	0.0
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	1.2	3.2
Repurchase of Common Stock	-1.1	-0.2	-8.6	-1.5	0.0	-2.8	-9.2	-0.8	0.0
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.4	3.2
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.4	3.2

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019
Net Change in Cash		102.5	32.2	33.1	113.2	-9.1	-43.5	35.4	11.3
Closing Cash Balance		150.4	198.2	165.9	132.9	19.6	28.7	72.2	36.7

Cash position		4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Net Change in Cash		-6.8	36.7	13.4	-11.1	8.0	7.5	27.1	-9.6	38.0	46.9
Closing Cash Balance		198.2	205.0	168.3	154.9	165.9	158.0	150.4	123.3	132.9	95.2

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019
Free Cash Flow		107.2	39.0	41.9	106.6	-11.9	-16.7	32.9	20.8
Real Free Cash Flow		97.8	28.2	33.0	97.4	-19.3	-20.1	31.4	18.5

Free Cash Flow		4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Free Cash Flow		-7.1	35.6	20.9	-10.4	6.8	8.9	26.6	-0.4	37.1	43.9
Real Free Cash Flow		-7.1	32.7	17.9	-12.5	4.5	6.7	26.6	-2.5	35.1	41.0