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

DoubleDown Interactive Co., Ltd.

DDI

Valuace

Růst

Zdraví

Cena

$ 8.67

-0.10 (-1.12%)

Výsledovka

Rozvaha

Peněžní toky

V miliónech (USD)

Revenue	TTM	2025	2024	2023	2022	2021	2020	2019	2018
Total Revenues	360.1	360.1	341.3	308.9	321.0	363.2	358.3	273.6	266.9
Cost of Revenues	101.6	101.6	103.5	25.9	109.3	126.6	126.3	99.6	104.0
Gross Profit	258.5	258.5	237.8	282.9	211.7	236.6	232.1	174.0	162.8

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	96.0	95.8	84.8	83.5	82.0	83.0	88.2	88.1	83.9	73.0
Cost of Revenues	25.9	27.9	23.7	24.1	24.6	24.8	26.9	27.4	25.6	23.7
Gross Profit	70.1	68.0	61.1	59.4	57.4	58.2	61.4	60.7	58.3	49.3

Operating Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018
R&D Expenses	0.0	0.0	0.0	11.2	18.2	18.5	18.8	19.2	20.1
Selling General & Admin Expenses	0.0	0.0	0.0	149.3	92.0	101.5	92.9	53.0	57.7
Depreciation & Amortization	7.4	7.4	5.2	3.5	3.8	18.9	26.7	34.2	30.1
Total Operating Expenses	123.5	123.5	100.8	186.9	114.0	137.9	143.3	105.7	107.9
Operating Income	135.0	135.0	137.0	124.3	102.6	98.7	88.8	68.3	54.9

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	4.7	4.4
Selling General & Admin Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	17.7	15.2
Depreciation & Amortization	2.6	2.5	1.2	1.1	2.7	1.2	1.3	1.6	1.3	2.1
Total Operating Expenses	32.1	33.0	28.7	29.7	22.9	22.8	25.0	29.6	22.4	19.6
Operating Income	38.0	35.0	32.4	29.6	34.5	35.3	36.4	31.2	35.9	29.7

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018
Interest Income	19.4	19.7	15.7	13.7	5.0	0.2	0.2	0.5	0.3
Interest Expense	9.0	6.9	2.0	1.8	1.8	2.0	10.8	26.6	30.4
Other Expense	4.9	4.9	25.9	6.8	-407.8	2.0	-13.6	-18.4	9.4
IBT	139.9	139.9	162.9	131.1	-305.2	100.7	75.2	49.9	34.3
Income Tax Expense	37.2	37.2	38.5	30.2	-71.2	22.5	21.6	13.5	9.2
Net Income	102.6	102.6	124.0	100.9	-234.0	78.2	53.6	36.3	25.1

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	6.9	4.2	3.7	4.6	4.3	4.0	3.8	3.4	3.2	3.1
Interest Expense	1.5	0.5	5.5	1.5	0.8	0.5	0.4	0.4	0.5	0.4
Other Expense	-2.6	6.1	-1.8	3.1	13.4	-1.4	6.2	7.2	-1.5	5.0
IBT	35.4	41.1	30.6	32.8	48.0	33.9	42.5	38.4	34.4	34.7
Income Tax Expense	11.2	8.4	8.7	8.9	12.3	8.8	9.3	8.0	8.7	7.8
Net Income	24.1	32.7	21.8	23.9	35.6	25.0	33.1	30.4	25.9	26.9

Per Share Data	TTM	2025	2024	2023	2022	2021	2020	2019	2018
EPS	$0.00	$0.00	$0.00	$2.04	$-4.72	$1.70	$1.21	$0.73	$0.51
EPS Diluted	$0.00	$0.00	$0.00	$2.04	$-4.72	$1.70	$1.21	$0.73	$0.51
Shares Outstanding	49.6	49.6	49.6	49.6	49.6	46.1	44.3	49.6	49.6
Diluted Shares Outstanding	49.6	49.6	49.6	49.6	49.6	46.1	44.3	49.6	49.6

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	$0.52	$0.54
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.52	$0.54
Shares Outstanding	49.6	49.6	49.6	49.6	49.6	49.6	49.6	49.6	49.6	49.6
Diluted Shares Outstanding	49.6	49.6	49.6	49.6	49.6	49.6	49.6	49.6	49.6	49.6

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018
Cash And Equivalents	271.6	334.9	206.9	217.4	242.1	63.2	42.4	31.0
Short Term Investments	70.6	80.0	67.8	67.9	0.0	0.0	0.0	0.0
Total Cash & ST Investments	342.3	414.9	275.0	285.2	242.1	63.2	42.4	31.0
Accounts Receivable	35.9	30.8	32.4	21.2	21.9	23.3	19.8	16.1
Inventory	0.0	0.0	0.3	0.0	0.0	0.0	0.0	0.0
Other Current Assets	6.4	7.6	8.8	6.4	6.8	4.0	3.6	2.8
Total Current Assets	384.6	453.2	316.4	312.9	270.8	90.5	65.9	49.9

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	348.3	377.4	365.7	334.9	292.7	269.2	209.9	207.2	233.9	184.5
Short Term Investments	90.9	103.8	90.1	80.0	80.7	70.0	99.7	67.8	37.2	60.7
Total Cash & ST Investments	439.2	481.2	455.7	414.9	372.7	339.2	309.5	275.0	271.2	245.1
Accounts Receivable	34.1	30.3	29.5	30.8	33.4	34.0	34.2	34.8	28.4	27.5
Inventory	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-37.2	-60.7
Other Current Assets	10.2	8.8	4.3	7.6	9.9	7.8	10.0	6.6	5.7	4.5
Total Current Assets	483.5	520.3	489.6	453.2	415.9	380.9	353.7	316.4	305.3	277.2

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018
Net Property, Plant & Equipment	7.0	5.3	7.5	4.3	7.3	10.4	12.8	0.5
Goodwill	396.2	395.8	396.7	379.1	634.0	634.0	634.0	634.0
Intangible Assets	49.6	47.7	51.6	35.1	53.7	71.4	102.7	135.8
Long-Term Investments	1.2	0.0	1.3	0.0	0.0	0.0	0.0	0.0
Other Long-Term Assets	49.4	0.7	47.3	1.5	1.6	0.1	0.1	0.2
Total Long-Term Assets	511.8	452.9	524.6	479.1	699.2	716.3	749.5	770.4
Total Assets	896.3	906.2	803.3	792.1	969.9	806.8	815.4	820.3

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	5.8	4.9	5.0	5.3	5.0	7.0	6.6	7.6	2.2	2.8
Goodwill	433.9	397.7	396.4	395.8	396.9	396.2	396.4	427.4	379.1	379.1
Intangible Assets	82.7	47.6	47.4	47.7	49.4	49.6	50.4	51.6	35.0	35.0
Long-Term Investments	0.0	0.0	0.0	0.0	1.2	0.0	0.0	1.3	1.2	1.3
Other Long-Term Assets	10.9	0.7	0.7	0.7	0.4	1.5	2.0	47.3	0.1	0.1
Total Long-Term Assets	533.6	450.9	452.4	452.9	463.9	471.7	477.2	524.6	455.3	463.6
Total Assets	1,017.1	971.2	941.9	906.2	879.8	852.6	831.0	841.0	760.6	740.7

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018
Accounts Payable	13.7	2.9	13.3	13.8	14.8	16.6	10.9	14.3
Short-Term Debt	1.4	1.2	41.9	3.1	3.1	3.0	37.3	123.4
Other Current Liabilities	4.0	15.6	10.6	97.2	0.7	3.6	0.4	3.0
Current Liabilities	20.9	23.4	68.5	116.5	20.8	25.6	50.5	142.6

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	24.5	22.5	17.1	2.9	13.4	13.2	14.5	13.3	10.4	13.5
Short-Term Debt	37.0	37.9	1.1	1.2	0.9	1.4	39.7	41.7	39.2	40.4
Other Current Liabilities	2.5	3.9	4.9	15.6	3.6	1.5	10.6	10.8	3.2	3.8
Current Liabilities	68.6	66.7	30.5	23.4	19.6	20.4	68.4	68.3	52.8	57.7

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018
Long-Term Debt	36.3	37.5	4.4	41.1	46.9	53.8	352.9	323.4
Capital Leases	5.5	4.7	7.6	4.7	7.8	10.9	13.2	0.0
Def. Tax Liability	0.9	0.0	0.8	0.0	28.3	20.2	24.0	21.8
Total Liabilities	66.8	64.1	75.5	165.8	105.9	107.3	434.7	490.5

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	3.9	3.3	37.5	37.5	41.6	41.5	4.0	4.4	0.2	0.7
Capital Leases	5.2	4.3	4.5	4.7	4.7	6.8	6.5	4.4	2.2	3.0
Def. Tax Liability	15.2	2.8	2.5	0.0	0.4	0.5	0.6	0.9	0.0	0.0
Total Liabilities	91.2	76.1	74.5	64.1	64.2	66.3	75.7	75.3	62.7	67.9

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018
Common Stock	18.0	21.2	21.2	21.2	21.2	18.9	10.6	10.6
Retained Earnings	406.0	472.1	327.3	226.4	147.9	69.7	16.1	-20.2
Comprehensive Income	144.2	-10.7	20.0	19.4	23.0	22.8	9.4	0.1
Total Common Equity	829.4	841.9	727.7	626.2	864.0	699.5	380.7	329.9

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	21.2	21.2	21.2	21.2	21.2	21.2	21.2	19.2	21.2	21.2
Retained Earnings	550.5	517.8	496.0	472.1	415.8	390.8	357.6	367.3	301.3	274.4
Comprehensive Income	-5.3	-3.5	-9.2	-10.7	19.3	15.0	17.1	99.9	16.0	17.9
Total Common Equity	925.7	894.8	867.3	841.9	815.5	786.2	755.2	765.6	697.9	672.8

Other		TTM	2024	2023	2022	2021	2020	2019	2018
Total Debt		43.2	38.7	46.4	44.1	49.9	56.8	390.3	446.8
Book Value		829.5	842.0	727.9	626.2	864.0	699.5	380.7	329.9

Other		3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Total Debt		0.3	0.2	0.2	0.1	0.1	0.1	0.1	0.2	0.0	0.0
Book Value		925.7	894.8	867.3	841.9	815.5	786.2	755.2	765.6	697.9	672.8

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018
Net Income	116.0	102.6	124.4	101.7	-234.0	78.2	53.6	36.3	25.1
Depreciation & Amortization	3.5	7.4	5.2	0.7	3.8	17.9	31.6	33.4	30.1
Stock-Based Compensation	0.0	0.0	0.0	0.0	0.0	-2.1	0.2	-3.2	-7.2
Change Working Capital	-18.4	4.3	11.9	-114.1	94.7	-4.0	4.9	-5.5	11.3
Change In Accounts Receivable	-7.4	3.3	1.5	-8.4	0.0	1.6	-4.1	-3.7	3.5
Change In Accounts Payable	-1.4	3.2	5.5	-94.5	-0.2	-2.1	5.8	-1.6	3.2
Change In Inventories	5.6	0.0	0.0	0.0	0.0	-3.4	2.5	0.0	5.1
Other Non-cash Items	9.4	22.6	-31.5	3.0	271.2	0.0	5.1	12.9	12.1
Cash from Operations	127.3	0.0	0.0	20.8	50.8	96.1	99.9	76.7	74.5

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	24.1	32.8	21.9	23.9	35.7	25.1	33.2	30.4	25.7	26.9
Depreciation & Amortization	2.6	2.5	1.2	1.1	2.7	1.2	1.3	1.6	1.3	0.1
Stock-Based Compensation	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Change Working Capital	3.3	-1.0	-2.3	5.3	20.8	0.8	-8.7	0.2	-9.6	-4.6
Change In Accounts Receivable	2.2	0.5	-0.8	1.4	2.4	0.8	0.1	-1.8	-4.5	-1.2
Change In Accounts Payable	0.0	1.5	-2.0	3.4	6.1	-0.6	-1.3	1.3	1.4	-2.8
Change In Inventories	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	6.1	-0.5
Other Non-cash Items	12.2	-9.3	-9.8	2.0	-33.1	-3.8	-0.3	-4.4	9.2	-1.1
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	29.4	28.7

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018
Capital Expenditure	-0.1	-0.3	-0.9	-0.2	-0.3	-1.8	-0.2	-0.2	-3.2
Acquisitions	-25.5	-61.6	0.0	-27.8	0.0	0.0	-2.0	0.0	0.0
Investments	-156.4	-273.8	-81.0	-146.2	-518.6	-1.5	0.0	0.0	0.0
Sales of Investment	142.6	253.9	66.3	143.0	451.0	0.0	0.0	0.0	0.0
Other Investing Activities	-31.9	0.0	0.0	0.9	0.0	1.5	0.0	0.0	0.0
Cash from Investing	-39.4	0.0	0.0	-30.3	-67.8	-1.8	-2.2	-0.2	-3.2

Cash Flow From Investing Activities	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Capital Expenditure	-0.1	-0.1	0.0	-0.1	-0.6	-0.3	0.0	0.0	0.0	-0.1
Acquisitions	0.3	-61.6	0.0	0.0	0.0	0.0	0.0	0.0	-26.6	1.1
Investments	-76.8	-31.7	-23.2	-141.1	0.7	-9.9	-39.8	-31.9	-97.5	12.8
Sales of Investment	75.0	31.3	15.4	131.2	-0.5	-0.2	67.0	0.0	66.3	9.2
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	1.1	-1.1
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-56.7	21.9

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018
Debt Repaid	0.0	0.0	0.0	0.0	0.0	0.0	-76.3	-152.7	-327.6
Debt Issued	2.1	38.7	-7.7	2.2	-5.8	-6.9	-257.2	96.2	774.3
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	86.0	0.0	0.0	0.0
Repurchase of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	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	-3.4	0.0	0.0	-3.2	0.0	0.0	0.0	90.9	280.9
Cash from Financing	-3.3	0.0	0.0	0.0	0.0	86.0	-76.3	-61.8	-46.7

Cash Flow From Financing Activities	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	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	0.0
Debt Issued	40.9	-0.3	2.6	-0.1	-3.9	-0.3	-0.8	-2.7	7.0	-1.7
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Repurchase of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Dividends Paid	0.0	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	0.0	-3.2	0.0
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-3.2	0.0

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018
Net Change in Cash		87.9	54.4	127.9	-10.4	-24.7	178.9	20.8	11.5	22.9
Closing Cash Balance		271.6	388.8	334.9	206.9	217.4	242.1	63.2	42.4	31.0

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		40.7	-29.1	11.8	30.8	42.2	23.5	59.3	3.0	-26.0	49.5
Closing Cash Balance		388.8	348.3	377.4	365.7	334.9	292.7	269.2	209.9	207.2	233.9

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018
Free Cash Flow		127.2	136.7	147.6	28.5	50.5	94.3	99.6	76.5	71.3
Real Free Cash Flow		127.2	136.7	147.6	28.5	50.5	96.4	99.4	79.7	78.6

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		42.2	33.3	19.7	41.0	46.7	31.8	34.8	35.7	29.4	28.7
Real Free Cash Flow		42.2	33.3	19.7	41.0	46.7	31.8	34.8	35.7	29.4	28.7