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

DoubleVerify Holdings, Inc.

Valuace

Růst

100

Zdraví

Cena

$ 9.84

-0.07 (-0.66%)

Výsledovka

Rozvaha

Peněžní toky

V miliónech (USD)

Revenue	TTM	2025	2024	2023	2022	2021	2020	2019	2018
Total Revenues	748.3	748.3	656.8	572.5	452.4	332.7	243.9	182.7	104.3
Cost of Revenues	133.5	133.5	116.5	106.6	77.9	54.4	35.8	24.8	18.5
Gross Profit	614.8	614.8	540.3	465.9	374.6	278.4	208.2	157.8	85.8

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	205.6	188.6	189.0	165.1	190.6	169.6	155.9	140.8	172.2	144.0
Cost of Revenues	35.9	33.5	33.1	31.0	34.3	29.5	26.1	26.6	41.5	26.5
Gross Profit	169.6	155.2	155.9	134.1	156.3	140.1	129.8	114.2	130.7	117.5

Operating Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018
R&D Expenses	0.0	0.0	0.0	125.4	95.1	62.7	47.0	31.6	24.2
Selling General & Admin Expenses	0.0	0.0	0.0	213.9	186.1	158.7	115.2	65.3	37.9
Depreciation & Amortization	56.6	56.6	45.2	40.9	35.6	30.6	25.5	23.3	18.6
Total Operating Expenses	535.6	535.6	457.9	380.2	315.5	251.7	186.8	118.7	80.7
Operating Income	79.2	79.2	82.4	85.7	59.0	26.7	21.4	39.1	5.1

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	32.6	32.3
Selling General & Admin Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	60.5	56.3
Depreciation & Amortization	14.3	15.2	14.7	12.4	11.8	11.5	11.0	10.9	11.5	10.7
Total Operating Expenses	131.9	134.1	142.3	127.3	117.6	114.4	118.7	107.3	93.1	99.3
Operating Income	37.8	21.1	13.5	6.8	38.8	25.7	11.0	6.9	37.6	18.2

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018
Interest Income	7.4	0.0	12.7	0.0	0.0	0.0	0.0	0.0	0.0
Interest Expense	1.7	1.7	1.1	1.1	0.9	1.2	4.9	5.2	3.1
Other Expense	3.5	3.5	6.4	10.2	0.3	-0.9	-4.0	-3.7	0.0
IBT	82.7	82.7	88.8	95.9	59.4	25.8	17.3	35.4	2.0
Income Tax Expense	32.1	32.1	32.6	24.4	16.1	-3.5	-3.1	12.1	-1.2
Net Income	50.7	50.7	56.2	71.5	43.3	29.3	20.5	23.3	3.2

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	4.7	0.0	0.7	2.0	2.9	3.2	3.3	3.3	0.0	0.3
Interest Expense	0.4	0.5	0.4	0.4	0.3	0.4	0.2	0.2	0.3	0.3
Other Expense	-0.3	-0.6	1.7	2.8	-1.4	3.9	1.8	2.0	4.1	1.3
IBT	37.4	20.5	15.2	9.5	37.4	29.6	12.9	8.9	41.7	19.6
Income Tax Expense	8.1	10.3	6.5	7.2	14.0	11.4	5.4	1.8	8.6	6.2
Net Income	29.3	10.2	8.8	2.4	23.4	18.2	7.5	7.2	33.1	13.3

Per Share Data	TTM	2025	2024	2023	2022	2021	2020	2019	2018
EPS	$0.00	$0.00	$0.00	$0.43	$0.26	$0.20	$0.13	$0.15	$0.02
EPS Diluted	$0.00	$0.00	$0.00	$0.41	$0.25	$0.18	$0.13	$0.15	$0.02
Shares Outstanding	162.8	162.8	170.5	167.8	163.9	148.3	155.3	155.3	155.3
Diluted Shares Outstanding	166.7	166.7	175.1	173.4	170.8	160.3	155.3	155.3	155.3

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	$0.19	$0.08
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.19	$0.08
Shares Outstanding	162.8	162.0	162.7	165.1	168.9	170.3	171.6	171.3	170.4	168.6
Diluted Shares Outstanding	166.7	166.5	166.7	168.9	172.7	173.9	176.0	176.1	175.0	174.0

Current Assets	TTM	2024	2023	2022	2021	2020	2019
Cash And Equivalents	257.0	292.8	310.1	267.8	221.6	33.4	10.9
Short Term Investments	82.8	17.8	0.0	0.0	0.0	0.0	0.0
Total Cash & ST Investments	339.8	310.6	310.1	267.8	221.6	33.4	10.9
Accounts Receivable	187.8	226.2	206.9	167.1	122.9	94.7	68.7
Inventory	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Current Assets	32.0	22.2	15.9	10.2	23.3	13.9	5.6
Total Current Assets	559.6	559.1	533.0	445.1	367.8	141.9	85.2

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	200.7	211.8	156.4	292.8	311.9	256.1	302.0	310.3	259.2	295.4
Short Term Investments	0.0	5.0	17.9	17.8	50.7	82.8	32.3	0.0	0.0	0.0
Total Cash & ST Investments	200.7	216.8	174.3	310.6	362.6	338.8	334.3	310.3	259.2	295.4
Accounts Receivable	217.6	188.9	213.4	226.2	193.3	187.8	195.6	206.9	190.7	176.0
Inventory	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Current Assets	58.6	56.7	34.1	22.2	23.6	33.0	20.4	15.9	19.5	20.7
Total Current Assets	476.9	462.4	421.8	559.1	579.5	559.6	550.3	533.0	469.4	492.2

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019
Net Property, Plant & Equipment	130.7	137.9	118.5	111.7	17.6	18.1	13.4
Goodwill	431.5	427.6	436.0	343.0	350.6	227.3	227.3
Intangible Assets	170.3	110.4	140.9	135.4	153.4	121.7	139.6
Long-Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Long-Term Assets	-43.1	5.8	1.6	1.7	2.8	2.2	0.5
Total Long-Term Assets	713.1	717.2	710.0	591.9	524.4	369.4	381.0
Total Assets	1,272.6	1,276.2	1,243.0	1,037.0	892.2	511.3	466.3

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	166.9	159.4	154.1	137.9	137.9	130.7	141.8	118.5	117.2	117.3
Goodwill	517.0	516.6	504.8	427.6	437.6	431.5	432.9	436.0	431.3	343.7
Intangible Assets	108.2	116.1	121.9	110.4	119.7	125.4	116.8	140.9	147.3	123.0
Long-Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Long-Term Assets	12.8	11.2	11.2	5.8	6.0	1.7	1.8	1.6	2.0	1.7
Total Long-Term Assets	819.0	834.6	827.2	717.2	732.8	713.1	709.9	710.0	705.8	590.5
Total Assets	1,295.9	1,296.9	1,249.0	1,276.2	1,312.4	1,272.6	1,260.2	1,243.0	1,175.2	1,082.7

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019
Accounts Payable	10.6	11.6	12.9	6.7	3.9	3.5	1.1
Short-Term Debt	12.5	13.6	12.0	8.9	2.0	1.5	1.8
Other Current Liabilities	55.6	62.7	53.1	53.3	8.4	2.3	4.9
Current Liabilities	79.5	103.5	83.9	68.9	57.0	34.0	32.0

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	13.3	13.1	12.6	11.6	13.4	10.6	12.8	12.9	9.6	8.8
Short-Term Debt	17.2	18.1	19.1	13.6	13.3	12.5	12.5	6.1	24.4	24.0
Other Current Liabilities	83.2	68.3	52.7	62.7	60.8	51.0	39.7	47.3	37.9	31.1
Current Liabilities	119.9	104.9	113.5	103.5	88.2	79.5	75.4	83.9	74.8	66.2

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019
Long-Term Debt	78.1	78.1	74.4	74.9	2.6	25.4	76.2
Capital Leases	78.1	91.7	86.4	83.8	4.5	5.0	4.9
Def. Tax Liability	7.0	8.5	8.1	12.9	30.3	31.4	36.6
Total Liabilities	167.5	192.8	169.1	160.2	93.1	94.6	148.3

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	85.9	85.5	86.2	78.1	80.9	78.1	77.5	74.4	76.2	77.3
Capital Leases	103.1	103.6	105.3	91.7	94.2	90.6	90.0	74.4	88.4	89.3
Def. Tax Liability	8.3	8.6	8.4	8.5	9.6	7.0	7.5	8.1	9.3	1.1
Total Liabilities	219.6	206.9	216.6	192.8	181.8	167.5	163.1	169.1	163.9	148.4

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019
Common Stock	0.2	0.2	0.2	0.2	0.2	0.1	0.1
Retained Earnings	213.6	255.2	199.0	127.5	84.2	54.9	34.5
Comprehensive Income	-9.2	-14.7	-2.8	-6.3	-0.8	1.0	-0.1
Total Common Equity	1,105.2	1,083.5	1,073.9	876.9	799.1	416.7	318.0

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	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2
Retained Earnings	276.5	266.3	257.6	255.2	231.8	213.6	206.1	199.0	165.9	152.5
Comprehensive Income	13.0	12.2	-7.2	-14.7	-0.2	-9.2	-7.4	-2.8	-11.9	-5.5
Total Common Equity	1,076.3	1,090.0	1,032.4	1,083.5	1,130.6	1,105.2	1,097.1	1,073.9	1,011.3	934.2

Other		TTM	2024	2023	2022	2021	2020	2019
Total Debt		90.6	91.7	86.4	83.8	4.5	27.0	78.1
Book Value		1,105.2	1,083.5	1,073.9	876.9	799.1	416.7	318.0

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		1,076.3	1,090.0	1,032.4	1,083.5	1,130.6	1,105.2	1,097.1	1,073.9	1,011.3	934.2

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018
Net Income	61.1	50.7	56.2	71.5	43.3	29.3	20.5	23.3	3.2
Depreciation & Amortization	44.2	56.6	45.2	40.9	34.3	30.3	24.6	21.8	18.6
Stock-Based Compensation	77.2	104.2	90.7	59.2	42.3	21.9	6.0	1.7	1.4
Change Working Capital	-22.0	-17.0	-26.8	-43.3	-21.2	-13.4	-33.4	-22.2	-11.1
Change In Accounts Receivable	-15.1	6.5	-26.7	-43.7	-49.8	-22.0	-30.4	-32.7	-13.0
Change In Accounts Payable	1.3	2.3	-1.1	5.5	2.9	0.0	2.5	-0.5	-0.3
Change In Inventories	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Non-cash Items	89.2	12.9	16.0	16.5	15.7	22.6	8.7	2.8	2.0
Cash from Operations	155.2	0.0	0.0	119.7	94.9	82.7	21.2	29.4	12.1

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	29.3	10.2	8.8	2.4	23.4	18.2	7.5	7.2	33.1	13.3
Depreciation & Amortization	14.3	15.2	14.7	12.4	11.8	11.5	11.0	10.9	11.5	10.7
Stock-Based Compensation	25.5	27.4	27.0	24.3	22.8	23.0	24.7	20.2	16.5	15.8
Change Working Capital	13.2	-22.1	-7.4	-0.7	-22.5	3.6	-2.0	-5.9	-7.1	-6.9
Change In Accounts Receivable	-5.1	-29.4	26.2	14.8	-37.0	-6.1	6.8	9.6	-17.9	-13.6
Change In Accounts Payable	1.3	0.4	0.3	0.3	-1.7	2.7	-2.1	0.1	3.0	0.3
Change In Inventories	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Non-cash Items	3.6	3.8	2.9	2.7	6.3	4.1	2.3	3.3	3.4	5.7
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	52.1	35.5

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018
Capital Expenditure	-22.9	-38.5	-27.1	-17.0	-40.0	-9.4	-9.8	-5.9	-1.6
Acquisitions	-67.2	-82.6	0.0	-67.2	0.0	-149.2	0.0	-57.3	-11.3
Investments	-81.9	0.0	-99.6	0.0	0.0	0.0	0.0	0.0	0.0
Sales of Investment	0.0	17.8	81.9	0.0	0.0	0.0	0.0	0.0	0.0
Other Investing Activities	-81.9	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Cash from Investing	-172.1	0.0	0.0	-84.2	-40.0	-158.6	-9.8	-63.2	-13.0

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	-10.6	-12.1	-9.5	-6.3	-7.4	-6.2	-7.2	-6.4	-4.7	-4.6
Acquisitions	0.0	0.0	0.0	-82.6	0.0	0.0	0.0	0.0	0.0	-67.2
Investments	0.0	0.0	0.0	0.0	-17.7	0.0	-49.7	-32.2	0.0	0.0
Sales of Investment	0.0	5.1	0.0	0.0	49.7	32.2	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	0.0	0.0
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-4.7	-71.9

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018
Debt Repaid	-2.8	0.0	0.0	-2.3	-1.9	-23.9	-143.6	-2.3	-2.3
Debt Issued	4.2	91.7	5.3	5.0	81.1	1.5	92.4	80.4	2.3
Issuance of Common Stock	11.0	0.0	0.0	0.0	5.8	299.4	0.4	0.0	0.1
Repurchase of Common Stock	-29.3	-142.1	-133.8	-4.6	-10.2	-1.8	-260.7	0.0	0.0
Dividends Paid	0.0	0.0	0.0	0.0	0.0	-12.8	-421.1	0.0	0.0
Other Financing Activities	6.7	0.0	0.0	13.4	-1.5	3.6	835.3	17.3	25.1
Cash from Financing	-21.2	0.0	0.0	6.5	-7.9	264.4	10.4	15.0	22.9

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	-0.7	-0.6
Debt Issued	103.1	-0.5	-1.7	13.7	-2.5	3.6	0.7	3.6	-1.3	-0.3
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	-2.7	-53.5	-0.5	-85.5	-80.7	-25.7	-25.7	-1.8	-0.9	-0.9
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	4.4	2.1
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	2.8	0.5

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018
Net Change in Cash		-38.4	-33.7	-16.5	42.3	46.2	188.3	22.1	-18.7	21.9
Closing Cash Balance		257.0	260.0	293.7	310.3	267.9	221.7	33.4	11.3	30.0

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		58.3	-11.1	55.5	-136.4	-19.2	55.9	-45.1	-8.1	51.0	-36.2
Closing Cash Balance		260.0	201.7	212.8	157.3	293.7	312.9	257.0	302.1	310.3	259.3

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018
Free Cash Flow		132.3	172.7	132.5	102.7	54.9	73.4	11.5	23.5	10.4
Real Free Cash Flow		55.1	68.4	41.9	43.5	12.6	51.5	5.5	21.8	9.0

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		62.1	39.0	40.1	31.4	30.0	48.4	28.7	25.4	47.4	30.9
Real Free Cash Flow		36.7	11.7	13.1	7.0	7.3	25.4	4.0	5.1	30.9	15.1