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

Fiverr International Ltd.

FVRR

Valuace

Růst

Zdraví

Cena

$ 10.18

-0.50 (-2.93%)

Výsledovka

Rozvaha

Peněžní toky

V miliónech (USD)

Revenue	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017
Total Revenues	430.9	430.9	391.5	361.4	337.4	297.7	189.5	107.1	75.5	52.1
Cost of Revenues	81.1	83.2	70.6	61.8	65.9	51.7	33.2	22.2	15.6	13.4
Gross Profit	349.8	347.8	320.9	299.5	271.4	245.9	156.3	84.8	59.9	38.8

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	107.2	107.9	108.6	107.2	103.7	99.6	94.7	93.5	91.5	92.5
Cost of Revenues	19.7	20.7	20.4	20.4	20.2	18.9	16.0	15.4	16.1	15.1
Gross Profit	87.5	87.2	88.3	86.8	83.5	80.7	78.6	78.1	75.5	77.5

Operating Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017
R&D Expenses	0.0	0.0	0.0	90.7	92.6	79.3	45.7	34.5	26.0	16.1
Selling General & Admin Expenses	0.0	0.0	0.0	223.9	225.8	212.0	122.4	85.1	70.3	42.2
Depreciation & Amortization	14.7	14.7	10.5	6.0	37.8	6.9	4.3	3.6	2.3	1.1
Total Operating Expenses	351.0	348.9	336.7	314.6	318.3	291.3	168.1	119.6	96.4	58.3
Operating Income	-1.2	-1.2	-15.8	-15.1	-46.9	-45.3	-11.8	-34.8	-36.5	-19.5

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	21.9	23.5
Selling General & Admin Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	55.2	56.3
Depreciation & Amortization	3.2	3.1	4.1	4.3	4.3	3.4	1.6	1.2	1.3	1.3
Total Operating Expenses	81.6	87.1	90.3	92.0	89.3	84.2	80.9	82.2	77.1	79.8
Operating Income	5.9	0.1	-2.0	-5.2	-5.9	-3.5	-2.3	-4.2	-1.6	-2.3

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017
Interest Income	24.6	24.6	31.3	23.2	6.5	0.0	0.0	1.4	0.4	0.5
Interest Expense	0.0	0.0	2.7	2.7	3.4	0.0	0.0	0.0	0.0	0.0
Other Expense	24.6	24.6	27.7	20.2	-24.0	-19.5	-2.8	1.4	0.4	0.5
IBT	23.4	23.4	11.9	5.1	-70.9	-64.9	-14.6	-33.4	-36.1	-19.0
Income Tax Expense	2.4	2.4	-6.4	1.4	0.6	0.2	0.2	0.2	0.4	0.3
Net Income	21.0	21.0	18.2	3.7	-71.5	-65.0	-14.8	-33.5	-36.1	-19.3

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	3.9	6.8	6.6	7.3	5.7	6.9	8.5	6.7	0.0	5.7
Interest Expense	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Expense	3.9	6.8	6.6	7.3	5.7	6.9	8.5	6.7	6.9	5.7
IBT	9.8	6.9	4.6	2.1	-0.2	3.4	6.2	2.5	5.3	3.3
Income Tax Expense	-1.7	1.4	1.4	1.3	-13.1	2.1	2.9	1.7	0.6	0.3
Net Income	11.5	5.5	3.2	0.8	12.8	1.4	3.3	0.8	4.7	3.0

Per Share Data	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017
EPS	$0.00	$0.00	$0.00	$0.10	$-1.94	$-1.81	$-0.46	$-1.64	$-1.41	$-0.75
EPS Diluted	$0.00	$0.00	$0.00	$0.09	$-1.94	$-1.81	$-0.46	$-1.64	$-1.41	$-0.75
Shares Outstanding	36.1	36.3	37.0	38.1	36.9	36.0	32.3	20.5	25.6	25.6
Diluted Shares Outstanding	36.7	37.2	37.8	39.2	36.9	36.0	32.3	20.5	25.6	25.6

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	$0.12	$0.08
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.12	$0.07
Shares Outstanding	36.1	36.4	36.6	36.0	35.7	35.4	38.1	38.8	38.5	38.2
Diluted Shares Outstanding	36.7	37.2	37.5	37.3	38.9	36.2	38.8	39.6	39.3	41.4

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017
Cash And Equivalents	189.9	133.5	183.7	86.8	71.2	268.0	24.2	56.0	27.9
Short Term Investments	298.5	433.8	233.7	375.3	252.2	219.4	103.6	0.0	30.0
Total Cash & ST Investments	488.4	567.3	417.4	462.0	323.3	487.4	127.7	56.0	57.9
Accounts Receivable	29.4	16.3	24.2	19.0	14.3	5.4	3.1	0.8	0.6
Inventory	0.0	0.0	0.0	1.1	3.0	0.3	0.3	0.3	0.0
Other Current Assets	156.3	172.5	152.9	143.0	127.7	98.0	55.9	39.7	0.3
Total Current Assets	674.1	756.1	594.5	625.2	468.2	591.2	187.1	96.8	58.7

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	561.2	313.5	187.1	133.5	159.2	188.7	190.1	185.0	129.9	162.2
Short Term Investments	191.8	410.9	460.5	433.8	340.5	298.5	298.6	233.7	268.9	265.5
Total Cash & ST Investments	753.0	724.4	647.6	567.3	499.7	487.2	488.7	418.7	398.8	427.7
Accounts Receivable	35.3	40.4	31.2	16.3	36.2	29.4	27.0	24.2	25.7	22.2
Inventory	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	1.3	1.3
Other Current Assets	168.3	165.4	168.4	172.5	160.6	157.5	164.5	151.6	160.5	157.0
Total Current Assets	956.5	930.2	847.2	756.1	696.6	674.1	680.2	594.5	586.3	608.2

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017
Net Property, Plant & Equipment	10.9	9.4	11.5	14.7	18.3	21.9	5.3	5.1	5.3
Goodwill	82.0	110.2	77.3	77.3	77.3	11.2	11.2	1.4	0.0
Intangible Assets	13.8	41.9	10.7	14.8	49.2	5.9	7.2	4.1	1.7
Long-Term Investments	216.9	122.0	328.3	189.8	317.5	228.0	21.8	0.0	0.0
Other Long-Term Assets	-12.5	7.9	1.3	2.0	1.1	3.0	3.7	3.6	4.0
Total Long-Term Assets	324.8	313.9	429.1	298.6	463.4	270.1	49.2	14.2	11.0
Total Assets	998.9	1,070.0	1,023.6	923.8	931.6	861.2	236.4	111.0	69.8

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	6.7	7.7	8.7	9.4	10.2	10.9	10.8	11.5	12.5	13.4
Goodwill	110.2	110.2	110.2	110.2	110.2	82.0	77.3	77.3	77.3	77.3
Intangible Assets	30.0	35.1	38.7	41.9	44.2	13.8	10.0	10.7	11.6	12.4
Long-Term Investments	0.0	23.8	69.7	122.0	164.1	216.9	277.8	328.3	311.7	259.0
Other Long-Term Assets	32.1	31.6	31.0	7.9	9.5	1.3	1.3	1.3	1.3	1.4
Total Long-Term Assets	179.1	208.4	258.4	313.9	338.2	324.8	377.3	429.1	414.3	363.5
Total Assets	1,135.6	1,138.6	1,105.6	1,070.0	1,034.8	998.9	1,057.4	1,023.6	1,000.6	971.6

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017
Accounts Payable	5.4	5.5	5.5	8.6	8.7	3.6	3.7	3.4	2.6
Short-Term Debt	2.6	460.5	2.6	2.8	5.3	3.9	0.5	0.4	0.5
Other Current Liabilities	192.6	197.6	185.9	174.4	162.9	132.4	74.4	40.3	32.2
Current Liabilities	212.7	684.9	205.4	197.1	189.0	145.9	81.9	53.8	42.9

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	4.9	6.9	6.9	5.5	2.9	5.4	4.7	5.5	3.3	2.3
Short-Term Debt	462.7	462.0	461.1	460.5	2.6	2.6	2.5	2.6	2.5	2.4
Other Current Liabilities	230.3	217.0	213.7	197.6	207.9	192.6	200.4	185.9	197.4	190.9
Current Liabilities	717.5	706.7	703.7	684.9	232.9	212.7	220.6	205.4	216.2	207.8

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017
Long-Term Debt	456.6	2.7	459.8	461.0	395.7	369.9	5.6	2.8	3.5
Capital Leases	3.9	5.4	7.1	9.4	13.5	17.2	0.0	0.0	0.0
Def. Tax Liability	0.0	9.4	0.0	0.0	0.0	0.0	0.2	0.1	0.1
Total Liabilities	677.2	707.3	667.8	658.1	584.7	515.8	87.6	57.1	46.7

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	0.9	1.5	23.2	2.7	460.6	460.5	459.8	459.8	459.5	459.6
Capital Leases	0.0	4.4	4.6	5.4	5.9	6.5	6.4	4.5	7.3	8.0
Def. Tax Liability	0.0	0.0	0.0	9.4	0.0	0.0	0.0	1.8	0.0	0.0
Total Liabilities	737.0	733.7	727.0	707.3	710.3	677.2	683.0	667.8	678.1	669.7

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017
Common Stock	681.9	727.2	0.0	565.8	585.5	517.4	306.3	0.0	0.0
Retained Earnings	-357.4	-366.2	-284.4	-288.0	-237.6	-172.6	-157.8	-123.6	-87.5
Comprehensive Income	-2.8	1.7	-0.7	-12.1	-1.1	0.5	0.2	-0.6	0.0
Total Common Equity	321.6	362.7	355.8	265.7	346.9	345.4	148.8	54.0	23.1

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	772.9	0.0	0.0	727.2	701.5	681.9	660.3	640.8	621.9	604.1
Retained Earnings	-379.2	-362.2	-365.4	-366.2	-379.0	-357.4	-283.6	-284.4	-289.1	-292.1
Comprehensive Income	4.9	6.1	0.7	1.7	2.0	-2.8	-2.2	-0.7	-10.3	-10.1
Total Common Equity	398.6	404.9	378.6	362.7	324.5	321.6	374.5	355.8	322.5	302.0

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017
Total Debt		463.0	463.2	462.4	463.7	401.0	373.8	6.1	3.2	3.9
Book Value		321.6	362.7	355.8	265.7	346.9	345.4	148.8	54.0	23.1

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		398.6	404.9	378.6	362.7	324.5	321.6	374.5	355.8	322.5	302.0

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017
Net Income	11.8	21.0	18.2	3.7	-71.5	-65.0	-14.8	-33.5	-36.1	-19.3
Depreciation & Amortization	5.4	14.7	10.5	6.0	10.2	6.9	4.3	3.6	2.3	1.1
Stock-Based Compensation	71.8	0.0	73.9	68.7	71.8	55.4	15.8	8.9	11.6	1.4
Change Working Capital	5.2	-0.3	-20.8	2.7	-4.1	13.1	9.7	8.0	-29.5	11.8
Change In Accounts Receivable	-5.2	7.3	-18.3	-2.9	0.0	0.0	0.0	0.0	0.0	0.0
Change In Accounts Payable	5.3	2.6	-0.4	-3.2	3.9	18.1	-0.1	0.2	0.8	-0.1
Change In Inventories	3.4	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Non-cash Items	60.0	69.2	1.2	2.1	23.8	19.5	2.1	-0.9	-0.1	-0.2
Cash from Operations	91.6	0.0	0.0	83.2	30.1	38.0	17.1	-13.9	-51.7	-5.3

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	11.5	5.5	3.2	0.8	12.8	1.4	3.3	0.8	4.7	3.0
Depreciation & Amortization	3.2	3.1	4.1	4.3	4.3	3.4	1.6	1.2	1.3	1.3
Stock-Based Compensation	0.0	0.0	0.0	15.8	18.0	18.5	0.0	19.0	16.8	17.6
Change Working Capital	-8.1	3.1	1.1	3.6	-7.6	0.2	-1.9	0.6	5.8	0.7
Change In Accounts Receivable	9.5	1.7	-4.0	0.4	-12.3	-0.9	-2.2	-3.0	3.3	-3.4
Change In Accounts Payable	3.4	-2.0	0.1	2.3	2.6	0.3	0.3	-0.8	2.0	3.8
Change In Inventories	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	3.4
Other Non-cash Items	17.8	21.0	17.1	3.8	2.4	-12.5	17.6	-0.3	11.9	0.6
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	26.4	23.4

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017
Capital Expenditure	-1.1	-1.3	-2.5	-1.1	-2.4	-2.6	-4.0	-1.8	-1.6	-3.4
Acquisitions	-40.4	-20.1	-39.7	0.0	0.0	-97.1	-1.9	-10.0	-2.7	0.0
Investments	-156.1	-60.7	-153.7	-309.2	-141.7	-282.5	-431.2	-229.3	0.8	0.0
Sales of Investment	215.7	460.0	167.4	273.2	130.7	193.8	183.2	105.0	30.0	10.0
Other Investing Activities	-65.4	0.0	0.0	46.8	-1.3	-41.1	-72.4	0.0	-0.5	-1.5
Cash from Investing	-23.3	0.0	0.0	9.8	-14.6	-229.5	-326.4	-136.1	26.1	5.1

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	-0.2	-0.3	-0.3	-0.3	-0.3	-0.4	-0.1	-0.3
Acquisitions	-21.4	0.0	0.0	0.0	-0.4	-30.2	-9.1	0.0	-31.2	0.0
Investments	-3.9	-2.5	-0.8	-57.2	-76.6	-10.1	0.3	-30.7	-43.8	-81.8
Sales of Investment	43.9	262.0	98.0	84.0	25.4	25.6	67.6	40.1	38.5	69.5
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	31.2	-43.1
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-5.4	-55.7

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017
Debt Repaid	0.0	0.0	0.0	0.0	-2.3	-0.6	-0.5	-0.5	-0.4	-0.4
Debt Issued	1.0	463.2	0.9	-1.4	65.0	27.8	368.2	3.3	-0.3	4.4
Issuance of Common Stock	2.3	0.0	0.0	2.8	0.0	0.0	129.9	117.7	53.1	0.0
Repurchase of Common Stock	-76.7	-32.5	-100.1	0.0	0.0	0.0	-43.2	0.0	0.0	0.0
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	-499.7	0.0	0.0	0.0
Other Financing Activities	0.4	0.0	0.0	2.9	0.6	-1.8	965.4	0.8	1.2	1.7
Cash from Financing	-73.7	0.0	0.0	2.9	-1.6	-2.4	551.8	118.0	53.9	1.3

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	463.6	0.0	-20.8	21.1	0.1	0.1	0.7	-0.1	0.4	-0.1
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.3	0.2
Repurchase of Common Stock	-11.0	-23.5	0.0	0.0	-0.4	-23.2	-76.5	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	0.2	0.2
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.5	0.2

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017
Net Change in Cash		26.4	-6.2	-50.2	95.8	13.8	-194.0	243.9	-31.8	28.1	1.7
Closing Cash Balance		189.9	128.6	133.5	183.7	87.9	74.1	268.0	24.2	56.0	27.9

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		-432.5	246.3	126.4	53.6	-25.8	-29.5	-1.4	6.4	53.8	-32.4
Closing Cash Balance		128.6	561.2	314.8	187.1	133.5	159.2	189.9	191.4	185.0	129.9

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017
Free Cash Flow		90.5	103.9	81.8	82.1	27.7	35.5	13.1	-15.7	-53.3	-8.7
Real Free Cash Flow		18.7	103.9	7.8	13.4	-44.0	-19.9	-2.7	-24.6	-64.9	-10.1

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		24.3	32.6	25.3	27.4	28.5	10.6	20.3	20.8	26.3	23.1
Real Free Cash Flow		24.3	32.6	25.3	11.6	10.5	-7.9	20.3	1.8	9.5	5.6