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

International Money Express, Inc.

IMXI

Valuace

Růst

Zdraví

Cena

$ 15.81

0.00 (0.00%)

Výsledovka

Rozvaha

Peněžní toky

V miliónech (USD)

Revenue	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
Total Revenues	520.6	520.6	658.6	658.7	546.8	459.2	357.2	319.6	273.9	201.0	165.4	124.2
Cost of Revenues	481.1	481.1	68.2	436.3	364.8	307.5	238.6	212.7	182.5	135.5	108.1	81.7
Gross Profit	39.6	39.6	590.4	222.5	182.0	151.7	118.6	106.9	91.4	65.6	57.3	42.5

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	60.3	154.9	161.1	144.3	164.8	171.9	171.5	150.4	148.1	172.4
Cost of Revenues	168.1	98.6	102.3	112.1	112.4	17.2	113.4	116.0	132.9	112.9
Gross Profit	-107.8	56.3	58.9	32.2	52.3	154.7	58.2	34.4	15.2	59.6

Operating Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
R&D Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Selling General & Admin Expenses	0.0	0.0	0.0	119.1	89.6	74.4	54.9	57.8	62.7	47.1	31.8	25.8
Depreciation & Amortization	17.2	17.2	13.6	12.9	9.5	9.5	10.8	12.7	15.7	16.6	2.5	2.5
Total Operating Expenses	59.5	59.5	495.4	127.0	99.1	83.9	65.7	70.5	78.4	63.8	34.3	28.3
Operating Income	-20.0	-20.0	95.0	95.5	82.9	67.9	52.9	36.4	13.1	1.8	23.0	14.2

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	0.0	0.0
Selling General & Admin Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	11.2	31.8
Depreciation & Amortization	4.7	4.4	4.5	3.6	3.7	3.4	3.4	3.2	3.4	3.5
Total Operating Expenses	-43.8	45.8	39.4	18.2	27.6	126.9	35.3	14.8	11.2	35.3
Operating Income	-64.1	10.5	19.5	14.1	24.7	27.8	22.9	19.6	4.0	24.3

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
Interest Income	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	1.4	0.0	0.0
Interest Expense	11.8	11.8	11.7	10.4	5.6	4.5	6.6	8.5	18.4	11.4	9.5	4.2
Other Expense	67.1	67.1	-11.7	-10.4	-5.6	-4.5	-6.6	-8.5	-18.4	-11.4	-9.5	-4.2
IBT	47.1	47.1	83.3	85.1	77.3	63.3	46.3	27.9	-5.4	-9.6	13.5	9.9
Income Tax Expense	14.4	14.4	24.5	25.5	19.9	16.5	12.5	8.3	1.9	0.5	4.1	4.2
Net Income	32.7	32.7	58.8	59.5	57.3	46.8	33.8	19.6	-7.2	-10.2	9.4	5.8

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	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	2.8
Interest Expense	3.1	3.0	3.1	2.7	2.7	3.2	3.1	2.7	2.8	2.8
Other Expense	75.9	-3.0	-3.1	-2.7	-2.7	-3.2	-3.1	-2.7	-2.8	-2.8
IBT	11.8	7.6	16.4	11.4	22.0	24.6	19.8	16.9	24.9	21.5
Income Tax Expense	2.9	2.6	5.4	3.6	6.6	7.3	5.8	4.8	7.4	6.6
Net Income	8.9	5.0	11.0	7.8	15.4	17.3	14.0	12.1	17.5	14.8

Per Share Data	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
EPS	$0.00	$0.00	$0.00	$1.67	$1.52	$1.22	$0.89	$0.52	$-0.28	$-0.28	$0.26	$0.16
EPS Diluted	$0.00	$0.00	$0.00	$1.63	$1.48	$1.20	$0.88	$0.52	$-0.28	$-0.28	$0.26	$0.16
Shares Outstanding	29.9	29.9	32.4	35.6	37.7	38.5	38.1	37.4	25.5	36.2	36.2	36.2
Diluted Shares Outstanding	30.2	30.2	32.9	36.4	38.6	39.1	38.4	37.6	25.5	36.2	36.2	36.2

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	$0.51	$0.42
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.49	$0.41
Shares Outstanding	29.9	29.6	29.8	30.6	31.0	32.4	32.7	33.7	34.6	35.3
Diluted Shares Outstanding	30.2	29.8	29.9	30.8	31.4	32.7	33.1	34.2	35.4	36.1

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016
Cash And Equivalents	233.2	130.5	239.2	149.5	132.5	74.9	86.1	73.0	59.2	37.6
Short Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	175.9	0.0
Total Cash & ST Investments	233.2	130.5	239.2	149.5	132.5	74.9	86.1	73.0	59.2	37.6
Accounts Receivable	202.2	109.2	156.8	129.8	67.3	55.0	39.8	35.8	51.4	27.8
Inventory	0.0	0.0	0.0	90.4	63.4	56.6	0.0	0.0	0.0	0.0
Other Current Assets	27.2	58.1	36.9	12.7	0.3	0.2	22.4	29.8	8.6	11.8
Total Current Assets	462.7	297.8	432.9	382.4	263.5	186.7	148.2	138.7	119.1	77.1

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	151.6	174.7	151.8	130.5	156.6	233.2	218.8	239.2	222.4	147.4
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	151.6	174.7	151.8	130.5	156.6	233.2	218.8	239.2	222.4	147.4
Accounts Receivable	121.1	143.3	133.0	109.2	128.7	202.2	151.2	156.8	163.0	123.7
Inventory	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	84.1	119.2
Other Current Assets	38.5	33.2	41.2	58.1	40.5	27.2	31.7	36.9	96.9	131.5
Total Current Assets	311.2	351.2	325.9	297.8	325.8	462.7	401.8	432.9	482.3	402.6

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016
Net Property, Plant & Equipment	66.4	68.9	59.9	28.2	17.9	13.0	13.3	10.4	8.5	6.2
Goodwill	54.0	55.2	54.0	49.8	36.3	36.3	36.3	36.3	36.3	0.0
Intangible Assets	16.1	26.8	18.1	19.8	15.4	20.4	27.4	36.4	48.7	6.3
Long-Term Investments	2.8	2.2	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Long-Term Assets	9.7	11.5	12.0	31.9	7.4	3.0	1.4	1.9	1.7	1.2
Total Long-Term Assets	149.7	164.6	143.9	129.6	77.0	72.7	79.1	87.2	96.9	41.6
Total Assets	612.4	462.4	576.8	512.1	340.5	259.5	227.3	225.8	216.1	118.8

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	74.0	70.5	70.3	68.9	69.3	66.4	63.1	53.8	29.0	28.7
Goodwill	55.2	55.2	55.2	55.2	55.2	54.0	54.0	54.0	53.8	53.5
Intangible Assets	26.6	26.9	26.1	26.8	15.7	16.1	17.1	18.1	19.4	20.6
Long-Term Investments	0.0	0.0	2.2	2.2	0.0	2.8	3.1	2.9	2.5	1.5
Other Long-Term Assets	11.8	13.1	10.9	11.5	14.5	9.7	9.6	15.2	35.1	34.5
Total Long-Term Assets	167.5	166.8	164.7	164.6	155.1	149.7	147.0	143.9	137.3	137.2
Total Assets	478.7	518.0	490.6	462.4	480.9	612.4	548.7	576.8	619.6	539.8

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016
Accounts Payable	38.4	19.5	36.5	25.7	23.2	12.8	13.4	11.4	8.9	5.9
Short-Term Debt	14.1	6.5	12.1	5.0	3.9	7.0	7.0	3.9	3.9	0.8
Other Current Liabilities	189.0	120.4	161.4	149.9	86.4	61.4	60.8	51.9	3.2	3.3
Current Liabilities	246.4	152.0	223.4	184.8	116.9	83.9	83.7	68.0	72.6	38.3

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	18.3	26.3	23.4	19.5	29.6	38.4	40.3	36.5	33.3	21.7
Short-Term Debt	6.2	6.5	6.4	6.5	6.5	14.1	13.1	12.1	11.8	11.4
Other Current Liabilities	126.9	179.4	149.3	120.4	138.1	186.2	171.1	161.4	192.3	136.9
Current Liabilities	153.5	215.5	186.5	152.0	180.9	246.4	238.6	223.4	244.0	176.0

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016
Long-Term Debt	202.9	175.2	203.7	173.5	79.2	80.6	87.6	113.3	107.5	77.2
Capital Leases	20.7	25.1	27.6	23.3	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	0.0	0.3	0.7	3.9	1.4	0.7	0.0	0.0	0.0	0.0
Total Liabilities	470.0	327.5	427.8	362.2	197.5	165.2	171.3	181.4	180.2	115.5

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	174.9	160.3	164.9	175.2	158.2	223.6	171.7	203.7	215.6	210.1
Capital Leases	23.2	22.6	23.9	25.1	26.4	20.7	21.2	22.7	22.5	22.9
Def. Tax Liability	0.6	0.0	0.0	0.3	0.0	0.0	0.2	0.7	2.3	2.9
Total Liabilities	329.0	375.8	351.3	327.5	339.1	470.0	410.5	427.8	462.0	389.0

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016
Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	161.1	0.8
Retained Earnings	224.8	257.5	198.6	139.1	81.8	35.0	1.2	-17.4	-10.2	-67.6
Comprehensive Income	-0.3	-1.4	0.3	-0.1	-0.1	0.0	0.1	0.0	0.0	0.0
Total Common Equity	142.4	134.9	149.0	149.9	143.0	94.3	56.0	44.5	35.9	3.3

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	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Retained Earnings	281.2	276.2	265.2	257.5	242.1	224.8	210.8	198.6	181.2	166.3
Comprehensive Income	0.0	0.1	-1.1	-1.4	-0.3	-0.3	0.1	0.3	0.0	0.2
Total Common Equity	149.7	142.3	139.2	134.9	141.8	142.4	138.2	149.0	157.6	150.8

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016
Total Debt		237.7	181.7	215.9	178.5	83.1	87.6	94.7	117.3	111.4	78.0
Book Value		142.4	134.9	149.0	149.9	143.0	94.3	56.0	44.5	35.9	3.3

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		149.7	142.3	139.2	134.9	141.8	142.4	138.2	149.0	157.6	150.8

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
Net Income	58.5	32.7	58.8	59.5	57.3	46.8	33.8	19.6	-7.2	-10.2	9.4	5.8
Depreciation & Amortization	13.4	17.2	13.6	12.9	9.5	9.5	10.8	12.7	15.7	16.6	2.5	2.5
Stock-Based Compensation	8.7	9.3	7.0	8.1	7.1	4.6	3.2	2.6	5.8	1.8	0.1	0.1
Change Working Capital	78.5	-49.3	-42.4	50.7	-65.7	12.6	-53.1	13.1	-2.3	-3.1	2.9	-9.3
Change In Accounts Receivable	-82.3	-7.1	41.6	-29.2	-48.6	-13.8	-17.1	-5.7	14.3	-29.2	-15.9	-5.3
Change In Accounts Payable	21.6	-17.8	-23.1	20.6	-1.0	22.0	-1.4	7.2	16.3	3.6	4.6	4.0
Change In Inventories	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-97.5	-48.1	-32.2	-46.8
Other Non-cash Items	87.7	27.1	16.4	15.0	7.5	3.8	3.0	2.6	7.7	1.9	3.8	1.5
Cash from Operations	172.2	0.0	0.0	143.5	15.2	78.1	-0.9	52.5	19.8	7.4	22.4	4.5

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	8.9	5.0	11.0	7.8	15.4	17.3	14.0	12.1	17.5	14.8
Depreciation & Amortization	4.7	4.4	4.7	3.6	3.7	3.4	3.4	3.2	3.4	3.5
Stock-Based Compensation	2.3	2.8	2.1	2.1	0.2	2.3	2.4	2.2	1.9	2.3
Change Working Capital	-45.1	-47.3	21.6	23.7	-28.5	1.8	-42.9	27.2	36.9	57.4
Change In Accounts Receivable	11.9	20.3	-13.4	-25.9	17.7	71.7	-52.3	4.5	6.9	-41.5
Change In Accounts Payable	-8.9	-10.6	0.0	4.0	-6.7	-10.6	-8.2	2.3	13.7	13.8
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	14.9	4.7	0.5	4.3	3.7	4.2	4.5	4.1	3.1	4.7
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	61.1	82.4

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
Capital Expenditure	-28.4	-21.1	-30.0	-12.8	-12.2	-10.6	-4.1	-6.5	-5.3	-4.4	-3.0	-2.1
Acquisitions	0.0	0.0	-13.9	-5.5	-0.4	-0.2	0.0	-0.3	-0.1	-0.9	0.0	0.0
Investments	0.0	0.0	0.0	0.0	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	0.0	0.0	0.0
Other Investing Activities	-14.9	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Cash from Investing	-28.4	0.0	0.0	-18.3	-12.5	-10.8	-4.1	-6.7	-5.5	-5.3	-3.0	-2.1

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	-19.5	-6.9	-4.6	-5.3	-3.9	-5.9	-6.7	-13.5	-5.1	-3.2
Acquisitions	0.0	-1.0	0.0	0.0	-12.2	-1.8	0.0	0.0	0.0	0.0
Investments	0.0	0.0	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	0.0
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-5.1	-3.2
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-5.1	-3.2

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
Debt Repaid	-96.3	0.0	0.0	32.5	-4.4	-44.2	-7.7	-35.0	-95.8	-76.2	-3.3	-9.4
Debt Issued	117.9	181.7	-34.2	69.9	99.8	39.7	0.6	12.4	101.6	109.6	81.3	9.4
Issuance of Common Stock	-0.6	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	38.0
Repurchase of Common Stock	-70.4	-16.3	-75.1	-66.3	-53.7	-5.6	0.0	0.0	0.0	114.0	-34.0	-10.6
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-20.2	-1.3	-18.1
Other Financing Activities	4.0	0.0	0.0	-3.4	72.2	40.2	1.5	2.0	94.7	-4.7	38.0	-2.8
Cash from Financing	-57.7	0.0	0.0	-37.1	14.1	-9.6	-6.2	-32.9	-1.1	12.9	-0.6	-3.0

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	-11.7	6.4
Debt Issued	181.1	14.4	-4.5	-10.4	17.0	-73.1	53.0	-31.1	5.3	12.4
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	-11.4	-5.0	-20.2	-20.3	-11.2	-23.4	-25.6	-10.1
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	-2.6	0.0
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-39.9	-3.7

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
Net Change in Cash		85.8	38.2	-108.7	89.7	17.0	57.6	-11.2	13.1	13.2	15.2	18.7	-0.7
Closing Cash Balance		233.2	168.7	130.5	239.2	149.5	132.5	74.9	86.1	73.0	59.2	38.2	18.9

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		17.1	-23.1	23.0	21.3	-26.1	-76.6	14.4	-20.4	16.8	75.1
Closing Cash Balance		168.7	151.6	174.7	151.8	130.5	156.6	233.2	218.8	239.2	222.4

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
Free Cash Flow		143.8	15.8	23.1	130.7	3.0	67.5	-4.9	46.1	14.5	3.1	19.4	2.4
Real Free Cash Flow		135.1	6.5	16.0	122.6	-4.1	62.9	-8.2	43.5	8.7	1.2	19.3	2.3

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		-20.0	-35.5	35.3	36.0	-8.8	23.4	-26.2	34.8	56.0	79.3
Real Free Cash Flow		-22.3	-38.3	33.2	33.9	-9.0	21.1	-28.6	32.6	54.1	77.0