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

Janus International Group, Inc.

JBI

Valuace

Růst

Zdraví

Cena

$ 5.16

+0.08 (1.13%)

Výsledovka

Rozvaha

Peněžní toky

V miliónech (USD)

Revenue	TTM	2025	2024	2023	2022	2021	2020
Total Revenues	884.2	884.2	963.8	1,066.4	1,019.5	750.1	549.0
Cost of Revenues	550.6	578.1	566.0	616.7	654.6	498.8	345.2
Gross Profit	333.6	306.1	397.8	449.7	364.9	251.4	203.8

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	226.3	219.3	228.1	210.5	230.8	230.1	248.4	254.5	263.7	280.1
Cost of Revenues	153.5	133.6	134.9	128.6	143.6	138.9	139.4	144.1	156.9	161.0
Gross Profit	72.8	85.7	93.2	81.9	87.2	91.2	109.0	110.4	106.8	119.1

Operating Income	TTM	2025	2024	2023	2022	2021	2020
R&D Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Selling General & Admin Expenses	0.0	0.0	0.0	204.0	177.5	158.3	111.5
Depreciation & Amortization	79.0	46.1	44.0	39.1	42.8	35.4	31.3
Total Operating Expenses	218.6	186.2	251.2	204.0	177.5	158.3	111.5
Operating Income	115.0	119.9	146.6	245.7	187.5	92.4	94.5

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	0.0	0.0
Selling General & Admin Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	42.7	52.6
Depreciation & Amortization	45.1	11.5	11.2	11.2	11.4	11.2	11.2	10.2	11.8	11.3
Total Operating Expenses	48.5	56.3	57.2	56.6	74.4	64.5	57.4	54.9	42.7	52.6
Operating Income	24.3	29.4	36.0	25.3	12.8	26.7	51.6	55.5	64.1	66.5

Net Income	TTM	2025	2024	2023	2022	2021	2020
Interest Income	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Interest Expense	36.8	36.8	49.6	60.0	42.0	32.9	36.0
Other Expense	-38.6	-43.5	-46.3	-62.9	-42.3	-42.1	-35.6
IBT	76.4	76.4	100.3	182.8	145.2	50.3	59.0
Income Tax Expense	22.6	22.6	29.9	47.1	37.6	6.5	2.1
Net Income	53.8	53.8	70.4	135.7	107.7	43.8	56.8

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	14.5
Interest Expense	8.8	8.7	9.1	10.2	10.7	11.6	13.0	14.4	14.7	14.5
Other Expense	-11.7	-8.1	-8.9	-9.9	-5.9	-11.6	-14.5	-14.3	-14.7	-17.1
IBT	12.6	21.3	27.1	15.4	6.9	15.1	37.1	41.2	49.2	49.4
Income Tax Expense	5.5	6.1	6.4	4.6	6.6	3.3	9.5	10.5	13.4	12.4
Net Income	7.1	15.2	20.7	10.8	0.3	11.8	27.6	30.7	35.7	37.0

Per Share Data	TTM	2025	2024	2023	2022	2021	2020
EPS	$0.00	$0.00	$0.00	$0.92	$0.73	$0.41	$0.42
EPS Diluted	$0.00	$0.00	$0.00	$0.92	$0.73	$0.40	$0.42
Shares Outstanding	138.8	138.8	144.3	146.8	146.6	107.9	136.4
Diluted Shares Outstanding	139.3	139.3	144.8	146.9	146.7	109.0	136.4

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	$0.24	$0.25
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.24	$0.25
Shares Outstanding	138.8	138.9	139.8	140.1	140.9	143.7	145.9	146.6	146.8	146.8
Diluted Shares Outstanding	139.3	139.4	140.1	140.3	141.4	144.3	146.4	147.0	147.0	147.0

Current Assets	TTM	2024	2023	2022	2021	2020
Cash And Equivalents	110.1	149.3	171.7	78.4	13.2	45.3
Short Term Investments	0.0	0.0	0.0	0.0	0.0	0.0
Total Cash & ST Investments	110.1	149.3	171.7	78.4	13.2	45.3
Accounts Receivable	211.5	159.7	223.8	194.6	130.5	86.5
Inventory	50.8	53.3	48.4	67.7	56.6	25.3
Other Current Assets	33.7	23.2	19.2	13.4	4.1	5.2
Total Current Assets	406.1	385.5	463.1	363.2	214.2	168.2

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	178.9	173.6	140.8	149.3	102.1	110.1	178.4	171.7	109.7	110.7
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	178.9	173.6	140.8	149.3	102.1	110.1	178.4	171.7	109.7	110.7
Accounts Receivable	142.8	143.3	148.8	159.7	186.1	211.5	227.4	223.8	222.6	206.2
Inventory	63.0	53.9	53.3	53.3	54.5	50.8	51.1	48.4	54.3	59.6
Other Current Assets	29.1	27.0	18.4	23.2	32.6	33.7	16.2	19.2	12.0	14.0
Total Current Assets	413.8	397.8	361.3	385.5	375.3	406.1	473.1	463.1	398.6	390.5

Long-Term Assets	TTM	2024	2023	2022	2021	2020
Net Property, Plant & Equipment	110.1	116.5	103.3	86.4	41.6	31.0
Goodwill	384.3	383.1	368.6	368.2	369.3	259.4
Intangible Assets	401.2	373.5	375.3	404.4	436.0	412.5
Long-Term Investments	0.0	0.0	0.0	0.0	0.0	0.0
Other Long-Term Assets	2.6	5.8	2.9	1.9	2.0	2.4
Total Long-Term Assets	929.3	915.8	886.9	907.4	907.8	705.3
Total Assets	1,335.4	1,301.3	1,350.0	1,270.6	1,122.0	873.5

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	126.1	123.6	120.2	116.5	109.5	110.1	103.9	103.3	98.3	90.6
Goodwill	383.8	384.0	383.4	383.1	383.9	384.3	368.4	368.6	368.1	368.5
Intangible Assets	350.0	358.2	365.7	373.5	392.0	401.2	367.7	375.3	382.2	390.2
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	5.2	5.0	5.2	5.8	5.4	2.6	2.6	2.9	3.1	1.7
Total Long-Term Assets	886.7	904.7	910.5	915.8	919.7	929.3	876.9	886.9	898.3	897.6
Total Assets	1,300.5	1,302.5	1,271.8	1,301.3	1,295.0	1,335.4	1,350.0	1,350.0	1,296.9	1,288.1

Current Liabilities	TTM	2024	2023	2022	2021	2020
Accounts Payable	57.8	53.9	59.8	52.3	55.0	29.9
Short-Term Debt	13.3	14.2	12.7	8.3	8.1	6.5
Other Current Liabilities	47.5	68.7	71.5	70.6	54.1	26.4
Current Liabilities	144.1	136.8	174.1	152.6	140.3	95.1

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	55.9	67.1	57.8	53.9	52.1	57.8	61.1	59.8	56.0	55.7
Short-Term Debt	8.7	13.1	13.1	14.2	13.5	13.3	12.8	12.7	12.4	14.1
Other Current Liabilities	56.7	32.1	31.8	33.4	26.0	23.3	29.9	98.2	85.6	79.0
Current Liabilities	136.7	152.4	139.3	136.8	134.2	144.1	160.2	174.1	161.2	155.6

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020
Long-Term Debt	583.3	639.4	654.6	699.9	710.1	617.6
Capital Leases	49.9	5.4	5.4	5.3	0.0	0.0
Def. Tax Liability	1.7	1.7	1.7	1.9	0.7	15.3
Total Liabilities	779.1	782.5	830.4	895.3	853.7	732.6

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	540.3	543.2	544.5	583.2	586.1	633.2	606.4	605.3	653.9	648.9
Capital Leases	0.0	5.6	9.4	5.4	9.9	49.9	8.7	49.3	8.3	8.1
Def. Tax Liability	3.8	3.8	1.7	1.7	1.8	1.7	1.7	1.7	1.7	1.8
Total Liabilities	739.7	758.7	745.0	782.5	768.4	779.1	814.6	830.4	816.8	845.2

Total Common Equity	TTM	2024	2023	2022	2021	2020
Common Stock	0.0	0.0	0.0	0.0	0.0	0.0
Retained Earnings	292.2	304.3	233.9	98.2	-8.6	-48.2
Comprehensive Income	-3.3	-3.8	-2.9	-4.8	-0.9	-0.2
Total Common Equity	556.3	518.8	519.6	375.3	268.3	140.9

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	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Retained Earnings	351.0	335.8	315.1	304.3	304.0	292.2	264.6	233.9	198.2	161.1
Comprehensive Income	-1.5	-0.8	-2.9	-3.8	-1.1	-3.3	-3.5	-2.9	-5.2	-3.5
Total Common Equity	560.8	543.8	526.8	518.8	526.6	556.3	535.4	519.6	480.1	443.0

Other		TTM	2024	2023	2022	2021	2020
Total Debt		646.5	653.6	667.3	708.2	718.2	624.1
Book Value		556.3	518.8	519.6	375.3	268.3	140.9

Other		3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Total Debt		0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Book Value		560.8	543.8	526.8	518.8	526.6	556.3	535.4	519.6	480.1	443.0

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020
Net Income	131.1	53.8	70.4	135.7	107.7	43.8	56.8
Depreciation & Amortization	39.8	46.1	44.0	39.1	43.0	38.0	33.0
Stock-Based Compensation	8.8	16.2	10.7	7.1	4.1	5.3	0.2
Change Working Capital	-29.4	-13.4	-3.2	12.7	-84.8	-30.4	8.0
Change In Accounts Receivable	-19.1	28.5	50.4	-17.4	-50.1	-22.6	-4.9
Change In Accounts Payable	1.3	-13.7	-6.1	7.3	-2.7	16.6	0.4
Change In Inventories	8.1	-5.4	-4.8	19.4	-10.3	-22.2	3.6
Other Non-cash Items	83.9	36.8	32.0	10.9	5.0	13.2	2.5
Cash from Operations	178.0	0.0	0.0	215.0	88.5	74.8	100.8

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	7.1	15.2	20.7	10.8	0.3	11.8	27.6	30.7	35.8	37.0
Depreciation & Amortization	12.2	12.0	11.2	11.2	11.3	11.2	11.2	10.2	11.8	6.6
Stock-Based Compensation	4.3	3.5	4.4	4.0	3.5	1.9	3.4	1.9	1.7	1.8
Change Working Capital	-8.7	-17.9	7.7	17.4	31.1	36.6	-17.0	-19.6	10.8	-3.6
Change In Accounts Receivable	7.2	-0.4	6.5	10.9	18.6	11.3	15.7	-18.4	-2.5	-13.9
Change In Accounts Payable	-14.8	0.0	9.0	3.2	2.5	-5.8	-4.3	1.5	3.7	0.4
Change In Inventories	5.0	-9.3	-0.7	-0.4	0.9	-3.5	0.7	-2.9	7.4	2.9
Other Non-cash Items	3.9	2.2	3.2	4.0	13.0	-20.7	2.6	2.9	17.0	5.6
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	68.5	49.9

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020
Capital Expenditure	-19.7	-25.5	-20.1	-19.0	-8.8	-19.9	-6.3
Acquisitions	-60.1	-0.1	-59.4	-1.0	0.0	-179.7	-4.5
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	0.1	0.0	0.0	0.1	0.1	9.7	0.0
Cash from Investing	-79.7	0.0	0.0	-19.9	-8.7	-189.9	-10.8

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	-5.6	-6.7	-6.8	-6.4	-6.1	-3.7	-5.7	-4.6	-5.5	-3.9
Acquisitions	0.0	-0.1	0.0	0.0	0.0	0.7	-60.1	0.0	0.0	0.0
Investments	0.0	0.0	0.0	0.0	0.0	-2.5	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	0.0	0.1
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-5.5	-3.8

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020
Debt Repaid	-398.9	0.0	0.0	-91.6	-8.3	-68.9	-8.3
Debt Issued	387.3	653.6	-13.7	50.7	-1.7	162.9	632.4
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	250.0	0.0
Repurchase of Common Stock	-25.2	-15.9	-78.8	0.0	0.0	161.5	0.0
Dividends Paid	0.0	0.0	0.0	0.0	0.0	-4.2	-49.0
Other Financing Activities	323.6	0.0	0.0	-10.8	-6.4	-255.6	-6.9
Cash from Financing	-98.8	0.0	0.0	-102.4	-14.6	82.8	-64.1

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	-1.4	-46.7
Debt Issued	549.0	-7.3	-1.3	-39.8	-2.2	-46.9	27.3	-48.1	53.1	4.2
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	-18.4	-0.9	-10.0	-5.0	-8.6	-45.0	-9.9	-15.3	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	0.0	0.0
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-1.4	-46.7

Cash position		TTM	2025	2024	2023	2022	2021	2020
Net Change in Cash		-0.6	45.1	-22.4	93.3	65.2	-32.1	25.3
Closing Cash Balance		110.1	194.4	149.3	171.7	78.4	13.2	45.3

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		15.5	5.3	32.8	-8.5	47.2	-8.0	-68.3	6.7	62.0	-1.0
Closing Cash Balance		194.4	178.9	173.6	140.8	149.3	102.1	110.1	178.4	171.7	109.7

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020
Free Cash Flow		158.3	114.0	133.9	196.0	79.7	55.0	94.5
Real Free Cash Flow		149.5	97.8	123.2	188.9	75.5	49.6	94.3

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		19.2	8.3	44.6	41.9	45.3	39.3	25.3	24.0	63.0	46.0
Real Free Cash Flow		14.9	4.8	40.2	37.9	41.8	37.4	21.9	22.1	61.3	44.2