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

Jamieson Wellness Inc.

JWEL.TO

Valuace

Růst

Zdraví

Cena

C$ 34.40

-0.13 (-0.38%)

Výsledovka

Rozvaha

Peněžní toky

V miliónech (CAD)

Revenue	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Total Revenues	822.1	822.1	733.8	676.2	547.4	451.0	403.7	345.0	319.8	300.6	248.3	230.9	193.2
Cost of Revenues	483.7	483.7	458.2	442.6	349.0	288.6	258.9	215.2	204.4	195.8	167.5	153.0	141.6
Gross Profit	338.3	338.3	275.6	233.6	198.3	162.4	144.8	129.7	115.4	104.8	80.8	77.9	51.7

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	277.7	199.3	199.1	146.0	244.8	176.2	184.8	128.0	220.4	151.5
Cost of Revenues	159.0	115.7	118.3	90.7	144.6	108.6	119.8	85.3	141.3	100.4
Gross Profit	118.7	83.6	80.8	55.2	100.2	67.6	65.0	42.8	79.0	51.2

Operating Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
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	0.0
Selling General & Admin Expenses	0.0	0.0	0.0	146.2	115.1	86.4	81.2	74.3	66.3	59.9	49.8	52.4	41.0
Depreciation & Amortization	19.7	19.7	18.5	20.3	17.2	14.3	12.2	6.5	9.0	8.5	7.5	7.3	6.5
Total Operating Expenses	224.6	224.6	169.3	138.3	115.1	86.4	81.2	74.3	66.3	59.9	49.8	52.4	41.0
Operating Income	113.8	113.8	106.3	95.3	83.2	76.0	63.6	55.4	50.1	44.9	31.0	25.5	10.7

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	43.8	32.2
Depreciation & Amortization	5.0	4.9	5.0	4.8	4.2	4.7	4.8	4.9	5.1	5.2
Total Operating Expenses	61.0	54.5	57.4	51.7	38.6	43.8	45.6	41.3	43.8	32.2
Operating Income	57.7	29.2	23.4	3.5	61.6	23.8	19.4	1.5	43.1	19.0

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Interest Income	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Interest Expense	22.4	25.8	20.3	22.8	12.4	5.7	6.0	8.3	7.5	0.2	22.0	22.9	20.9
Other Expense	-23.9	-23.9	-30.5	-29.6	-12.7	-5.6	-6.5	-13.1	-2.9	-45.1	-29.6	-95.1	-25.2
IBT	89.8	89.8	75.8	65.7	70.5	70.5	57.0	42.3	37.3	-15.6	-21.5	-93.4	-36.4
Income Tax Expense	25.4	25.4	24.7	19.6	17.7	18.4	15.5	10.6	10.6	8.2	3.7	1.9	-3.2
Net Income	62.4	62.4	51.9	47.9	52.8	52.1	41.6	31.7	26.7	-23.8	-25.2	-95.4	-33.2

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	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	7.6
Interest Expense	6.4	6.3	4.8	4.9	5.7	5.1	4.6	4.9	4.9	5.6
Other Expense	-4.8	-7.3	-4.2	-7.7	-9.8	-7.8	-6.6	-6.3	-8.5	-6.3
IBT	52.9	21.9	19.2	-4.1	51.8	16.0	12.8	-4.8	34.5	12.7
Income Tax Expense	15.2	6.4	5.4	-1.6	15.7	5.6	4.5	-1.1	10.5	4.9
Net Income	36.8	15.0	13.1	-2.4	36.8	10.6	8.7	-4.1	24.4	8.2

Per Share Data	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
EPS	C$0.00	C$0.00	C$0.00	C$1.14	C$1.32	C$1.30	C$1.05	C$0.82	C$0.70	C$-1.27	C$-0.67	C$-2.53	C$-0.88
EPS Diluted	C$0.00	C$0.00	C$0.00	C$1.12	C$1.27	C$1.25	C$1.01	C$0.80	C$0.67	C$-1.27	C$-0.67	C$-2.53	C$-0.88
Shares Outstanding	41.8	41.8	41.6	42.0	40.2	40.2	39.5	38.5	38.0	18.7	37.7	37.7	37.7
Diluted Shares Outstanding	42.9	42.9	42.8	42.7	41.7	41.7	41.2	39.6	39.5	18.7	37.7	37.7	37.7

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	$0.58	$0.20
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.57	$0.19
Shares Outstanding	41.8	41.8	41.7	42.0	41.8	41.6	41.5	41.5	42.1	42.1
Diluted Shares Outstanding	42.9	43.1	43.1	42.0	43.2	42.9	42.5	41.5	42.8	42.6

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Cash And Equivalents	22.7	44.8	36.9	26.2	6.8	1.2	0.2	12.4	4.8	15.9	2.3	6.9
Short Term Investments	0.0	0.0	3.3	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Cash & ST Investments	22.7	44.8	36.9	26.2	6.8	1.2	0.2	12.4	4.8	15.9	2.3	6.9
Accounts Receivable	152.3	228.0	164.5	160.8	104.2	98.0	89.4	82.2	72.0	52.9	54.0	46.3
Inventory	190.6	154.7	182.5	154.5	119.0	102.6	81.9	72.1	59.1	36.4	40.8	42.5
Other Current Assets	7.7	9.5	9.0	10.9	7.2	2.4	1.9	2.2	1.5	1.8	0.9	0.8
Total Current Assets	373.2	436.9	392.9	352.4	237.1	204.2	173.4	172.0	137.4	107.0	101.3	96.8

Current Assets	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Cash And Equivalents	50.5	41.1	44.8	42.2	22.7	34.2	36.9	23.3	91.4	16.3
Short Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	3.3	4.9	5.8	5.5
Total Cash & ST Investments	50.5	41.1	44.8	42.2	22.7	34.2	36.9	23.3	91.4	16.3
Accounts Receivable	170.4	132.2	228.0	143.2	152.3	137.5	164.5	118.2	109.4	110.7
Inventory	191.9	177.9	154.7	193.5	190.6	196.4	182.5	223.4	208.5	186.8
Other Current Assets	7.4	10.2	9.5	7.1	7.7	7.1	9.0	12.3	12.4	12.3
Total Current Assets	420.2	361.4	436.9	386.0	373.2	375.1	392.9	377.2	421.7	326.0

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Net Property, Plant & Equipment	103.2	103.6	106.9	111.7	97.0	83.8	64.9	50.2	45.2	43.9	43.6	42.7
Goodwill	279.6	287.5	274.4	272.9	123.0	123.0	123.0	123.0	123.0	94.7	94.7	94.7
Intangible Assets	370.0	377.2	366.5	367.2	192.7	196.2	198.2	201.4	204.3	157.9	161.1	164.3
Long-Term Investments	-370.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Long-Term Assets	370.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Long-Term Assets	756.6	771.9	750.7	754.9	415.3	405.2	388.3	377.0	375.1	298.2	302.6	306.7
Total Assets	1,129.8	1,208.8	1,143.6	1,107.3	652.5	609.3	561.8	549.0	512.6	405.2	403.9	403.5

Long-Term Assets	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Net Property, Plant & Equipment	101.3	102.3	103.6	101.7	103.2	105.3	106.9	107.8	109.9	110.4
Goodwill	279.4	287.5	287.5	277.4	279.6	278.0	274.4	277.7	272.8	272.8
Intangible Assets	364.7	375.7	377.2	366.1	370.0	369.5	366.5	372.2	368.9	365.8
Long-Term Investments	0.0	0.0	0.0	0.0	0.0	-369.5	-2.9	757.7	751.7	749.1
Other Long-Term Assets	0.0	0.0	0.0	0.0	0.0	369.5	2.9	-757.7	-751.7	-749.1
Total Long-Term Assets	749.7	769.3	771.9	749.5	756.6	756.8	750.7	760.9	755.8	752.5
Total Assets	1,170.0	1,130.7	1,208.8	1,135.5	1,129.8	1,131.9	1,143.6	1,138.1	1,177.5	1,078.5

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Accounts Payable	109.4	80.4	76.5	128.8	57.9	58.5	56.0	72.8	50.8	37.8	36.0	35.7
Short-Term Debt	4.8	27.7	7.5	0.0	0.0	0.0	0.0	14.6	9.8	0.0	13.4	10.1
Other Current Liabilities	0.1	60.2	59.1	26.0	25.7	32.5	17.3	10.7	1.1	213.9	167.5	73.4
Current Liabilities	116.2	172.7	145.3	154.8	83.6	91.0	73.3	102.6	81.7	251.8	232.4	128.8

Current Liabilities	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Accounts Payable	139.1	97.3	124.8	108.7	109.4	109.1	123.2	127.9	130.5	128.5
Short-Term Debt	0.0	0.0	0.0	0.0	4.8	5.5	7.5	0.0	4.6	4.3
Other Current Liabilities	22.6	30.4	43.5	28.9	0.1	0.0	12.3	19.3	0.0	0.0
Current Liabilities	163.0	128.7	172.7	139.9	116.2	116.0	145.3	147.2	137.9	133.8

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Long-Term Debt	426.3	422.1	455.4	400.0	149.1	149.1	164.8	151.3	153.5	260.0	250.9	263.2
Capital Leases	41.5	20.5	41.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	60.3	64.5	60.5	58.0	53.3	51.5	51.1	51.5	51.7	41.2	42.5	41.6
Total Liabilities	645.5	660.4	662.4	675.7	310.5	316.9	302.6	308.3	291.7	556.8	529.0	436.6

Long-Term Liabilities	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Long-Term Debt	431.1	309.3	323.9	353.6	467.8	474.7	455.4	433.8	491.1	452.8
Capital Leases	0.0	19.2	20.5	21.5	41.5	42.7	41.0	44.8	60.0	61.3
Def. Tax Liability	63.6	62.6	64.5	59.9	60.3	60.8	60.5	59.1	59.3	57.9
Total Liabilities	658.9	602.3	660.4	650.5	645.5	652.5	662.4	641.2	689.3	645.5

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Common Stock	313.8	326.2	312.6	307.2	268.2	255.8	243.2	239.4	234.9	0.4	0.4	0.4
Retained Earnings	69.5	99.1	80.7	85.5	59.0	29.0	6.1	-10.7	-19.5	-153.7	-128.6	-33.2
Comprehensive Income	36.0	41.3	11.9	21.8	0.0	-5.4	-0.8	3.0	-2.0	-0.9	1.8	-0.6
Total Common Equity	441.7	505.2	438.9	431.6	342.0	292.4	259.2	240.7	220.8	-151.6	-125.1	-33.0

Total Common Equity	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Common Stock	328.9	325.4	326.2	320.2	313.8	312.9	312.6	314.1	313.1	310.0
Retained Earnings	82.4	80.5	99.1	71.3	69.5	68.7	80.7	86.7	86.5	85.4
Comprehensive Income	17.3	40.6	41.3	13.4	36.0	32.6	11.9	19.8	13.7	20.7
Total Common Equity	468.4	485.3	505.2	442.6	441.7	435.0	438.9	454.2	445.5	433.0

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Total Debt		472.6	308.3	463.0	400.0	149.1	149.1	164.8	165.9	163.2	260.0	264.3	273.3
Book Value		484.3	548.4	481.2	431.6	342.0	292.4	259.2	240.7	220.8	-151.6	-125.1	-33.0

Other		2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Total Debt		42.7	43.2	43.2	42.4	42.6	44.4	42.3	42.8	42.7	0.0
Book Value		468.4	485.3	505.2	442.6	441.7	435.0	438.9	454.2	445.5	433.0

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Net Income	36.3	62.4	51.1	46.0	52.8	52.1	41.6	31.7	26.7	-23.8	-25.2	-95.4	-33.2
Depreciation & Amortization	20.0	19.7	18.5	20.3	17.2	14.3	12.2	10.9	9.0	8.5	7.5	7.3	6.5
Stock-Based Compensation	6.3	0.0	7.1	5.7	4.8	5.5	4.6	3.9	3.1	6.3	4.9	6.5	4.1
Change Working Capital	-48.2	-17.9	-31.2	-32.1	-27.0	-27.3	-20.2	-34.5	-5.2	-7.9	3.5	-5.9	6.1
Change In Accounts Receivable	-36.8	21.4	-63.5	-3.7	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Change In Accounts Payable	-19.5	11.4	3.9	-9.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Change In Inventories	15.9	-48.4	27.8	-14.3	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Non-cash Items	32.6	14.0	11.7	-9.9	1.1	0.4	0.5	3.3	-6.0	34.9	37.2	103.7	30.5
Cash from Operations	11.7	0.0	0.0	31.7	50.6	44.4	40.6	16.4	27.8	17.8	29.0	18.0	9.8

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	36.8	15.0	13.8	-2.5	36.1	10.4	8.3	-4.1	24.0	7.8
Depreciation & Amortization	5.0	4.9	5.0	4.8	4.2	4.7	4.8	4.9	5.1	5.2
Stock-Based Compensation	0.0	0.0	2.0	2.0	1.9	1.7	1.7	1.7	1.4	1.4
Change Working Capital	-22.3	-15.1	-7.3	26.9	-14.7	5.7	-10.2	-11.9	5.7	-31.7
Change In Accounts Receivable	-55.0	13.5	-37.0	99.9	-90.2	8.7	-14.3	32.3	-48.4	-6.4
Change In Accounts Payable	-5.4	15.3	41.9	-40.4	29.2	-0.5	0.5	-25.2	8.7	-3.5
Change In Inventories	33.6	-44.7	-14.0	-23.3	38.8	-2.9	5.8	-13.9	41.0	-17.0
Other Non-cash Items	6.4	3.7	-3.3	2.4	5.8	1.6	2.0	21.1	-12.2	2.8
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	26.1	-14.0

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Capital Expenditure	-7.8	-13.6	-9.2	-8.8	-14.6	-22.3	-13.2	-9.5	-11.5	-5.0	-4.7	-4.9	-1.9
Acquisitions	0.0	0.0	0.0	-25.8	-242.0	0.0	0.0	0.0	0.0	-82.5	0.0	0.0	-322.8
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	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	0.0
Other Investing Activities	-0.1	0.0	0.0	-0.5	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Cash from Investing	-7.8	0.0	0.0	-35.1	-256.5	-22.3	-13.2	-9.5	-11.5	-87.5	-4.7	-4.9	-324.8

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	-5.3	-3.4	-2.9	-2.0	-3.7	-2.0	-2.0	-1.4	-2.5	-1.7
Acquisitions	0.0	0.0	-8.7	0.0	0.0	0.0	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	0.2	-0.3
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-2.5	-1.7

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Debt Repaid	-144.9	0.0	0.0	-79.5	-91.9	-76.0	-78.4	-53.3	-36.7	-229.2	-5.7	-16.3	0.0
Debt Issued	272.4	308.3	-154.7	142.5	342.7	76.1	62.7	52.2	39.4	132.4	1.5	7.3	273.3
Issuance of Common Stock	91.2	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	230.2	0.0	0.0	141.3
Repurchase of Common Stock	-30.9	-139.4	-0.9	-29.0	0.0	0.0	0.0	0.0	0.0	242.5	0.0	0.0	0.0
Dividends Paid	-31.7	0.0	0.0	-30.3	-26.3	-22.1	-18.6	-14.7	-12.9	-15.6	0.0	0.0	0.0
Other Financing Activities	15.6	0.0	0.0	68.3	343.6	81.6	70.5	48.8	40.9	-169.2	-5.0	-1.3	180.4
Cash from Financing	-73.3	0.0	0.0	14.0	225.4	-16.5	-26.5	-19.1	-8.7	58.6	-10.7	-17.7	321.8

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	-61.1	-45.3
Debt Issued	0.0	417.7	122.7	-13.3	-26.7	-137.6	-7.5	17.2	223.1	1.1
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	89.3	0.9
Repurchase of Common Stock	-18.1	-6.6	-3.1	-10.0	0.0	0.0	0.0	-0.9	-29.0	-0.9
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-8.0	-8.0
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	59.7	0.9
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-9.9	-52.4

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Net Change in Cash		-68.7	-3.6	7.9	10.6	19.5	5.6	1.0	-12.2	7.6	-11.0	13.6	-4.5	321.8
Closing Cash Balance		22.7	41.2	44.8	36.9	26.2	6.8	1.2	0.2	12.4	4.8	15.9	2.3	6.9

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		-7.6	-1.7	9.4	-3.7	2.6	19.5	-11.4	-2.7	13.6	-68.1
Closing Cash Balance		41.2	48.8	50.5	41.1	44.8	42.2	22.7	34.2	36.9	23.3

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Free Cash Flow		3.9	69.8	51.4	22.4	36.0	22.1	27.4	6.9	16.3	12.9	24.3	13.1	7.9
Real Free Cash Flow		-2.4	69.8	44.3	16.8	31.3	16.6	22.9	3.0	13.2	6.5	19.4	6.6	3.8

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		27.3	4.4	8.5	29.5	33.3	22.1	4.8	-8.7	23.5	-15.7
Real Free Cash Flow		27.3	4.4	6.5	27.5	31.3	20.4	3.0	-10.5	22.1	-17.1