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

Kimbell Royalty Partners, LP

KRP

Valuace

Růst

Zdraví

Cena

$ 14.15

-0.30 (-2.41%)

Výsledovka

Rozvaha

Peněžní toky

V miliónech (USD)

Revenue	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Total Revenues	333.8	333.8	310.7	273.2	285.0	178.4	92.9	110.0	66.9	30.7	3.6	4.7	7.2
Cost of Revenues	20.4	20.4	155.5	116.8	66.3	47.3	54.4	59.8	29.6	5,273.4	1.9	4.4	4.6
Gross Profit	313.4	313.4	155.1	156.4	218.7	131.1	38.6	50.1	37.3	-5,242.7	1.7	0.2	2.6

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	76.4	80.6	86.5	90.3	70.9	74.2	77.6	87.9	84.5	71.8
Cost of Revenues	-27.4	5.6	5.7	36.5	35.7	36.5	38.6	44.7	41.9	28.0
Gross Profit	103.8	75.0	80.8	53.8	35.1	37.7	39.0	43.2	42.7	43.7

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	49.2	44.8	39.0	35.3	30.8	21.5	1.6	1.7	2.5	2.3
Depreciation & Amortization	93.3	0.3	135.5	96.8	47.4	45.2	48.3	52.3	25.2	15.7	1.6	4.0	4.0
Total Operating Expenses	180.6	180.6	118.1	49.2	44.8	39.0	35.3	30.8	21.5	28.6	2.5	2.5	2.3
Operating Income	132.8	132.8	37.0	109.9	136.9	49.3	-44.3	-32.9	-48.2	2.0	-5.8	-31.0	-7.1

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	0.0	0.0
Selling General & Admin Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	12.5	13.9
Depreciation & Amortization	0.4	31.1	30.5	31.2	31.9	32.2	33.1	38.3	36.3	23.1
Total Operating Expenses	71.2	46.2	43.0	20.2	73.8	3.5	15.1	25.7	12.5	13.9
Operating Income	32.6	28.8	37.8	33.6	-38.7	34.2	23.9	17.6	26.6	25.3

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Interest Income	0.0	0.0	0.0	3.5	3.7	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Interest Expense	34.5	34.5	26.7	26.0	13.8	9.2	6.4	5.8	4.1	0.8	0.4	0.4	0.3
Other Expense	-34.5	-34.5	-26.7	-23.1	-3.4	-6.8	-212.7	-124.4	-64.0	-0.8	-5.0	-28.7	-7.4
IBT	98.3	98.3	10.3	86.8	133.5	42.5	-257.0	-157.3	-52.3	1.2	-6.2	-31.3	-7.4
Income Tax Expense	-1.3	-1.3	-0.8	3.8	2.7	0.1	-0.9	0.9	0.0	0.0	0.0	0.0	0.0
Net Income	90.9	90.9	12.3	66.5	111.9	33.9	-256.1	-158.2	-50.5	1.2	-6.2	-31.3	-7.4

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	6.7
Interest Expense	9.1	9.8	8.9	6.6	6.0	6.5	6.9	7.3	7.5	6.7
Other Expense	-9.1	-9.8	-8.9	-6.6	-6.0	-6.5	-6.9	-7.3	-7.5	-6.7
IBT	23.5	19.1	28.8	26.9	-44.6	27.7	16.9	10.3	19.2	18.6
Income Tax Expense	-1.3	-3.3	2.2	1.1	-5.4	1.9	1.8	0.9	1.3	0.1
Net Income	21.8	19.7	26.3	23.1	-32.5	22.7	13.7	8.4	13.5	14.6

Per Share Data	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
EPS	$0.00	$0.00	$0.00	$1.27	$1.75	$0.56	$-7.42	$-7.47	$-2.74	$0.07	$-0.38	$-28.30	$-6.70
EPS Diluted	$0.00	$0.00	$0.00	$0.91	$1.72	$0.51	$-7.42	$-7.47	$-2.74	$0.07	$-0.38	$-28.30	$-6.70
Shares Outstanding	91.2	90.8	76.2	66.6	54.1	40.4	34.5	21.2	18.4	16.3	16.3	1.1	1.1
Diluted Shares Outstanding	118.1	121.3	116.0	93.1	65.8	61.0	34.5	21.2	18.4	16.5	16.3	1.1	1.1

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	$0.20
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.12	$0.19
Shares Outstanding	91.2	91.2	91.2	89.7	79.0	79.0	74.8	72.1	71.9	68.5
Diluted Shares Outstanding	118.1	118.2	122.9	127.9	116.2	116.4	116.6	72.1	115.4	95.0

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Cash And Equivalents	30.9	34.2	31.0	24.6	7.1	9.8	14.2	15.8	5.6	0.5	0.4	0.3
Short Term 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
Total Cash & ST Investments	30.9	34.2	31.0	24.6	7.1	9.8	14.2	15.8	5.6	0.5	0.4	0.3
Accounts Receivable	53.2	48.7	60.7	50.6	38.2	18.5	19.2	18.8	6.8	0.8	1.8	0.9
Inventory	0.0	0.0	0.0	-50,556.6	-38,364.9	-18,526.7	-19,934.9	3.0	0.0	-474.1	0.0	0.0
Other Current Assets	4.8	2.4	11.4	50,556.6	38,365.0	18,526.7	19,935.6	0.1	0.2	474.1	0.0	0.0
Total Current Assets	88.9	85.3	103.1	75.2	45.4	28.3	34.1	37.6	12.7	1.3	2.2	1.1

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	40.0	34.5	35.6	34.2	34.7	30.9	39.7	31.0	39.5	20.8
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	40.0	34.5	35.6	34.2	34.7	30.9	39.7	31.0	39.5	20.8
Accounts Receivable	43.8	48.0	61.0	48.7	50.6	53.2	57.6	60.7	61.3	48.1
Inventory	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-60.7	-64.2	-48.1
Other Current Assets	4.6	5.7	2.8	2.4	6.8	4.8	6.1	11.4	65.7	1.8
Total Current Assets	88.4	88.2	99.4	85.3	92.2	88.9	103.3	103.1	105.2	70.7

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Net Property, Plant & Equipment	1,147.2	1,028.8	1,224.4	756.7	545.5	526.1	709.2	711.2	282.4	19.2	25.7	57.5
Goodwill	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Intangible Assets	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Long-Term Investments	0.4	0.6	0.0	240,621.1	4.7	5.1	3.0	0.0	0.0	0.0	0.0	0.0
Other Long-Term Assets	6.3	5.3	10.2	-240,376.3	5.8	5.1	2.3	4.4	0.3	0.0	0.0	0.1
Total Long-Term Assets	1,153.9	1,034.6	1,234.6	1,001.6	556.1	536.3	714.5	715.7	282.6	19.2	25.7	57.6
Total Assets	1,242.8	1,119.9	1,337.8	1,076.7	601.5	564.6	748.6	753.3	295.3	20.5	27.9	58.8

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	1,160.5	1,191.5	1,221.8	1,028.8	2.3	1,147.2	1,180.3	1,224.4	1,278.4	855.6
Goodwill	0.0	4.9	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Intangible Assets	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Long-Term Investments	0.6	0.3	0.0	0.6	1.8	0.4	0.7	2.9	0.1	1.6
Other Long-Term Assets	4.9	0.0	4.7	5.3	1,118.4	6.3	6.8	7.3	6.1	6.3
Total Long-Term Assets	1,165.4	1,196.7	1,226.5	1,034.6	1,122.5	1,153.9	1,187.8	1,234.6	1,284.6	863.5
Total Assets	1,253.8	1,284.9	1,325.9	1,119.9	1,214.7	1,242.8	1,291.1	1,337.8	1,389.8	934.2

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Accounts Payable	6.5	6.5	6.6	1.2	0.8	0.9	1.2	1.3	0.3	1.0	2.0	0.2
Short-Term Debt	0.2	0.5	0.0	0.0	0.0	0.0	0.0	0.0	-0.5	0.0	0.0	0.0
Other Current Liabilities	8.9	5.8	6.4	17.6	27.5	7.9	4.2	2.5	1.9	0.1	0.0	1.3
Current Liabilities	15.7	12.7	13.0	18.8	28.3	8.8	5.4	3.8	2.2	1.2	2.0	1.5

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	4.5	3.1	5.5	6.5	6.9	6.5	6.9	6.6	3.2	1.4
Short-Term Debt	0.0	0.3	0.7	0.5	0.1	0.6	0.0	0.3	0.0	0.0
Other Current Liabilities	11.9	12.8	10.3	5.8	10.8	8.5	5.3	6.0	12.0	8.8
Current Liabilities	16.4	16.2	16.5	12.7	17.7	15.7	12.2	13.0	15.1	10.1

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Long-Term Debt	265.8	242.7	296.1	235.3	219.7	174.4	103.3	87.3	30.8	10.6	11.4	9.0
Capital Leases	1.7	3.6	1.9	2.2	2.6	2.8	3.1	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.9	0.0	0.0	0.0	0.0
Total Liabilities	284.4	256.4	309.3	263.3	252.6	186.3	108.7	91.1	33.2	11.9	13.7	10.6

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	453.0	466.7	303.6	242.7	253.8	267.5	287.2	296.1	312.4	271.7
Capital Leases	4.5	4.6	4.7	3.6	1.6	1.7	1.8	1.9	2.0	2.1
Def. Tax Liability	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Liabilities	469.4	483.5	322.2	256.4	271.6	284.4	300.9	309.3	329.3	282.2

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Common Stock	722.9	464.2	671.6	0.0	0.0	0.0	0.0	295.0	262.1	8.6	0.0	0.0
Retained Earnings	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Comprehensive Income	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-107.8	-15.4	-52.1	-45.5	-12.8
Total Common Equity	1,038.1	780.2	671,573.1	602,616.0	329,598.4	258,632.3	283,827.7	662.2	262,065.4	8,631.9	14.2	48.2

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	541.8	556.6	595.0	464.2	532.0	722.9	641.4	671.6	696.1	597.2
Retained Earnings	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Comprehensive Income	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Common Equity	700.4	715.0	911.4	780.2	847.6	1,038.1	956.2	671.6	696.1	597.2

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Total Debt		267.7	242.7	296.1	235.3	219.7	174.4	103.3	87.3	30.8	10.6	11.4	9.0
Book Value		958.4	863.5	1,028.5	813.4	348.9	378.3	639.9	662.2	262.1	8.6	14.2	48.2

Other		3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Total Debt		84.1	86.4	92.3	83.3	95.4	-79.6	33.9	42.5	50.3	54.7
Book Value		700.4	715.0	911.4	780.2	847.6	1,038.1	956.2	671.6	696.1	597.2

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Net Income	58.4	99.7	11.1	68.0	130.8	42.4	-256.1	-158.2	-52.3	1.2	-6.2	-31.3	-7.4
Depreciation & Amortization	130.8	0.3	135.5	96.8	50.4	37.1	48.3	52.3	25.2	15.7	1.6	0.0	0.0
Stock-Based Compensation	15.4	16.3	16.4	13.1	11.1	10.6	9.3	7.5	3.2	0.8	0.6	0.6	0.2
Change Working Capital	-6.9	10.5	11.5	-8.7	-14.3	-20.5	0.7	5.6	-6.1	10.3	0.1	0.7	-0.2
Change In Accounts Receivable	-7.5	9.3	12.0	1,863.4	-12.4	-19.7	0.7	4.4	-6.9	-0.2	-0.1	0.5	-0.4
Change In Accounts Payable	0.3	-0.9	-0.1	0.5	0.4	-0.1	-0.3	-0.1	1.0	0.3	-1.0	1.6	0.1
Change In Inventories	-3.1	0.0	0.0	0.0	0.0	0.0	0.5	1.8	-34.1	-0.2	0.9	-1.5	0.5
Other Non-cash Items	173.4	119.6	76.5	5.1	-11.3	1.6	1.0	1.1	0.5	-9.2	0.0	32.7	11.5
Cash from Operations	227.6	0.0	0.0	174.3	166.6	91.4	62.2	80.7	33.2	18.8	1.1	2.7	4.0

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	65.3	22.3	26.3	25.9	-39.3	28.3	13.7	8.4	17.8	18.5
Depreciation & Amortization	0.4	31.1	30.5	31.2	31.9	32.2	33.1	38.3	36.3	23.1
Stock-Based Compensation	20.8	4.2	0.0	3.9	3.8	3.8	0.0	3.7	3.3	3.3
Change Working Capital	-0.5	6.3	18.9	-14.2	-3.2	7.1	5.2	2.5	-1.5	-13.1
Change In Accounts Receivable	4.4	6.2	13.8	-15.1	2.0	5.0	1.9	3.2	3.5	-16.0
Change In Accounts Payable	-1.4	1.4	0.0	-0.9	-0.4	0.3	-0.4	0.3	-0.5	0.9
Change In Inventories	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-4.1	1.0
Other Non-cash Items	-32.0	-1.2	-3.5	7.5	63.4	-9.0	11.0	16.1	0.5	4.4
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	59.3	36.4

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Capital Expenditure	-446.7	-0.7	-0.2	-490.8	-141.5	-56.1	-88.6	-12.7	-211.5	-0.1	-0.1	-0.5	-53.5
Acquisitions	-446.5	-222.7	0.0	244.1	0.0	0.0	-2.2	-3.0	0.0	0.0	0.0	0.0	0.0
Investments	0.0	0.0	0.0	0.0	-236.9	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	-246,779.8	0.0	0.0	0.0	3.6	0.5	0.0	0.1	10.6	-125.8	0.0	0.0	0.0
Cash from Investing	-446.7	0.0	0.0	-246.7	-374.7	-55.6	-90.8	-15.6	-200.9	-125.9	-0.1	-0.5	-53.5

Cash Flow From Investing Activities	4-2025	3-2025	2-2025	1-2025	1-2024	4-2023	3-2023
Capital Expenditure	-0.4	-0.1	-0.2	-223.0	-0.1	-0.6	-446.0
Acquisitions	0.0	0.0	-0.1	0.0	0.0	-0.5	-446.0
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	0.0	0.0	0.0	0.0	0.0	-246,779.8	0.0
Cash from Investing	0.0	0.0	0.0	0.0	0.0	-0.6	-446.0

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Debt Repaid	-85.5	0.0	0.0	61.2	-183.3	-91.0	-91.2	-12.8	-67.9	0.0	-0.9	-0.6	-36.0
Debt Issued	81.5	242.7	-53.4	122.0	198.9	136.3	162.3	28.8	124.3	20.2	0.0	3.1	45.0
Issuance of Common Stock	424.9	0.0	0.0	111.0	344.1	57.5	73.6	0.5	165.7	0.0	0.0	0.0	34.2
Repurchase of Common Stock	237.9	-179.9	-0.3	-4.9	-3.8	-69.3	-61.5	-0.3	124.3	96.3	0.0	0.0	45.0
Dividends Paid	-184.4	0.0	0.0	-153.0	-126.8	-71.7	-54.9	-78.9	-40.9	-13.8	0.0	-4.5	-3.4
Other Financing Activities	388.8	0.0	0.0	-254.8	195.9	135.9	158.2	24.8	-3.4	30.5	0.0	3.1	-0.1
Cash from Financing	229.2	0.0	0.0	78.4	226.1	-38.6	24.2	-66.7	177.9	113.0	-0.9	-2.1	39.6

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	-18.0	40.8
Debt Issued	453.0	-13.7	162.3	61.6	-11.0	-13.9	-19.4	-8.9	1.7	81.5
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.3	110.7
Repurchase of Common Stock	0.0	0.0	-179.9	-5.1	4.9	0.0	-0.3	-4.9	243.2	0.0
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-49.3	-37.0
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	313.8
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-67.3	428.4

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Net Change in Cash		10.2	9.8	3.2	6.0	18.0	-2.8	-4.4	-1.6	10.1	5.8	0.1	0.1	-9.8
Closing Cash Balance		30.9	44.0	34.2	31.0	25.0	7.1	9.8	14.2	15.8	6.3	0.5	0.4	0.3

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		4.0	5.5	-1.1	1.5	-0.5	3.8	-8.7	8.7	-8.5	18.7
Closing Cash Balance		44.0	40.0	34.5	35.6	34.2	34.7	30.9	39.7	31.0	39.5

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Free Cash Flow		-219.1	245.7	250.7	-316.5	25.2	35.4	-26.4	68.0	-178.3	18.7	1.0	2.2	-49.4
Real Free Cash Flow		-234.5	229.4	234.3	-329.7	14.1	24.7	-35.6	60.5	-181.5	17.9	0.4	1.6	-49.6

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		56.8	62.6	72.1	-168.8	56.5	62.4	62.8	69.0	58.7	-409.6
Real Free Cash Flow		36.1	58.5	72.1	-172.7	52.8	58.6	62.8	65.3	55.4	-412.9