Luxfer Holdings PLC
Luxfer Holdings PLC
LXFR
Valuace
18
Růst
0
Zdraví
79
Cena
$ 12.26
Dnes
-0.08 (-0.52%)

Výsledovka

Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
Revenue TTM 2025202420232022202120202019201820172016201520142013201220112010
Total Revenues384.6384.6391.9405.0423.4374.1324.8443.5487.9441.3414.8460.3489.5481.3511.6510.8402.7
Cost of Revenues295.4295.4306.2328.4328.4278.1243.9335.5365.8332.7321.4356.3376.6363.5385.7390.4305.1
Gross Profit89.289.285.776.695.096.080.9108.0122.1108.693.4104.0112.9117.8125.9120.497.6
Revenue 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Total Revenues90.792.9104.097.0103.499.499.789.495.997.4
Cost of Revenues68.671.280.075.680.577.077.771.079.282.8
Gross Profit22.121.724.021.422.922.422.018.416.714.6
Operating Income TTM 2025202420232022202120202019201820172016201520142013201220112010
R&D Expenses0.00.00.04.64.93.93.35.76.40.00.00.00.00.00.00.00.0
Selling General & Admin Expenses0.00.00.048.743.147.339.855.160.868.258.660.567.860.457.056.251.9
Depreciation & Amortization9.99.913.412.715.925.613.315.319.019.018.418.618.115.814.714.513.8
Total Operating Expenses65.265.255.653.348.052.143.563.367.268.258.660.569.860.457.054.451.9
Operating Income24.024.030.14.244.836.241.746.130.019.335.837.940.956.566.766.244.9
Operating Income TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
R&D Expenses0.00.00.00.00.00.00.00.01.21.2
Selling General & Admin Expenses0.00.00.00.00.00.00.00.04.111.0
Depreciation & Amortization0.13.43.33.15.90.73.62.42.93.2
Total Operating Expenses18.816.316.313.818.95.018.213.55.312.2
Operating Income3.35.47.77.64.017.43.84.9-11.30.5
Net Income TTM 2025202420232022202120202019201820172016201520142013201220112010
Interest Income0.00.00.00.00.00.00.00.10.40.51.20.50.50.30.20.20.2
Interest Expense3.13.15.26.33.93.15.04.75.07.26.86.56.66.26.79.29.6
Other Expense-1.8-1.8-3.6-13.9-3.8-0.8-13.9-37.0-20.2-21.8-1.3-11.0-0.7-4.8-3.0-9.2-0.7
IBT22.222.226.5-9.741.035.427.89.130.111.927.925.636.346.759.457.035.6
Income Tax Expense-9.1-9.18.2-7.19.05.46.96.75.50.46.09.57.112.617.013.69.9
Net Income31.331.318.4-1.926.929.920.02.425.011.521.916.129.234.142.443.425.7
Net Income TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Interest Income0.00.00.00.00.00.00.00.00.01.6
Interest Expense0.70.70.90.81.11.41.31.41.61.6
Other Expense-1.2-0.1-0.3-0.2-0.3-1.1-1.1-1.1-1.2-1.3
IBT2.15.37.47.43.716.32.73.8-12.5-0.8
Income Tax Expense-16.22.82.41.90.43.73.11.0-6.00.7
Net Income20.52.72.65.53.512.7-0.52.7-5.8-1.3
Per Share Data TTM 2025202420232022202120202019201820172016201520142013201220112010
EPS$0.00$0.00$0.00$-0.07$0.99$1.08$0.73$0.09$0.94$0.43$0.67$0.60$1.09$2.54$3.95$1.52$0.97
EPS Diluted$0.00$0.00$0.00$-0.07$0.98$1.07$0.72$0.09$0.90$0.43$0.67$0.59$0.31$2.43$3.88$1.51$0.96
Shares Outstanding26.726.726.826.927.327.727.627.326.726.526.426.926.913.410.726.426.4
Diluted Shares Outstanding27.227.226.827.027.528.028.027.927.727.026.727.427.714.010.926.826.8
Per Share Data TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
EPS$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$-0.22$-0.05
EPS Diluted$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$-0.22$-0.05
Shares Outstanding26.726.726.726.726.826.826.826.826.826.9
Diluted Shares Outstanding27.227.227.127.126.926.926.826.926.826.9
Current Assets TTM 202420232022202120202019201820172016201520142013201220112010
Cash And Equivalents4.64.12.312.66.21.510.213.813.313.636.914.628.440.222.210.3
Short Term Investments0.00.00.00.00.00.00.00.01.60.00.00.00.00.00.00.0
Total Cash & ST Investments4.64.12.312.66.21.510.213.814.913.636.914.628.440.222.210.3
Accounts Receivable62.458.861.067.857.843.166.354.974.260.054.575.770.676.159.351.9
Inventory88.283.695.9111.190.568.894.593.682.282.591.8104.694.183.8100.677.1
Other Current Assets23.429.39.616.98.71.55.018.812.611.28.58.88.55.81.60.0
Total Current Assets178.6175.8168.8201.1163.2150.9176.1181.1171.3156.1191.7196.1193.1200.1189.2139.3
Current Assets 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Cash And Equivalents6.04.44.14.13.54.66.82.31.27.9
Short Term Investments0.00.00.00.00.00.00.00.00.00.0
Total Cash & ST Investments6.04.44.14.13.54.66.82.31.27.9
Accounts Receivable56.661.654.263.476.762.461.359.957.772.0
Inventory95.191.586.483.693.588.288.995.9109.8119.3
Other Current Assets9.626.131.024.722.723.428.216.421.68.1
Total Current Assets167.3183.6175.7175.8196.4178.6185.2168.8190.3207.3
Long-Term Assets TTM 202420232022202120202019201820172016201520142013201220112010
Net Property, Plant & Equipment77.474.379.297.5100.195.5113.7106.9125.5127.9136.0143.8137.9129.6114.2108.5
Goodwill67.267.067.565.669.770.268.867.659.656.962.267.938.237.335.735.9
Intangible Assets11.611.512.012.513.712.813.614.681.780.624.893.341.438.41.31.3
Long-Term Investments0.40.40.40.40.40.52.31.67.610.07.27.47.90.80.50.4
Other Long-Term Assets41.149.340.327.013.70.00.00.00.30.30.00.00.00.00.71.5
Total Long-Term Assets201.2206.6203.3206.0205.6195.5214.2209.3231.3235.4244.0263.7203.0190.4175.1157.3
Total Assets379.8382.4372.1407.1368.8346.4390.3390.4402.6391.5435.7459.8396.1390.5364.3296.6
Long-Term Assets 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Net Property, Plant & Equipment69.974.674.274.379.477.477.279.292.195.0
Goodwill69.270.468.167.069.567.267.267.566.067.5
Intangible Assets11.111.411.411.511.911.611.812.012.012.3
Long-Term Investments0.40.40.40.40.40.40.40.40.30.3
Other Long-Term Assets54.855.651.749.344.141.140.540.329.329.8
Total Long-Term Assets210.1215.6209.5206.6208.4201.2200.8203.3202.6207.9
Total Assets377.4399.2385.2382.4404.8379.8386.0372.1392.9415.2
Current Liabilities TTM 202420232022202120202019201820172016201520142013201220112010
Accounts Payable27.529.626.537.831.718.636.436.961.351.134.962.863.273.740.535.3
Short-Term Debt4.27.19.325.03.02.93.33.519.20.00.00.00.00.03.19.6
Other Current Liabilities38.051.429.047.421.024.912.311.91.52.934.52.62.15.00.21.3
Current Liabilities74.893.764.8110.283.965.474.087.784.454.069.465.465.378.784.680.8
Current Liabilities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Accounts Payable23.224.729.429.627.727.530.926.539.335.9
Short-Term Debt29.433.25.37.18.34.24.19.36.25.0
Other Current Liabilities40.248.543.951.445.832.935.029.033.536.1
Current Liabilities101.0111.087.093.790.374.872.364.880.378.1
Long-Term Liabilities TTM 202420232022202120202019201820172016201520142013201220112010
Long-Term Debt74.052.782.656.259.653.491.473.693.8121.0131.6121.463.863.5129.4106.3
Capital Leases12.714.719.722.912.89.615.00.00.00.00.00.00.00.00.00.0
Def. Tax Liability10.214.010.29.92.72.02.53.53.64.91.72.05.50.00.00.2
Total Liabilities173.5162.9159.5199.8159.7179.3215.9206.1240.3249.6266.0284.4204.4241.7299.5231.4
Long-Term Liabilities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Long-Term Debt27.233.754.952.777.386.791.382.694.1108.9
Capital Leases13.314.314.214.716.112.717.019.720.421.5
Def. Tax Liability13.913.913.914.010.210.210.210.211.411.4
Total Liabilities145.8161.5158.5162.9179.7173.5175.7159.5187.5200.0
Total Common Equity TTM 202420232022202120202019201820172016201520142013201220112010
Common Stock26.526.526.526.526.526.626.626.625.325.325.325.325.325.319.619.6
Retained Earnings99.5108.7104.3120.2107.591.284.895.3311.4308.1316.6308.8317.3278.6259.4255.0
Comprehensive Income-119.5-116.1-117.9-139.4-135.0-165.8-149.6-146.6-380.3-395.0-382.1-365.4-356.9-361.10.00.0
Total Common Equity206.3219.5212.6207.3209.1167.1174.4184.3162.3141.9169.7175.4191.7148.864.865.2
Total Common Equity 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Common Stock26.526.526.526.526.526.526.526.526.526.5
Retained Earnings109.0109.8110.7108.7108.799.5103.5104.3110.1114.9
Comprehensive Income-104.7-99.1-110.9-116.1-109.9-119.5-119.4-117.9-130.7-125.6
Total Common Equity231.6237.7226.7219.5225.1206.3210.3212.6205.4215.2
Other TTM 202420232022202120202019201820172016201520142013201220112010
Total Debt90.959.891.981.259.653.491.477.1113.0121.0131.6121.463.863.5132.5115.9
Book Value206.3219.5212.6207.3209.1167.1174.4184.3162.3141.9169.7175.4191.7148.864.865.2
Other 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Total Debt0.00.00.00.00.00.00.00.00.00.0
Book Value231.6237.7226.7219.5225.1206.3210.3212.6205.4215.2
Cash Flow From Operating Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Net Income-5.47.718.3-2.632.030.020.83.125.011.521.916.129.234.142.443.425.7
Depreciation & Amortization11.09.913.412.713.615.613.315.319.019.018.418.618.115.814.714.513.8
Stock-Based Compensation2.93.63.52.82.52.82.84.54.81.71.11.31.81.80.87.80.0
Change Working Capital13.2-8.98.9-8.0-42.2-1.216.7-16.512.0-1.3-16.5-1.2-29.8-26.7-3.2-36.5-12.2
Change In Accounts Receivable5.04.3-4.316.60.00.020.9-16.221.60.00.00.00.00.00.00.00.0
Change In Accounts Payable-7.5-5.74.8-19.021.311.4-12.9-0.87.30.00.00.00.00.00.00.00.0
Change In Inventories15.5-6.7-4.116.6-25.0-15.39.50.3-15.55.04.53.0-8.5-9.124.1-24.8-20.2
Other Non-cash Items40.215.55.922.01.3-19.5-8.8-3.82.213.9-1.78.5-3.4-0.5-2.7-1.910.1
Cash from Operations40.10.00.026.315.926.149.65.863.245.229.252.823.037.169.029.137.8
Cash Flow From Operating Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Net Income-5.32.55.05.53.412.6-0.22.8-6.5-1.3
Depreciation & Amortization0.13.43.33.15.92.62.52.42.93.2
Stock-Based Compensation1.80.00.90.91.40.70.80.60.80.7
Change Working Capital1.13.5-9.3-3.99.53.0-0.9-2.78.08.8
Change In Accounts Receivable1.85.6-3.91.01.22.4-1.0-6.919.7-6.8
Change In Accounts Payable1.7-1.2-1.7-4.49.2-6.8-3.35.7-18.18.2
Change In Inventories2.8-5.2-2.6-1.66.2-2.80.7-8.215.47.6
Other Non-cash Items10.44.11.1-0.34.7-6.16.50.513.0-4.1
Cash from Operations0.00.00.00.00.00.00.00.016.011.5
Cash Flow From Investing Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Capital Expenditure-8.6-7.8-10.7-9.4-8.3-9.1-8.0-13.9-13.9-11.3-18.9-17.4-22.3-26.5-19.3-21.5-15.9
Acquisitions0.00.00.00.0-1.04.11.54.43.8-6.6-0.1-4.2-57.8-7.0-10.10.80.8
Investments0.00.00.00.00.00.00.00.00.00.00.00.00.0-7.00.0-0.3-0.1
Sales of Investment0.00.00.00.00.00.00.00.00.00.00.00.00.04.90.0-0.30.0
Other Investing Activities-0.10.00.0-0.13.6-0.1-0.31.20.1-0.23.90.40.32.20.00.1-0.4
Cash from Investing-8.70.00.0-9.5-5.7-5.1-6.8-8.3-10.0-18.1-15.1-21.2-79.8-33.4-29.4-21.2-15.6
Cash Flow From Investing Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Capital Expenditure-3.2-1.5-1.9-1.2-3.0-3.6-2.7-1.4-1.9-2.6
Acquisitions-4.44.40.00.00.00.00.00.00.00.0
Investments0.00.00.00.00.00.00.00.00.00.0
Sales of Investment0.00.00.00.00.00.00.00.00.00.0
Other Investing Activities0.00.00.00.00.00.00.00.00.00.0
Cash from Investing0.00.00.00.00.00.00.00.0-1.9-2.6
Cash Flow From Financing Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Debt Repaid-30.90.00.0-10.2-24.80.00.0-3.5-37.0-13.4-8.5-4.8-0.30.0-72.8-148.3-5.0
Debt Issued7.959.8-32.120.946.46.2-38.017.81.15.4-2.115.057.90.33.8164.9120.9
Issuance of Common Stock-2.50.00.00.00.00.01.13.56.60.3-5.50.20.60.065.10.00.0
Repurchase of Common Stock-2.1-3.1-2.3-2.7-11.2-6.40.017.50.0-4.3-6.3-1.956.10.0-5.6-0.10.0
Dividends Paid-13.80.00.0-14.0-14.2-13.6-13.6-13.6-13.4-13.3-13.3-10.8-10.8-10.8-5.80.00.0
Other Financing Activities-0.60.00.0-0.648.23.9-40.0-4.9-8.1-2.9-1.98.1-2.8-4.9-3.9153.8-9.6
Cash from Financing-35.00.00.0-27.5-2.0-16.1-52.5-1.0-51.9-33.6-35.5-9.242.8-15.7-23.05.4-14.6
Cash Flow From Financing Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Debt Repaid0.00.00.00.00.00.00.00.0-7.8-12.6
Debt Issued56.6-10.36.70.4-25.8-5.3-4.53.5-0.6-1.0
Issuance of Common Stock0.00.00.00.00.00.00.00.00.00.0
Repurchase of Common Stock1.9-0.8-0.6-0.5-0.7-0.6-0.6-0.4-0.5-0.6
Dividends Paid0.00.00.00.00.00.00.00.0-3.3-3.6
Other Financing Activities0.00.00.00.00.00.00.00.0-0.20.0
Cash from Financing0.00.00.00.00.00.00.00.0-12.0-16.7
Cash position TTM 2025202420232022202120202019201820172016201520142013201220112010
Net Change in Cash-3.64.43.7-10.36.54.9-8.8-3.80.8-4.5-23.322.3-13.8-11.818.011.97.4
Closing Cash Balance4.610.76.32.612.96.41.510.314.19.113.636.914.628.440.222.210.3
Cash position 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Net Change in Cash2.31.60.50.02.2-0.5-2.54.52.2-7.8
Closing Cash Balance10.78.46.86.36.34.14.67.12.60.4
Free Cash Flow TTM 2025202420232022202120202019201820172016201520142013201220112010
Free Cash Flow31.526.240.816.97.617.041.6-8.149.333.910.335.40.710.649.77.621.9
Real Free Cash Flow28.622.637.314.15.114.238.8-12.644.532.29.234.1-1.18.848.9-0.221.9
Free Cash Flow 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Free Cash Flow12.310.6-0.74.222.59.46.22.314.18.9
Real Free Cash Flow10.510.6-1.63.321.18.75.41.713.38.2
Akciový screener
Kalendář zisků
Super investoři
Porovnání akcií
preloader