Statements - Fundamenty - Všechna data pro vaši analýzu

Nástroje

Akciový screener

Kalendář zisků

Super investoři

Ostatní

IČ: 19940963

5. května 521, 501 01 Turnov

Zásady GDPR

Podmínky služby

Všechna práva vyhrazena @ 2024, Fundamenty.cz

Proudly created by draftspot.net

Nuvei Corporation

NVEI

Valuace

30

Růst

100

Zdraví

59

Cena

$ 33.99

0.00 (0.00%)

Návštěvnost webu

Zprávy společnosti

Výsledovka

Výsledovka

Rozvaha

Peněžní toky

V miliónech (USD)

Revenue		TTM	2023	2022	2021	2020	2019	2018	2017
Total Revenues		1,358.2	1,189.9	843.3	724.5	375.0	245.8	149.7	124.2
Cost of Revenues		337.9	222.9	171.4	147.8	69.3	40.8	22.8	22.6
Gross Profit		1,020.2	967.0	671.9	576.8	305.8	205.1	127.0	101.6

Revenue		3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022
Total Revenues		357.6	345.4	333.6	321.5	304.9	307.0	256.5	220.3	197.1	211.3
Cost of Revenues		72.1	106.0	101.1	58.7	55.7	53.9	54.6	50.2	38.4	36.0
Gross Profit		285.6	239.4	232.5	262.8	249.2	253.1	201.9	170.2	158.8	175.3

Operating Income		TTM	2023	2022	2021	2020	2019	2018	2017
R&D Expenses		0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Selling General & Admin Expenses		180.1	685.2	591.0	337.8	162.4	138.0	88.0	70.0
Depreciation & Amortization		151.1	136.4	115.2	96.3	69.7	51.1	33.8	18.7
Total Operating Expenses		870.6	850.1	591.0	428.6	232.1	189.2	121.9	88.6
Operating Income		187.6	116.9	80.9	145.5	2.7	-22.2	3.1	1.7

Operating Income		TTM	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022
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	180.1	180.7	221.8	167.0	148.5	122.9	120.3
Depreciation & Amortization		39.1	38.0	36.7	37.3	36.1	36.4	27.7	21.7	26.3	35.7
Total Operating Expenses		239.1	228.5	186.6	216.4	217.3	221.8	194.6	148.5	149.1	147.4
Operating Income		46.5	48.9	45.9	46.3	31.9	31.3	7.3	7.2	13.8	28.8

Net Income		TTM	2023	2022	2021	2020	2019	2018	2017
Interest Income		2.8	9.3	13.7	2.9	5.4	5.2	1.9	0.2
Interest Expense		116.9	105.7	22.8	16.9	58.2	59.4	12.5	10.7
Other Expense		-129.7	-102.0	6.6	-13.5	-103.3	-52.0	-8.7	-12.1
IBT		52.4	14.9	87.5	132.0	-100.6	-74.2	-33.0	-17.3
Income Tax Expense		20.5	15.6	25.6	24.9	3.1	-4.7	-2.0	-4.0
Net Income		23.8	-7.8	56.7	102.3	-103.7	-69.5	-31.0	-13.3

Net Income		TTM	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022
Interest Income		1.2	0.7	0.7	0.2	2.7	1.0	5.4	7.3	4.1	1.7
Interest Expense		29.0	29.6	29.8	28.4	30.1	29.3	17.9	9.2	7.9	5.9
Other Expense		-21.3	-37.5	-38.2	-32.6	-40.4	-17.2	-11.7	7.9	4.6	12.1
IBT		25.1	11.4	2.1	13.7	-8.5	14.1	-4.4	15.1	18.4	40.9
Income Tax Expense		7.9	6.1	6.8	-0.4	9.7	2.5	3.9	5.7	5.4	5.8
Net Income		15.4	3.5	-6.8	11.8	-19.8	9.9	-9.8	8.0	11.7	34.0

Per Share Data		TTM	2023	2022	2021	2020	2019	2018	2017
EPS		$0.09	$-0.06	$0.40	$0.73	$-1.05	$-0.55	$-0.25	$-0.11
EPS Diluted		$0.09	$-0.06	$0.39	$0.71	$-1.05	$-0.55	$-0.25	$-0.11
Shares Outstanding		142.0	139.2	141.6	139.7	98.7	126.3	126.3	126.3
Diluted Shares Outstanding		148.5	139.2	144.6	144.4	98.7	126.3	126.3	126.3

Per Share Data		TTM	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022
EPS		$0.00	$0.00	$0.00	$0.09	$-0.14	$0.07	$-0.07	$0.06	$0.08	$0.24
EPS Diluted		$0.00	$0.00	$0.00	$0.09	$-0.14	$0.07	$-0.07	$0.06	$0.08	$0.23
Shares Outstanding		142.0	140.6	139.6	139.4	139.1	138.8	139.7	140.6	141.3	141.4
Diluted Shares Outstanding		148.5	146.4	139.6	142.0	139.1	143.5	139.7	142.7	143.7	144.9

Current Assets		TTM	2023	2022	2021	2020	2019	2018
Cash And Equivalents		183.0	170.4	751.7	748.6	180.7	60.1	6.1
Short Term Investments		0.0	0.7	0.0	0.0	0.0	0.0	0.0
Total Cash & ST Investments		183.0	171.1	751.7	748.6	180.7	60.1	6.1
Accounts Receivable		148.4	75.4	65.6	44.3	40.3	35.8	26.9
Inventory		2.7	3.2	2.1	1.3	0.1	0.7	1.1
Other Current Assets		1,569.5	1,514.6	836.5	720.9	443.4	200.6	5.7
Total Current Assets		1,903.6	1,764.3	1,655.9	1,526.6	677.8	307.0	39.8

Current Assets		3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022
Cash And Equivalents		138.0	183.0	131.1	170.4	121.0	118.4	132.8	751.7	753.6	721.6
Short Term Investments		0.0	0.9	0.0	0.7	0.0	0.0	0.0	0.0	0.0	0.0
Total Cash & ST Investments		138.0	184.0	131.1	170.4	121.0	118.4	132.8	751.7	753.6	721.6
Accounts Receivable		137.1	148.4	136.6	75.4	107.3	104.2	92.2	65.6	57.7	56.0
Inventory		3.2	2.7	2.8	3.2	2.3	2.4	2.5	2.1	1.2	1.2
Other Current Assets		1,535.2	1,571.3	1,754.2	1,514.6	1,083.5	881.9	923.6	836.5	638.0	711.9
Total Current Assets		1,813.6	1,903.6	2,023.7	1,764.3	1,268.1	1,069.0	1,122.7	1,655.9	1,450.6	1,490.8

Long-Term Assets		TTM	2023	2022	2021	2020	2019	2018
Net Property, Plant & Equipment		39.8	33.1	31.9	18.9	16.5	15.3	5.4
Goodwill		1,982.0	1,987.7	1,114.6	1,126.8	969.8	768.5	313.6
Intangible Assets		1,287.2	1,305.0	695.0	747.6	524.2	408.4	119.6
Long-Term Investments		0.7	0.8	0.0	19.6	0.0	0.0	0.0
Other Long-Term Assets		41.7	15.5	10.2	3.0	55.6	59.6	99.2
Total Long-Term Assets		3,357.6	3,371.0	1,868.8	1,928.8	1,566.2	1,251.7	537.7
Total Assets		5,261.2	5,135.3	3,524.7	3,455.5	2,244.0	1,558.8	577.6

Long-Term Assets		3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022
Net Property, Plant & Equipment		39.0	39.8	42.5	33.1	35.2	37.2	37.7	31.9	28.1	26.1
Goodwill		1,989.9	1,982.3	1,981.5	1,987.7	1,978.6	1,983.7	1,979.4	1,114.6	1,099.7	1,111.9
Intangible Assets		1,331.9	1,287.2	1,306.5	1,305.0	1,319.6	1,344.6	1,364.9	695.0	689.5	711.9
Long-Term Investments		0.0	0.7	0.7	0.8	0.8	0.8	0.8	0.0	0.0	0.0
Other Long-Term Assets		43.1	47.6	43.5	39.9	39.3	40.5	33.7	10.2	11.4	14.7
Total Long-Term Assets		3,409.0	3,357.6	3,381.4	3,371.0	3,376.5	3,408.2	3,417.7	1,868.8	1,841.8	1,875.9
Total Assets		5,222.6	5,261.2	5,405.0	5,135.3	4,644.6	4,477.2	4,540.4	3,524.7	3,292.4	3,366.6

Current Liabilities		TTM	2023	2022	2021	2020	2019	2018
Accounts Payable		79.4	70.1	125.5	29.7	20.3	15.3	8.8
Short-Term Debt		14.4	13.1	8.7	7.3	2.5	2.9	2.8
Other Current Liabilities		1,669.5	1,564.6	844.8	7.0	0.4	104.4	86.5
Current Liabilities		1,791.9	1,680.7	978.9	856.8	525.4	365.7	99.8

Current Liabilities		3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022
Accounts Payable		91.8	79.4	87.3	70.1	69.8	74.1	78.2	125.5	110.8	29.6
Short-Term Debt		6.8	14.4	14.9	13.1	10.9	41.4	40.8	8.7	8.5	8.4
Other Current Liabilities		1,621.5	1,669.8	1,825.7	1,564.6	1,126.9	925.7	960.4	844.8	650.9	814.5
Current Liabilities		1,749.6	1,792.2	1,951.9	1,680.7	1,235.0	1,063.5	1,113.5	978.9	770.2	852.5

Long-Term Liabilities		TTM	2023	2022	2021	2020	2019	2018
Long-Term Debt		1,243.8	1,255.2	502.1	501.2	212.7	831.2	268.7
Capital Leases		0.0	12.3	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability		133.6	-7.2	61.7	71.1	46.3	13.0	10.7
Total Liabilities		3,173.8	3,091.1	1,545.2	1,433.6	786.1	1,214.8	444.2

Long-Term Liabilities		3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022
Long-Term Debt		1,241.2	1,243.8	1,245.9	1,255.2	1,229.3	1,234.1	1,289.2	502.1	503.5	504.3
Capital Leases		0.0	14.5	15.8	12.3	13.7	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability		126.6	0.0	140.3	151.9	162.0	164.3	167.0	61.7	58.6	61.1
Total Liabilities		3,126.9	3,173.8	3,343.7	3,091.1	2,629.3	2,464.6	2,572.0	1,545.2	1,335.0	1,421.9

Total Common Equity		TTM	2023	2022	2021	2020	2019	2018
Common Stock		2,006.5	1,969.7	1,972.6	2,057.1	1,625.8	450.5	168.2
Retained Earnings		-256.4	-224.9	-166.9	-108.7	-211.0	-104.8	-34.3
Comprehensive Income		-35.3	-43.5	-39.4	-8.6	22.5	-10.4	-1.2
Total Common Equity		2,065.6	2,026.3	1,968.7	2,009.7	1,449.2	336.9	133.3

Total Common Equity		3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022
Common Stock		2,016.0	2,006.8	1,973.1	1,969.7	1,961.1	1,956.0	1,948.2	1,972.6	2,015.1	2,014.7
Retained Earnings		-255.2	-256.5	-245.6	-224.9	-222.6	-188.8	-198.7	-166.9	-164.3	-176.3
Comprehensive Income		-34.7	-35.3	-38.2	-43.5	-43.2	-43.4	-34.4	-39.4	-72.6	-39.0
Total Common Equity		2,088.3	2,065.9	2,041.4	2,026.3	1,999.7	1,998.6	1,956.2	1,968.7	1,948.0	1,936.5

Other		TTM	2023	2022	2021	2020	2019	2018
Total Debt		1,258.2	1,260.5	510.8	508.6	215.3	834.1	271.5
Book Value		2,087.4	2,044.2	1,979.5	2,021.8	1,457.9	344.0	133.3

Other		3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022
Total Debt		7.4	21.8	19.9	17.9	15.6	13.9	12.2	10.8	9.4	8.2
Book Value		2,088.3	2,065.9	2,041.4	2,026.3	1,999.7	1,998.6	1,956.2	1,968.7	1,948.0	1,936.5

Cash Flow From Operating Activities		TTM	2023	2022	2021	2020	2019	2018	2017
Net Income		-7.4	-0.7	62.0	107.0	-103.7	-69.5	-31.0	-13.3
Depreciation & Amortization		147.5	138.9	101.5	90.8	69.7	51.1	33.8	18.7
Stock-Based Compensation		113.6	134.6	139.1	53.2	10.4	1.0	0.6	-6.1
Change Working Capital		-41.2	-12.4	-10.9	21.6	10.1	2.4	-8.0	13.3
Change In Accounts Receivable		-40.8	-25.1	-19.7	4.4	-0.9	-1.4	-5.9	4.0
Change In Accounts Payable		2.2	15.7	0.0	0.0	0.0	0.6	0.6	10.4
Change In Inventories		-0.3	-0.7	-0.8	-1.2	0.1	0.3	0.2	1.3
Other Non-cash Items		267.5	-13.1	-49.6	-30.7	103.7	41.9	20.4	23.0
Cash from Operations		253.6	263.0	267.7	266.9	93.3	22.3	13.9	31.4

Cash Flow From Operating Activities		3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022
Net Income		17.2	3.5	-6.8	14.1	-18.1	11.6	-8.3	9.4	13.0	35.1
Depreciation & Amortization		39.1	38.0	36.7	36.3	36.5	35.9	27.7	21.7	26.3	27.0
Stock-Based Compensation		14.9	20.6	29.8	29.1	34.0	35.9	35.6	35.4	33.8	32.7
Change Working Capital		5.5	12.6	-49.9	-8.9	5.0	0.7	-9.1	6.2	-13.5	10.0
Change In Accounts Receivable		0.0	11.5	-43.7	-8.0	-0.7	-11.6	-5.2	-0.8	-6.7	-6.7
Change In Accounts Payable		0.0	-4.2	0.1	0.1	6.1	5.7	3.6	0.0	0.0	0.0
Change In Inventories		0.0	0.1	0.4	-0.8	0.0	0.2	-0.1	-0.9	0.0	0.2
Other Non-cash Items		-21.5	11.0	152.3	10.5	-1.7	-26.5	7.1	-3.9	-29.1	-19.2
Cash from Operations		0.0	0.0	0.0	80.7	65.4	60.1	56.8	74.5	35.9	91.5

Cash Flow From Investing Activities		TTM	2023	2022	2021	2020	2019	2018	2017
Capital Expenditure		-64.1	-55.1	-48.3	-27.2	-17.8	-10.4	-7.4	-6.5
Acquisitions		36.9	-1,379.8	-2.0	-387.7	-48.5	-751.6	-32.4	-141.8
Investments		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
Other Investing Activities		-42.1	-59.2	0.1	19.7	7.7	-13.4	-93.2	-7.4
Cash from Investing		-69.3	-1,494.1	-50.2	-395.1	-58.6	-775.4	-133.0	-155.7

Cash Flow From Investing Activities		3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022
Capital Expenditure		-3.4	-20.4	-15.7	-14.8	-13.2	-14.4	-12.7	-14.5	-12.7	-12.0
Acquisitions		0.0	0.0	-1.2	17.7	20.3	-21.3	-1,378.8	0.0	-2.0	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	-25.7	-19.7	14.4	-46.0	-2.5	2.0	0.7
Cash from Investing		0.0	0.0	0.0	-22.7	-12.6	-21.3	-1,437.5	-17.0	-12.7	-11.3

Cash Flow From Financing Activities		TTM	2023	2022	2021	2020	2019	2018	2017
Debt Repaid		-109.3	0.0	-8.8	-5.2	-647.1	-187.3	-157.4	-65.0
Debt Issued		92.0	749.8	11.0	298.5	28.3	749.8	428.9	65.0
Issuance of Common Stock		12.4	0.0	0.0	424.8	758.6	187.3	0.0	111.5
Repurchase of Common Stock		-0.1	-56.0	-166.6	0.0	0.0	-2.3	-1.1	-16.4
Dividends Paid		-56.0	-28.4	0.0	0.0	0.0	0.0	0.0	0.0
Other Financing Activities		-10.0	678.2	-38.8	286.4	-27.3	809.2	273.3	114.7
Cash from Financing		-119.1	649.8	-214.3	706.1	84.2	807.0	114.8	144.8

Cash Flow From Financing Activities		3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022
Debt Repaid		0.0	0.0	0.0	44.5	-36.5	-56.7	829.5	-2.3	-2.3	-2.2
Debt Issued		-10.4	-2.4	0.3	64.8	1.2	2.2	1,648.7	1.1	1.5	2.0
Issuance of Common Stock		0.0	0.0	0.0	0.5	1.3	3.5	0.0	0.0	0.0	0.0
Repurchase of Common Stock		0.0	0.0	0.0	0.0	0.0	0.2	-56.0	-57.5	0.0	-34.4
Dividends Paid		0.0	0.0	0.0	-14.3	-13.8	0.0	0.0	0.0	0.0	0.0
Other Financing Activities		0.0	0.0	0.0	-39.3	0.2	-0.2	-11.7	0.6	0.1	-40.0
Cash from Financing		0.0	0.0	0.0	-8.6	-50.2	-53.2	761.8	-59.2	-2.2	-76.6

Cash position		TTM	2023	2022	2021	2020	2019	2018	2017
Net Change in Cash		65.5	-581.3	3.1	567.9	120.7	54.0	-5.2	1.0
Closing Cash Balance		183.0	170.4	751.7	748.6	180.7	60.1	6.1	11.3

Cash position		3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022
Net Change in Cash		-45.0	51.9	-38.5	49.4	2.6	-14.4	-618.9	-1.9	32.0	-13.4
Closing Cash Balance		138.0	183.0	131.1	170.4	121.0	118.4	132.8	751.7	753.6	721.6

Free Cash Flow		TTM	2023	2022	2021	2020	2019	2018	2017
Free Cash Flow		189.6	207.9	219.3	239.7	75.4	11.9	6.5	24.9
Real Free Cash Flow		76.0	73.3	80.2	186.5	65.0	10.9	5.9	31.1

Free Cash Flow		3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022	3-2022	2-2022
Free Cash Flow		46.9	71.4	0.0	65.9	52.2	45.7	44.1	60.0	23.2	79.5
Real Free Cash Flow		32.0	50.8	-29.8	36.8	18.2	9.8	8.5	24.6	-10.6	46.8

Akciový screener

Kalendář zisků

Super investoři

Porovnání akcií