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

Organogenesis Holdings Inc.

ORGO

Valuace

Růst

Zdraví

Cena

$ 2.48

-0.18 (-4.53%)

Výsledovka

Rozvaha

Peněžní toky

V miliónech (USD)

Revenue	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
Total Revenues	563.9	564.2	482.0	433.1	450.9	468.1	338.3	261.0	193.4	0.0	0.0
Cost of Revenues	144.5	149.1	115.7	106.5	105.0	114.2	87.3	75.9	68.8	4.6	0.2
Gross Profit	419.4	415.1	366.3	326.7	345.9	353.9	251.0	185.0	124.6	-4.6	-0.2

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	225.6	150.9	100.8	86.7	126.7	115.2	130.2	110.0	99.7	108.5
Cost of Revenues	56.9	36.3	27.6	23.7	31.1	26.8	29.2	28.7	31.9	25.8
Gross Profit	168.7	114.6	73.1	63.0	95.6	88.4	101.0	81.3	67.8	82.7

Operating Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
R&D Expenses	0.0	0.0	0.0	44.4	39.8	30.7	20.1	14.8	10.7	0.0	0.0
Selling General & Admin Expenses	0.0	0.0	0.0	269.8	283.8	250.2	203.5	199.7	162.0	0.0	0.0
Depreciation & Amortization	20.7	26.9	17.0	23.4	18.0	16.7	7.6	9.4	7.0	0.0	-0.4
Total Operating Expenses	372.8	358.7	367.6	314.1	323.6	280.9	223.6	214.5	172.7	0.0	0.2
Operating Income	46.6	56.4	-1.3	12.5	22.3	72.9	27.4	-29.5	-51.6	-4.6	0.2

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	11.8	10.5
Selling General & Admin Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	53.1	64.2
Depreciation & Amortization	7.0	4.9	4.6	4.3	4.4	4.4	4.2	4.0	6.3	5.8
Total Operating Expenses	103.4	93.9	85.7	89.7	85.4	82.1	114.9	85.1	67.1	74.7
Operating Income	65.2	20.7	-12.6	-26.7	10.2	6.2	-13.9	-3.9	0.6	8.1

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
Interest Income	1.6	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.1	2.5	0.0
Interest Expense	0.7	2.3	1.5	2.2	2.0	7.2	11.3	9.0	10.9	0.0	0.0
Other Expense	1.1	-9.4	-1.5	-2.1	-2.0	-9.1	-8.9	-10.8	-5.9	2.5	-0.4
IBT	47.8	47.0	-2.8	10.4	20.3	63.8	18.5	-40.3	-64.7	-2.1	-0.2
Income Tax Expense	10.8	9.9	-3.7	5.4	4.8	-31.1	0.5	0.2	0.1	0.0	0.0
Net Income	37.0	37.0	0.9	4.9	15.5	94.9	17.9	-40.5	-64.8	-2.1	-0.2

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	0.7	1.0	0.0	0.0	0.0	0.0	0.0	0.0
Interest Expense	0.2	0.4	0.0	0.0	-0.1	0.5	0.6	0.5	0.5	0.4
Other Expense	-1.8	1.2	0.7	1.0	0.0	-0.4	-0.6	-0.5	-0.5	-0.4
IBT	63.4	22.0	-11.8	-25.8	10.3	5.8	-14.5	-4.3	-1.8	7.6
Income Tax Expense	19.7	0.4	-2.4	-6.9	2.6	-6.5	2.5	-2.2	-1.2	-4.5
Net Income	43.7	21.6	-9.4	-18.8	7.7	12.3	-17.0	-2.1	-0.6	12.1

Per Share Data	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
EPS	$0.00	$0.00	$0.00	$0.04	$0.12	$0.73	$0.16	$-0.44	$-0.94	$-0.03	$0.00
EPS Diluted	$0.00	$0.00	$0.00	$0.04	$0.12	$0.70	$0.15	$-0.44	$-0.94	$-0.03	$0.00
Shares Outstanding	126.9	126.7	131.7	131.2	130.1	128.3	107.7	92.8	69.3	63.9	63.2
Diluted Shares Outstanding	132.2	130.2	131.7	132.7	132.4	133.7	111.4	92.8	69.3	63.9	63.2

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	$0.00	$0.09
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.09
Shares Outstanding	126.9	126.9	126.9	126.3	131.7	132.6	132.6	131.9	130.9	131.3
Diluted Shares Outstanding	132.2	130.8	126.9	126.3	132.2	133.9	132.6	131.9	131.9	133.4

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
Cash And Equivalents	90.5	135.6	104.3	102.5	113.9	84.4	60.2	21.3	0.1	1.0	0.1
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
Total Cash & ST Investments	90.5	135.6	104.3	102.5	113.9	84.4	60.2	21.3	0.1	1.0	0.1
Accounts Receivable	105.9	109.9	82.0	89.5	82.5	56.8	39.4	34.1	0.0	0.0	0.0
Inventory	26.9	26.2	28.3	24.8	25.0	27.8	22.9	13.3	0.0	0.0	0.0
Other Current Assets	10.9	14.3	10.5	5.1	5.0	4.9	3.0	2.3	0.2	0.4	0.0
Total Current Assets	234.2	285.9	225.0	222.6	227.0	174.3	125.6	71.1	0.3	1.4	0.1

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	64.4	73.1	110.0	135.6	94.3	89.9	88.6	104.3	98.2	88.9
Short Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	1.2
Total Cash & ST Investments	64.4	73.1	110.0	135.6	94.3	89.9	88.6	104.3	98.2	88.9
Accounts Receivable	168.8	120.4	103.3	109.9	101.3	105.9	96.1	82.0	89.3	93.6
Inventory	39.6	33.0	29.3	26.2	27.0	26.9	27.7	28.3	27.9	25.4
Other Current Assets	27.0	33.7	25.5	14.3	15.9	11.5	14.7	10.5	10.2	7.9
Total Current Assets	299.7	260.2	268.2	285.9	238.5	234.2	227.2	225.0	225.6	216.4

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
Net Property, Plant & Equipment	126.5	126.2	156.3	145.7	128.3	60.1	47.2	39.6	0.0	0.0	0.0
Goodwill	28.8	28.8	28.8	28.8	28.8	28.8	25.5	25.5	0.0	0.0	0.0
Intangible Assets	14.1	12.5	15.9	20.8	25.7	30.6	20.8	26.1	0.0	0.0	0.0
Long-Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.6	0.5	0.0	0.0	0.0
Other Long-Term Assets	5.9	5.0	6.0	1.5	1.5	0.7	0.9	0.6	312.5	310.0	0.3
Total Long-Term Assets	209.0	211.9	235.0	226.8	216.3	120.2	95.1	92.5	312.5	310.0	0.3
Total Assets	443.2	497.9	460.0	449.4	443.3	294.5	220.7	163.7	312.8	311.4	0.4

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	111.4	110.9	112.3	126.2	124.8	126.5	152.9	156.3	159.9	155.4
Goodwill	28.8	28.8	28.8	28.8	28.8	28.8	28.8	28.8	28.8	28.8
Intangible Assets	9.9	10.8	11.6	12.5	13.3	14.1	15.0	15.9	17.1	18.3
Long-Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	15.9	0.0	0.0
Other Long-Term Assets	14.4	8.7	5.8	5.0	5.0	5.9	6.7	-9.9	1.3	1.4
Total Long-Term Assets	210.1	200.9	199.2	211.9	207.8	209.0	231.3	235.0	237.1	233.9
Total Assets	509.8	461.1	467.4	497.9	446.3	443.2	458.5	460.0	462.6	450.3

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
Accounts Payable	29.4	28.9	30.7	32.3	29.3	23.4	28.4	19.2	0.0	0.0	0.0
Short-Term Debt	18.3	9.1	33.9	16.2	14.6	20.3	3.1	10.0	0.1	0.0	0.2
Other Current Liabilities	34.1	35.2	13.1	26.4	2.3	2.1	5.8	6.8	3.8	0.5	0.2
Current Liabilities	85.7	77.5	80.5	75.0	82.0	68.2	59.9	66.4	3.9	0.5	0.4

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	40.2	29.7	24.7	28.9	24.0	29.4	23.2	30.7	26.8	27.4
Short-Term Debt	9.8	9.8	9.3	9.1	18.5	20.2	22.3	33.9	21.9	20.4
Other Current Liabilities	40.3	23.5	31.0	35.2	34.7	32.3	36.8	13.1	26.6	24.0
Current Liabilities	90.3	65.8	65.1	77.5	77.3	85.7	82.8	80.5	81.5	73.5

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
Long-Term Debt	57.7	34.2	99.6	107.5	117.7	64.5	97.5	49.2	0.0	0.0	0.0
Capital Leases	34.9	43.3	53.1	53.0	58.9	15.1	17.5	17.7	0.0	0.0	0.0
Def. Tax Liability	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Liabilities	179.7	112.6	181.4	183.7	201.2	148.4	165.1	116.6	14.8	11.3	0.4

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	31.0	31.0	33.4	34.2	89.2	92.7	96.4	99.6	103.1	104.4
Capital Leases	0.0	40.8	42.6	43.3	45.6	49.4	53.8	38.9	57.4	55.8
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	123.8	99.9	99.3	112.6	167.7	179.7	180.5	181.4	185.8	179.0

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016
Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	293.0	295.1
Retained Earnings	-60.1	-40.1	-41.0	-45.3	-60.1	-153.1	-171.0	-130.2	-2.3	-0.2
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	263.5	385.3	278.7	265.7	242.0	146.1	55.6	47.0	298.0	300.1

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	-46.8	-68.3	-59.0	-40.1	-47.8	-60.1	-43.1	-41.0	-40.4	-43.6
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	386.0	361.2	368.1	385.3	278.5	263.5	278.0	278.7	276.9	271.3

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
Total Debt		111.0	43.3	119.4	123.8	132.3	84.8	100.6	59.3	0.1	0.0	0.2
Book Value		263.5	385.3	278.7	265.7	242.0	146.1	55.6	47.0	298.0	300.1	0.0

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		386.0	361.2	368.1	385.3	278.5	263.5	278.0	278.7	276.9	271.3

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
Net Income	-16.5	37.0	0.9	4.9	15.5	94.9	17.9	-40.5	-64.8	-2.1	-0.2
Depreciation & Amortization	22.6	18.6	17.0	23.4	18.0	16.7	7.5	9.4	7.0	0.0	0.0
Stock-Based Compensation	9.8	13.3	10.6	9.0	6.6	3.9	1.7	0.9	1.1	0.0	303.8
Change Working Capital	-27.9	-132.4	-48.9	-18.1	-34.1	-39.3	-26.2	-9.7	-22.4	1.5	-0.4
Change In Accounts Receivable	-15.5	-115.8	-31.8	5.5	-8.8	-30.2	-18.8	-4.7	-7.1	0.0	0.0
Change In Accounts Payable	1.3	-0.5	-2.4	-0.1	3.3	3.8	-0.6	4.7	-0.1	0.0	0.0
Change In Inventories	-6.1	-17.9	-6.2	6.6	-9.4	-9.3	-6.7	-11.1	-5.0	0.0	0.0
Other Non-cash Items	94.6	43.6	45.4	9.6	16.8	17.8	5.8	6.1	18.3	0.0	-303.8
Cash from Operations	21.9	0.0	0.0	30.9	24.9	62.0	6.8	-33.5	-60.7	-0.6	-0.6

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	43.7	21.6	-9.4	-18.8	7.7	12.3	-17.0	-2.1	-0.6	3.2
Depreciation & Amortization	6.9	7.0	4.6	6.3	6.4	4.4	4.2	6.2	6.3	3.8
Stock-Based Compensation	4.3	0.0	2.5	3.4	0.0	2.7	2.6	2.4	2.4	2.4
Change Working Capital	-43.7	-29.9	-38.1	-20.7	-6.8	-13.8	-7.6	-20.7	-2.7	3.0
Change In Accounts Receivable	-51.5	-50.7	-19.3	5.7	-8.8	3.0	-10.9	-15.1	7.3	3.2
Change In Accounts Payable	-1.2	-1.0	4.1	-2.5	3.7	-3.9	2.2	-4.4	3.6	-0.1
Change In Inventories	-3.0	0.9	-7.2	-8.7	-0.5	7.9	2.7	-4.7	-0.7	-3.4
Other Non-cash Items	12.6	8.2	8.5	11.2	6.5	5.3	22.6	4.1	3.1	1.1
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	10.6	16.7

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2016
Capital Expenditure	-13.4	-14.2	-10.0	-24.4	-33.9	-31.2	-21.1	-6.2	-1.9	0.0
Acquisitions	-0.8	0.0	0.0	0.0	0.0	0.0	-5.8	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	0.8	0.0	0.0	0.0	0.0	0.0	2.1	0.0	0.0	-310.0
Cash from Investing	-13.4	0.0	0.0	-24.4	-33.9	-31.2	-24.8	-6.2	-1.9	-310.0

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	-4.7	-2.2	-3.6	-3.6	-3.4	-2.6	-1.9	-2.2	-3.3	-6.0
Acquisitions	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-1.7	0.8
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	1.7	-0.8
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-3.3	-6.0

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
Debt Repaid	-6.6	0.0	0.0	-5.2	-3.0	-65.2	-25.9	-18.9	-22.7	0.0	-0.3
Debt Issued	-7.2	43.3	-76.0	0.7	-5.5	112.7	10.1	60.2	81.9	0.1	0.1
Issuance of Common Stock	-0.6	0.0	0.0	0.0	2.1	0.0	64.7	50.3	92.0	0.0	303.8
Repurchase of Common Stock	0.3	0.0	-25.5	0.0	0.0	0.0	0.0	-6.8	0.0	0.0	0.0
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-57.9	0.0	0.0	0.0
Other Financing Activities	-1.2	0.0	0.0	-0.3	-1.3	64.2	3.7	111.9	12.3	-0.3	8.0
Cash from Financing	-7.6	0.0	0.0	-5.5	-2.2	-1.0	42.5	78.7	81.6	-0.3	311.5

Cash Flow From Financing Activities	4-2025	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	-1.8	-1.4
Debt Issued	40.8	-1.8	-0.7	-64.4	-5.2	-5.8	-0.7	-3.9	1.7
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-0.8	0.0
Repurchase of Common Stock	0.0	0.0	0.0	-25.5	0.0	0.0	0.0	0.3	0.0
Dividends Paid	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
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-1.8	-1.4

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
Net Change in Cash		1.0	-41.8	31.8	1.0	-11.2	29.7	24.4	39.0	19.0	-0.9	0.9
Closing Cash Balance		90.5	94.3	136.2	104.3	103.3	114.5	84.8	60.4	21.4	0.1	1.0

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		30.0	-9.4	-36.8	-25.6	41.2	4.4	1.1	-15.0	5.5	9.3
Closing Cash Balance		94.3	64.4	73.7	110.5	136.2	94.9	90.5	89.3	104.3	98.8

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
Free Cash Flow		8.5	-24.5	4.2	6.6	-9.0	30.8	-14.3	-39.8	-62.6	-0.6	-0.6
Real Free Cash Flow		-1.2	-37.8	-6.4	-2.4	-15.6	26.9	-16.0	-40.7	-63.7	-0.6	-304.4

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		34.8	0.8	-36.5	-23.6	7.6	6.1	2.9	-12.4	7.3	10.8
Real Free Cash Flow		30.4	0.8	-39.1	-26.9	7.6	3.4	0.3	-14.8	4.9	8.3