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

Pangaea Logistics Solutions, Ltd.

PANL

Valuace

Růst

Zdraví

Cena

$ 7.18

-0.31 (-4.42%)

Výsledovka

Rozvaha

Peněžní toky

V miliónech (USD)

Revenue	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Total Revenues	632.0	632.0	536.5	499.3	699.7	718.1	382.9	412.2	373.0	385.1	238.0	287.3	398.3	392.5
Cost of Revenues	563.0	563.0	463.5	430.1	570.8	620.3	344.8	362.2	319.6	345.5	212.4	245.8	380.4	359.5
Gross Profit	69.0	69.0	73.1	69.1	128.9	97.8	38.1	50.0	53.4	39.6	25.7	41.5	17.9	33.0

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	183.9	168.7	156.7	122.8	147.2	153.1	131.5	104.7	131.9	135.6
Cost of Revenues	172.3	142.2	145.9	102.7	126.1	132.1	118.9	86.4	115.1	110.4
Gross Profit	11.6	26.5	10.8	20.1	21.1	21.0	12.6	18.3	16.8	25.2

Operating Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
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	0.0
Selling General & Admin Expenses	0.0	0.0	0.0	22.8	20.1	19.0	15.9	17.4	16.5	15.2	12.8	15.0	12.8	11.6
Depreciation & Amortization	42.5	42.5	30.4	30.1	33.6	24.1	20.6	18.5	17.6	15.6	14.1	12.7	11.7	9.6
Total Operating Expenses	31.1	31.1	24.6	22.8	20.1	19.0	15.9	17.4	16.5	15.2	12.8	15.0	12.8	11.6
Operating Income	37.9	37.9	48.4	44.6	105.5	78.9	19.7	32.9	36.1	15.2	12.9	20.5	-2.5	21.4

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	5.7	5.5
Depreciation & Amortization	11.7	10.2	10.6	9.9	7.8	7.7	7.5	7.4	7.5	8.1
Total Operating Expenses	-3.2	9.9	7.2	17.2	6.3	6.0	5.0	7.3	5.7	5.5
Operating Income	14.8	16.6	3.7	2.9	14.8	15.0	7.6	11.0	11.1	19.7

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Interest Income	1.6	1.6	3.0	3.6	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Interest Expense	24.0	24.0	20.2	17.5	21.5	11.5	7.8	9.3	8.9	8.3	5.7	5.9	6.2	7.0
Other Expense	-17.8	-17.8	-13.6	-15.6	-20.0	-6.5	-7.0	-15.9	-4.1	-7.1	2.0	-7.3	-12.5	1.1
IBT	20.2	20.2	34.9	29.0	85.5	72.4	12.7	17.0	24.0	9.1	9.2	13.4	-13.6	15.5
Income Tax Expense	0.0	0.0	0.0	0.0	8.7	17.8	10.2	15.0	11.0	10.2	-0.5	8.5	7.3	-1.0
Net Income	19.4	19.4	28.9	26.3	79.5	67.2	2.5	2.1	17.8	7.8	7.5	11.3	-12.1	15.5

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	0.5	0.4	0.3	0.4	0.6	1.2	0.8	0.9	0.7	0.8
Interest Expense	-18.4	30.3	6.0	6.1	7.4	4.7	3.8	4.7	4.3	4.6
Other Expense	-2.5	-3.6	-6.6	-5.1	-2.6	-8.9	-3.6	1.6	-8.9	0.5
IBT	12.3	13.0	-2.9	-2.2	12.2	6.1	4.0	12.7	1.6	20.2
Income Tax Expense	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.4	5.7
Net Income	11.9	12.2	-2.7	-2.0	8.4	5.1	3.7	11.7	1.1	18.9

Per Share Data	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
EPS	$0.00	$0.00	$0.00	$0.59	$1.79	$1.53	$0.06	$0.05	$0.42	$0.20	$0.21	$0.32	$-0.65	$-0.65
EPS Diluted	$0.00	$0.00	$0.00	$0.58	$1.76	$1.50	$0.06	$0.05	$0.42	$0.20	$0.21	$0.32	$-0.65	$-0.65
Shares Outstanding	63.5	63.8	45.4	44.8	44.4	44.0	43.4	42.8	42.2	38.4	35.2	34.8	18.7	13.4
Diluted Shares Outstanding	64.2	64.7	46.0	45.5	45.1	44.8	43.8	43.3	42.8	38.9	35.4	35.0	18.7	13.4

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	$0.02	$0.42
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.02	$0.42
Shares Outstanding	63.5	63.9	64.0	54.7	45.4	45.3	45.3	45.2	44.8	44.8
Diluted Shares Outstanding	64.2	65.0	64.0	55.0	46.0	46.0	46.0	45.9	45.4	45.1

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Cash And Equivalents	77.9	86.8	99.0	128.4	56.2	46.9	50.6	53.6	34.5	22.3	37.5	29.8	0.5
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	0.0
Total Cash & ST Investments	77.9	86.8	99.0	128.4	56.2	46.9	50.6	53.6	34.5	22.3	37.5	29.8	0.5
Accounts Receivable	52.8	49.7	53.7	36.8	54.3	29.2	28.3	28.5	21.1	20.5	19.6	27.4	0.0
Inventory	32.0	32.8	19.1	29.1	27.1	16.0	21.0	19.2	15.4	13.2	7.5	15.6	0.0
Other Current Assets	18.6	22.6	20.1	28.3	46.3	19.5	18.8	12.2	12.0	6.4	2.7	1.8	0.0
Total Current Assets	181.4	192.0	191.8	222.5	184.0	113.0	127.0	113.5	83.0	68.5	69.3	84.9	0.5

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	94.0	59.3	63.9	86.8	93.1	77.9	95.9	88.8	87.4	84.3
Short Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	10.2	17.5	17.1
Total Cash & ST Investments	94.0	59.3	63.9	86.8	93.1	77.9	95.9	99.0	87.4	84.3
Accounts Receivable	45.6	62.7	55.7	49.7	54.8	52.8	53.4	53.7	61.8	49.9
Inventory	36.1	38.6	36.0	32.8	26.7	28.9	22.2	19.1	26.3	27.5
Other Current Assets	36.9	23.5	20.2	22.6	21.6	21.7	24.1	22.6	23.0	25.2
Total Current Assets	212.6	184.0	175.9	192.0	196.2	181.4	195.6	191.8	198.5	186.9

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Net Property, Plant & Equipment	494.0	736.6	504.7	520.4	519.1	322.0	335.1	337.5	336.3	275.3	255.1	207.7	0.0
Goodwill	3.1	3.1	3.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Intangible Assets	1.4	1.0	1.8	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Long-Term Investments	13.1	3.8	3.8	5.3	0.0	15.4	15.4	0.0	0.0	18.4	42.5	38.5	0.0
Other Long-Term Assets	17,586.5	0.0	0.0	0.0	4.0	0.0	2.5	2.5	4.0	0.0	0.0	1.5	98.5
Total Long-Term Assets	511.6	744.5	513.4	525.7	523.1	337.4	352.9	340.0	340.3	293.6	297.7	247.6	98.5
Total Assets	692.9	936.5	705.2	748.2	707.0	450.4	479.9	453.5	423.3	362.2	367.0	332.5	99.1

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	711.4	722.3	733.7	736.6	543.7	502.5	498.9	504.7	520.9	528.4
Goodwill	3.1	3.1	3.1	3.1	3.1	3.1	3.1	3.1	3.1	3.1
Intangible Assets	0.0	0.8	0.9	1.0	1.1	1.4	1.6	1.8	2.0	2.3
Long-Term Investments	0.0	5.8	4.4	3.8	5.0	4.6	4.2	3.8	4.1	3.9
Other Long-Term Assets	5.1	0.0	0.0	0.0	0.0	0.0	0.0	3.8	6,073.0	6,106.8
Total Long-Term Assets	719.5	732.0	742.1	744.5	552.9	511.6	507.7	513.4	530.1	537.6
Total Assets	932.1	916.0	918.0	936.5	749.2	692.9	703.3	705.2	728.6	724.6

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Accounts Payable	12.0	47.8	6.3	38.6	49.2	32.4	40.0	31.9	29.2	23.2	22.2	33.5
Short-Term Debt	33.5	44.7	52.7	32.1	30.2	64.6	35.9	28.4	27.8	35.6	32.8	79.9
Other Current Liabilities	28.4	1.2	30.7	0.6	0.2	1.0	0.6	4.1	7.2	12.6	12.7	19.5
Current Liabilities	84.0	109.1	105.3	92.2	111.7	110.8	90.9	79.0	70.0	77.9	72.2	144.7

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	64.2	18.1	14.4	47.8	12.0	12.0	11.0	6.3	9.3	14.5
Short-Term Debt	47.0	19.5	19.5	44.7	30.8	33.5	51.6	52.7	58.1	48.7
Other Current Liabilities	19.7	69.9	55.9	1.2	37.1	28.4	22.9	30.7	34.0	33.0
Current Liabilities	130.9	126.0	109.0	109.1	95.9	84.0	99.3	105.3	115.3	110.7

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Long-Term Debt	78.5	352.7	211.7	267.3	276.8	95.0	141.1	141.1	142.6	107.6	129.5	87.4
Capital Leases	137.0	268.1	165.2	184.9	185.4	57.5	70.0	51.0	26.8	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	0.0
Total Liabilities	316.1	461.8	335.0	379.5	406.3	216.0	236.8	220.1	212.6	185.5	201.6	232.1

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	327.0	113.7	118.5	352.7	258.0	215.5	205.9	211.7	217.4	234.1
Capital Leases	2.5	11,876.0	12.6	268.1	155.2	158.5	140.0	143.3	173.1	177.1
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	466.6	456.9	450.8	461.8	370.4	316.1	324.0	335.0	351.2	363.0

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	93.5
Retained Earnings	165.0	169.2	159.0	151.3	85.7	23.2	12.7	5.7	-9.6	-17.4	-24.9	-36.1	-0.1
Comprehensive Income	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-73.1	-61.3	-49.0	-34.9	-332,463.3	0.0
Total Common Equity	331.5	427.8	323.9	314.2	247.2	182.8	170.2	161.7	145.4	116.3	108.2	97.8	99.0

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	163.6	154.6	160.6	169.2	165.4	165.0	166.0	159.0	162.5	148.3
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	420.3	414.4	420.8	427.8	332.6	331.5	332.0	323.9	326.7	312.2

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Total Debt		249.0	397.4	264.4	299.5	307.0	159.6	177.0	169.4	170.4	143.2	162.3	167.3	0.0
Book Value		376.8	474.7	370.2	368.7	300.7	234.4	243.1	233.4	210.7	176.7	165.3	100.3	99.0

Other		3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Total Debt		45.3	44.8	46.3	46.8	46.2	45.3	47.3	46.3	50.7	49.3
Book Value		420.3	414.4	420.8	427.8	332.6	331.5	332.0	323.9	326.7	312.2

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Net Income	36.7	19.4	31.8	26.3	85.5	72.4	12.7	17.0	24.0	9.1	9.2	13.4	-13.6	15.5
Depreciation & Amortization	30.5	42.5	30.4	30.1	29.5	23.0	17.1	18.5	17.6	15.6	14.1	12.7	11.7	9.6
Stock-Based Compensation	2.6	4.1	2.8	2.1	1.8	2.1	2.3	1,737,315.0	1,200,214.0	1,074,038.0	601,921.0	457,068.0	0.0	0.0
Change Working Capital	-10.9	6.2	1.6	-11.2	12.0	-26.4	-8.1	0.6	-6.1	-2.8	-4.0	-7.4	13.0	-5.6
Change In Accounts Receivable	-1.2	-15.0	3.7	-14.1	15.1	-26.7	-1.0	-0.7	-7.7	-5.6	-1.8	6.8	14.6	-15.4
Change In Accounts Payable	-0.2	7.5	11.8	-4.1	-8.9	17.0	-10.9	10.3	-0.4	7.0	3.7	-17.8	-6.4	17.0
Change In Inventories	-1.4	4.5	-11.0	12.5	-2.0	-11.2	5.0	-2.4	-3.9	-2.2	-5.7	8.1	5.5	-7.2
Other Non-cash Items	46.2	-14.3	-0.9	6.5	6.0	-5.9	-4.9	8.3	-0.1	-1.9	1.2	-0.2	1.3	1.6
Cash from Operations	58.2	0.0	0.0	53.8	134.8	61.7	20.8	44.5	40.1	29.2	19.2	26.0	24.6	21.1

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	12.3	12.2	-2.9	-2.2	9.1	6.1	3.7	12.7	1.2	20.2
Depreciation & Amortization	11.7	10.5	10.6	9.9	7.8	7.7	7.5	7.4	7.5	8.1
Stock-Based Compensation	1.4	0.6	0.5	1.5	0.5	0.6	0.0	1.1	0.7	0.3
Change Working Capital	-4.5	4.5	10.6	-8.1	3.1	7.8	-2.3	-7.0	6.6	-8.3
Change In Accounts Receivable	-10.7	3.7	-1.3	-6.7	1.1	-3.2	0.2	5.5	3.6	-10.5
Change In Accounts Payable	-10.0	0.0	16.8	-3.3	0.5	6.0	6.5	-1.2	-7.4	1.8
Change In Inventories	7.7	2.4	-2.6	-3.2	-0.8	2.1	-6.7	-5.6	9.8	1.1
Other Non-cash Items	-5.8	0.7	-4.4	-5.5	-1.1	6.3	0.1	-5.3	17.6	0.5
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	23.9	16.3

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Capital Expenditure	-9.4	0.0	-69.4	-27.3	-36.4	-196.7	-2.9	-57.0	-17.5	-64.0	-10.3	-72.1	-57.6	-81.7
Acquisitions	6.5	0.0	-0.2	7.1	-0.5	-1.1	-15.0	0.0	0.0	-0.8	0.0	-0.3	0.0	0.0
Investments	-427,270.0	-0.7	0.0	0.0	-515,162.0	0.0	-0.6	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	26.7	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Investing Activities	-130.6	0.0	0.0	4.1	515,170.4	0.0	-15.0	10.4	0.0	0.3	0.0	8.3	18.4	-2.2
Cash from Investing	-3.4	0.0	0.0	-16.0	-28.5	-197.8	-6.9	-46.6	-17.5	-64.6	-10.3	-64.0	-39.2	-84.0

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	-0.3	-3.9	-1.1	-0.5	-11.7	-48.6	-8.9	-0.2	0.0	-0.2
Acquisitions	0.0	-2.7	0.0	0.0	0.0	-0.2	-2.0	0.0	8.8	-0.3
Investments	1.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-427,270.0	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	0.3	-0.9
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	9.0	-1.3

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Debt Repaid	-35.0	0.0	0.0	-36.0	-31.3	-71.9	-35.5	-29.8	-28.7	-26.5	-26.2	-26.8	-30.3	-19.7
Debt Issued	1.2	397.4	132.9	1.0	23.8	219.2	18.2	37.4	27.7	53.7	7.1	21.7	197.6	19.7
Issuance of Common Stock	-0.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-50,812.0	9.6	0.0	0.0	0.0	0.0
Repurchase of Common Stock	0.1	-3.0	0.0	-0.1	0.0	0.0	0.0	0.0	-0.1	35.0	0.0	0.0	0.0	0.0
Dividends Paid	-18.4	0.0	0.0	-18.1	-13.4	-5.5	-0.5	-8.1	-2.3	-1.0	-0.1	-0.1	-0.1	-0.1
Other Financing Activities	-3,364.6	0.0	0.0	-13.0	10.6	221.3	17.5	37.0	50,838.0	30.4	2.2	72.6	55.8	81.9
Cash from Financing	-61.1	0.0	0.0	-67.2	-34.1	143.9	-18.6	-0.9	-5.0	47.5	-24.2	45.7	25.5	62.1

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	-11.4	-7.4
Debt Issued	374.0	240.8	-4.7	-259.5	108.6	39.8	-8.5	-6.9	0.2	0.2
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-0.1	0.0
Repurchase of Common Stock	-1.0	-1.0	-1.0	0.0	0.0	0.0	0.0	0.0	0.1	0.0
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-4.5	-4.5
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-5.4	0.0
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-21.3	-11.9

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Net Change in Cash		11.2	23.5	-12.2	-29.3	72.2	7.8	-4.7	-3.1	17.6	12.2	-15.2	7.7	10.9	-0.8
Closing Cash Balance		77.9	103.3	86.8	99.0	128.4	56.2	48.4	53.1	56.1	34.5	22.3	37.5	29.8	18.9

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		9.0	35.0	-4.7	-22.9	-6.3	15.2	-7.9	-3.2	19.0	3.1
Closing Cash Balance		103.3	94.3	59.3	63.9	86.8	93.1	77.9	95.9	88.8	87.4

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Free Cash Flow		48.8	51.4	-3.7	26.5	98.4	-134.9	17.9	-12.5	22.6	-34.8	9.0	-46.1	-33.0	-60.6
Real Free Cash Flow		46.2	47.3	-6.5	24.4	96.6	-137.0	15.6	-1,737,327.5	-1,200,191.4	-1,074,072.8	-601,912.0	-457,114.1	-33.0	-60.6

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		14.8	24.6	13.3	-4.8	7.5	-20.1	0.0	8.8	23.9	16.1
Real Free Cash Flow		13.4	24.0	12.7	-6.3	7.1	-20.7	0.0	7.7	23.2	15.9