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

Patria Investments Limited

PAX

Valuace

Růst

Zdraví

Cena

$ 12.72

-0.01 (-0.06%)

Výsledovka

Rozvaha

Peněžní toky

V miliónech (USD)

Revenue	TTM	2025	2024	2023	2022	2021	2020	2019	2018
Total Revenues	383.0	383.8	374.2	329.4	258.9	235.5	115.0	123.2	105.7
Cost of Revenues	55.7	14.6	50.5	126.7	34.5	86.8	33.2	43.0	41.2
Gross Profit	327.2	369.2	323.7	202.7	224.4	148.8	81.8	80.3	64.4

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	134.4	86.5	82.5	79.6	157.2	78.1	75.0	63.8	112.1	63.5
Cost of Revenues	12.1	14.8	14.6	14.2	13.5	14.2	12.1	18.4	50.0	10.2
Gross Profit	122.3	71.6	67.9	65.4	143.7	63.9	62.9	45.4	62.1	53.4

Operating Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018
R&D Expenses	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	37.3	72.1	11.8	12.7	13.1	16.6
Depreciation & Amortization	34.3	0.0	35.8	27.1	21.2	8.8	7.7	8.3	7.2
Total Operating Expenses	187.9	237.9	157.8	37.3	94.0	14.4	14.6	15.7	17.9
Operating Income	139.3	131.3	165.9	163.7	111.6	122.2	65.1	64.5	45.8

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	40.3	15.5
Depreciation & Amortization	0.0	12.3	10.8	11.2	12.1	8.8	7.7	7.2	6.1	7.2
Total Operating Expenses	73.0	41.1	37.8	36.0	64.0	36.0	34.9	15.3	12.9	22.9
Operating Income	49.3	30.5	30.1	29.4	79.7	27.9	28.1	30.1	49.2	29.4

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018
Interest Income	-8.2	-39.0	0.0	0.0	0.0	0.0	0.0	0.1	0.0
Interest Expense	16.0	0.0	11.4	1.2	1.8	1.0	0.9	1.0	0.2
Other Expense	-47.1	-39.1	-79.9	-45.7	-9.2	-0.6	-0.1	-0.1	0.2
IBT	92.2	92.2	86.0	118.0	102.5	121.6	65.0	64.5	46.5
Income Tax Expense	1.7	1.7	10.3	-2.8	8.3	0.4	3.1	3.5	2.0
Net Income	85.5	85.6	71.9	118.4	93.0	122.5	62.2	58.5	43.7

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	-11.3	3.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.4
Interest Expense	0.0	5.1	4.0	7.0	3.6	3.8	3.3	0.3	0.3	0.3
Other Expense	-11.2	-5.9	-15.2	-14.8	-27.1	-17.7	-24.9	-10.1	-4.2	-13.7
IBT	38.1	24.6	15.0	14.6	52.6	10.2	3.2	20.0	50.9	18.3
Income Tax Expense	2.5	0.4	0.8	-2.0	-2.8	8.3	0.6	4.2	2.3	-0.6
Net Income	34.5	22.5	12.9	15.7	55.3	0.5	0.7	15.4	47.0	18.5

Per Share Data	TTM	2025	2024	2023	2022	2021	2020	2019	2018
EPS	$0.00	$0.00	$0.00	$0.80	$0.63	$0.90	$0.53	$0.50	$0.37
EPS Diluted	$0.00	$0.00	$0.00	$0.80	$0.63	$0.90	$0.53	$0.50	$0.37
Shares Outstanding	158.0	158.0	153.6	148.2	147.3	136.0	117.0	117.0	117.0
Diluted Shares Outstanding	158.0	158.0	153.6	148.7	147.3	136.0	117.0	117.0	117.0

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	$0.32	$0.12
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.31	$0.12
Shares Outstanding	158.0	153.4	158.1	158.1	153.6	152.7	151.4	150.2	148.3	148.2
Diluted Shares Outstanding	158.0	153.4	158.1	158.1	153.6	152.7	151.8	152.2	149.4	148.3

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018
Cash And Equivalents	28.9	33.4	16.1	26.5	15.3	14.1	4.1	2.3
Short Term Investments	93.1	5.0	17.2	285.9	151.9	9.9	33.0	39.8
Total Cash & ST Investments	122.0	38.4	33.2	312.4	167.1	24.0	37.2	42.1
Accounts Receivable	123.0	227.1	130.6	131.1	100.3	24.7	11.5	9.2
Inventory	38.1	0.0	24.3	12.1	6.6	4.1	7.8	7.7
Other Current Assets	20.2	107.2	213.5	24.1	78.3	0.9	0.5	0.1
Total Current Assets	303.3	372.7	401.6	479.6	352.3	53.7	56.8	59.1

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	30.3	28.5	36.1	33.4	38.3	28.9	27.0	12.1	17.5	22.4
Short Term Investments	22.0	81.2	14.6	5.0	9.7	17.8	6.9	211.7	21.6	24.9
Total Cash & ST Investments	52.3	109.7	50.6	38.4	48.0	46.7	33.9	223.8	39.1	47.3
Accounts Receivable	89.2	90.2	172.1	227.1	131.9	126.3	132.6	134.6	118.9	115.7
Inventory	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	214.2	214.3
Other Current Assets	103.8	112.3	174.5	107.2	258.0	160.8	234.5	237.8	216.8	220.2
Total Current Assets	245.3	312.2	397.2	372.7	437.9	333.8	401.0	401.6	372.4	377.8

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018
Net Property, Plant & Equipment	27.7	34.9	28.2	26.4	16.5	4.0	6.6	3.5
Goodwill	0.0	356.0	311.2	276.8	242.9	0.0	0.0	0.0
Intangible Assets	693.5	344.9	175.8	134.7	116.0	22.4	25.5	31.6
Long-Term Investments	57.3	50.0	58.6	43.2	18.3	2.0	3.7	21.8
Other Long-Term Assets	77.1	31.8	20.7	13.7	11.9	22.9	16.3	1.1
Total Long-Term Assets	873.6	833.4	610.0	496.6	409.0	53.5	58.0	63.9
Total Assets	1,176.9	1,206.1	1,011.6	976.2	761.3	107.2	114.9	122.9

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	40.7	41.0	37.6	34.9	30.0	29.7	30.4	28.2	25.6	27.3
Goodwill	0.0	432.7	424.1	356.0	380.2	366.3	303.9	311.2	295.0	304.6
Intangible Assets	829.4	362.4	353.0	344.9	370.2	346.4	169.6	175.8	143.4	146.3
Long-Term Investments	45.9	62.7	59.9	50.0	48.4	49.3	52.6	58.6	54.1	55.2
Other Long-Term Assets	164.3	88.6	47.7	31.8	64.9	38.6	82.1	20.7	24.9	27.3
Total Long-Term Assets	1,080.3	1,005.8	936.8	833.4	907.6	848.2	652.9	610.0	557.2	571.6
Total Assets	1,325.6	1,318.0	1,334.0	1,206.1	1,345.5	1,182.0	1,053.9	1,011.6	929.6	949.4

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018
Accounts Payable	0.0	41.8	4.8	0.0	0.0	36.9	16.3	0.0
Short-Term Debt	28.3	82.2	3.0	2.2	1.0	0.8	1.2	0.0
Other Current Liabilities	340.4	261.3	383.4	335.8	155.3	4.7	0.6	21.0
Current Liabilities	368.7	397.4	397.5	338.0	156.2	44.0	19.0	22.2

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	0.0	34.6	66.3	41.8	26.2	12.2	6.8	4.8	7.1	4.1
Short-Term Debt	70.3	90.8	45.9	82.2	19.5	31.7	13.6	3.0	2.9	2.9
Other Current Liabilities	311.2	261.4	253.5	261.3	398.8	321.8	347.6	383.4	303.4	270.6
Current Liabilities	381.5	401.9	410.8	397.4	481.7	378.1	405.4	397.5	316.0	281.2

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018
Long-Term Debt	148.8	168.2	12.8	13.9	6.9	0.8	1.9	0.0
Capital Leases	56.8	22.4	15.8	16.1	7.9	1.6	3.1	0.0
Def. Tax Liability	2.9	1.8	0.0	0.0	0.0	0.2	0.4	0.1
Total Liabilities	676.7	715.2	490.2	462.8	197.0	48.1	26.1	45.3

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	76.0	95.9	169.0	168.2	163.6	162.7	87.6	12.8	12.7	14.1
Capital Leases	0.0	25.7	22.7	22.4	17.7	17.2	17.4	12.8	15.6	17.0
Def. Tax Liability	0.0	50.6	49.9	1.8	2.5	2.9	0.0	-394.5	-116.5	-90.2
Total Liabilities	723.0	729.2	777.8	715.2	861.9	697.4	555.6	490.2	456.3	442.2

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018
Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Retained Earnings	-19.5	0.0	50.8	77.6	87.9	62.0	85.5	72.9
Comprehensive Income	-29.8	-46.2	-9.1	-10.0	-8.9	-6.2	-5.9	-2.9
Total Common Equity	513.2	481.1	542.5	552.8	564.3	57.3	81.2	71.6

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	0.0	0.0	0.0	0.0	0.0	0.0	6.4	50.8	33.3	51.9
Comprehensive Income	8.1	-5.0	-27.6	-46.2	-17.0	-19.1	-29.6	-9.1	-14.4	3.8
Total Common Equity	586.8	575.1	545.5	481.1	475.3	514.8	514.9	542.5	514.2	551.1

Other		TTM	2024	2023	2022	2021	2020	2019	2018
Total Debt		177.1	250.4	15.8	16.1	7.9	1.6	3.1	0.0
Book Value		500.2	490.9	521.3	513.5	564.3	59.1	88.7	77.6

Other		3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Total Debt		15.8	13.7	10.6	9.9	8.3	-30.1	-16.6	-21.1	-40.8	-43.9
Book Value		586.8	575.1	545.5	481.1	475.3	514.8	514.9	542.5	514.2	551.1

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018
Net Income	82.1	85.6	75.7	118.4	94.1	121.2	61.8	60.9	44.5
Depreciation & Amortization	20.5	0.0	35.8	27.1	21.2	8.8	7.7	8.3	7.2
Stock-Based Compensation	1.2	0.0	19.1	2.2	0.7	0.8	-2.1	-3.2	-2.0
Change Working Capital	23.7	0.0	-10.9	11.4	-23.3	-23.2	-17.7	-21.4	-7.1
Change In Accounts Receivable	-22.9	0.0	-92.7	-10.7	-23.1	-62.7	-22.6	-17.5	-3.8
Change In Accounts Payable	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Change In Inventories	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Non-cash Items	35.5	-85.6	15.9	0.4	-20.0	-0.3	-0.1	-3.7	-5.0
Cash from Operations	126.7	0.0	0.0	156.7	81.1	107.6	52.7	44.5	39.5

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	34.5	22.5	12.9	16.6	55.4	0.5	2.5	15.9	47.0	18.8
Depreciation & Amortization	0.0	0.0	7.7	11.2	12.1	8.8	7.7	7.2	6.1	7.2
Stock-Based Compensation	0.0	0.0	3.9	3.6	6.4	6.5	5.7	0.4	0.5	0.2
Change Working Capital	0.0	29.0	43.7	63.3	-57.9	31.0	-11.5	16.6	-12.3	24.1
Change In Accounts Receivable	0.0	4.5	-2.4	89.3	-131.3	27.5	-9.8	20.5	1.6	-15.6
Change In Accounts Payable	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Change In Inventories	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Non-cash Items	-34.5	14.4	8.8	7.3	9.8	21.7	4.6	-2.4	9.9	-4.5
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	39.4	45.3

Cash Flow From Investing Activities	TTM	2024	2023	2022	2021	2020	2019	2018
Capital Expenditure	-15.8	-3.6	-5.9	-6.7	-1.8	-0.7	-0.2	-1.4
Acquisitions	-60.5	-112.6	-6.6	-42.5	-122.8	0.0	-0.1	0.0
Investments	-0.4	-3.8	-12.4	-249.0	0.0	0.0	-13.0	0.0
Sales of Investment	-42.6	10.7	31.1	108.9	0.0	24.2	24.4	9.2
Other Investing Activities	65.2	0.0	56.0	0.0	-159.6	0.0	0.1	0.0
Cash from Investing	-55.3	0.0	62.2	-189.3	-284.2	23.5	11.3	7.8

Cash Flow From Investing Activities	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Capital Expenditure	-2.5	-2.2	-2.0	-0.1	-0.5	-1.0	-6.9	-7.2
Acquisitions	0.0	-1.1	-0.1	0.3	-52.5	-60.2	-4.8	4.4
Investments	-47.5	-9.1	0.9	-3.8	-2.0	-1.2	-1.9	2.9
Sales of Investment	19.4	3.3	5.0	6.5	-10.4	10.5	8.6	-61.7
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	1.2	64.0
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	-5.0	2.4

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018
Debt Repaid	-87.2	0.0	0.0	-3.4	-1.7	-0.8	-0.9	-1.0	0.0
Debt Issued	247.3	250.4	234.6	3.2	9.9	7.1	-0.6	4.1	0.0
Issuance of Common Stock	-1.5	0.0	0.0	0.0	230.0	302.7	0.0	0.0	0.0
Repurchase of Common Stock	-0.9	0.0	-141.3	-65.2	0.0	-1.0	0.0	0.0	0.0
Dividends Paid	-126.4	0.0	0.0	-145.1	-103.3	-119.8	-64.5	-46.9	-38.0
Other Financing Activities	-2.5	0.0	0.0	-15.9	-6.5	-3.2	-0.9	-5.9	-10.0
Cash from Financing	-65.4	0.0	0.0	-229.6	118.5	177.9	-66.2	-53.8	-48.0

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	-1.8	-0.9
Debt Issued	146.3	-40.4	-28.2	-35.5	67.3	-11.2	93.2	85.3	2.0	-0.5
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-3.1	0.9
Repurchase of Common Stock	0.0	-56.2	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-0.9
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-29.4	-37.1
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-5.0	-13.7
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-36.3	-51.6

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018
Net Change in Cash		4.9	21.6	17.4	-10.5	11.3	1.2	9.9	1.8	-1.0
Closing Cash Balance		0.0	55.0	33.4	16.1	26.5	15.3	14.1	4.1	2.3

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		24.7	1.8	-7.5	2.7	-4.9	9.4	2.0	10.9	-5.2	-4.8
Closing Cash Balance		55.0	30.3	28.5	36.1	33.4	38.3	28.9	27.0	12.1	17.5

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018
Free Cash Flow		110.9	0.0	137.7	141.7	74.3	105.7	52.0	44.3	38.1
Real Free Cash Flow		109.7	0.0	118.6	139.5	73.6	105.0	54.1	47.4	40.1

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		0.0	63.6	74.4	97.8	23.1	68.3	7.4	40.1	32.6	38.2
Real Free Cash Flow		0.0	63.6	70.6	94.2	16.7	61.8	1.8	39.7	32.1	37.9