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

Shoals Technologies Group, Inc.

SHLS

Valuace

Růst

Zdraví

Cena

$ 6.90

-0.10 (-1.07%)

Výsledovka

Rozvaha

Peněžní toky

V miliónech (USD)

Revenue	TTM	2025	2024	2023	2022	2021	2020	2019	2018
Total Revenues	475.3	475.3	399.2	488.9	326.9	213.2	175.5	144.5	103.8
Cost of Revenues	308.8	308.8	257.2	320.6	195.6	130.6	109.0	100.3	75.6
Gross Profit	166.5	166.5	142.0	168.3	131.3	82.6	66.5	44.2	28.2

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	148.3	135.8	110.8	80.4	107.0	102.2	99.2	90.8	130.4	134.2
Cost of Revenues	101.4	85.6	69.6	52.2	66.8	76.8	59.3	54.3	77.2	120.1
Gross Profit	46.9	50.3	41.2	28.1	40.2	25.4	40.0	36.5	53.2	14.2

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	80.7	55.9	37.9	21.0	9.1	8.9
Depreciation & Amortization	12.2	8.6	12.6	10.5	10.5	8.4	9.4	9.2	9.0
Total Operating Expenses	110.1	110.1	90.8	89.3	65.0	46.4	29.3	17.3	17.1
Operating Income	56.4	56.4	51.2	79.0	170.5	36.2	37.3	26.9	11.1

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	21.5	22.6
Depreciation & Amortization	2.2	3.4	3.3	3.3	3.3	3.2	3.2	3.0	2.8	2.7
Total Operating Expenses	29.5	31.6	25.2	23.8	23.7	20.9	21.4	24.9	21.4	24.7
Operating Income	17.4	18.7	16.0	4.3	16.5	4.5	18.6	11.6	31.9	-10.6

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018
Interest Income	0.3	0.3	0.5	0.0	0.0	0.0	0.0	0.0	0.0
Interest Expense	10.0	10.0	13.8	24.1	18.5	14.5	3.5	1.8	2.4
Other Expense	-7.9	-7.9	-13.3	-24.1	-18.5	-32.2	-3.5	-1.8	-2.4
IBT	48.5	48.5	37.9	54.9	152.0	4.0	33.8	25.1	8.6
Income Tax Expense	14.9	14.9	13.7	12.3	9.0	0.1	3.5	1.8	0.0
Net Income	33.6	33.6	24.1	40.0	127.6	3.9	33.8	25.1	8.6

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	0.1	0.0	0.1	0.1	0.5	0.0	0.0	0.1	0.0	5.9
Interest Expense	2.5	2.8	2.2	2.4	3.3	3.1	3.1	4.5	5.7	5.9
Other Expense	-3.7	-2.8	1.0	-2.3	-2.8	-3.1	-3.1	-4.4	-5.7	-5.9
IBT	13.7	15.9	17.0	2.0	13.7	1.4	15.5	7.2	26.2	-16.5
Income Tax Expense	5.5	4.0	3.1	2.3	5.9	-1.7	3.7	2.4	9.6	-6.6
Net Income	8.1	11.9	13.9	-0.3	7.8	3.1	11.8	4.8	16.6	-9.8

Per Share Data	TTM	2025	2024	2023	2022	2021	2020	2019	2018
EPS	$0.00	$0.00	$0.00	$0.24	$1.11	$0.04	$0.37	$0.15	$0.05
EPS Diluted	$0.00	$0.00	$0.00	$0.24	$0.85	$0.04	$0.37	$0.15	$0.05
Shares Outstanding	167.4	167.3	168.6	164.2	114.5	99.3	91.0	166.6	166.6
Diluted Shares Outstanding	169.7	168.4	168.7	164.5	167.6	99.3	91.0	166.6	166.6

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	$0.10	$-0.06
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.10	$-0.06
Shares Outstanding	167.4	169.7	167.3	167.0	166.7	167.3	170.0	170.3	170.1	170.0
Diluted Shares Outstanding	169.7	168.8	167.6	167.0	166.8	167.4	170.1	170.5	170.3	170.0

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018
Cash And Equivalents	3.2	23.5	22.7	8.8	5.0	10.1	7.1	0.1
Short Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Cash & ST Investments	3.2	23.5	22.7	8.8	5.0	10.1	7.1	0.1
Accounts Receivable	109.3	99.0	147.3	67.3	45.0	30.8	29.8	26.0
Inventory	60.0	56.0	52.8	72.9	38.4	15.1	8.8	9.9
Other Current Assets	4.8	9.8	4.4	4.6	5.0	0.2	0.8	0.9
Total Current Assets	177.3	188.4	227.2	153.5	93.4	56.1	46.5	37.0

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	8.6	4.7	35.6	23.5	11.1	3.2	15.2	22.7	9.2	5.9
Short Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Cash & ST Investments	8.6	4.7	35.6	23.5	11.1	3.2	15.2	22.7	9.2	5.9
Accounts Receivable	125.2	113.3	78.1	99.0	109.1	109.3	126.8	147.3	137.4	118.8
Inventory	60.4	56.9	61.2	56.0	65.9	60.0	59.6	52.8	61.0	68.3
Other Current Assets	7.1	15.2	12.9	9.8	4.7	4.8	6.9	4.4	6.7	7.2
Total Current Assets	201.2	190.1	187.7	188.4	190.8	177.3	208.5	227.2	214.2	200.1

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018
Net Property, Plant & Equipment	26.9	28.2	27.7	16.9	15.6	12.8	10.9	10.4
Goodwill	69.9	69.9	69.9	69.9	69.4	50.2	50.2	50.2
Intangible Assets	44.9	41.1	48.7	56.6	65.2	72.0	80.0	88.0
Long-Term Investments	0.0	4.3	0.0	0.0	0.0	0.0	0.0	0.0
Other Long-Term Assets	7.8	7.1	2.3	6.3	5.8	4.2	0.0	0.0
Total Long-Term Assets	611.2	604.7	616.8	441.4	333.0	139.2	141.1	148.5
Total Assets	788.4	793.1	844.0	594.9	426.4	195.3	187.6	185.5

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	96.3	42.0	30.0	28.2	28.1	26.9	26.2	27.7	22.8	20.2
Goodwill	69.9	69.9	69.9	69.9	69.9	69.9	69.9	69.9	69.9	69.9
Intangible Assets	35.4	37.3	39.2	41.1	43.0	44.9	46.8	48.7	50.6	52.5
Long-Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Long-Term Assets	5.4	8.1	9.6	11.3	9.5	7.8	8.2	2.3	5.5	5.7
Total Long-Term Assets	650.6	604.9	600.7	604.7	610.5	611.2	616.8	628.3	625.9	618.7
Total Assets	851.8	795.0	788.4	793.1	801.3	788.4	825.3	855.5	840.1	818.8

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018
Accounts Payable	16.2	20.0	14.4	9.5	20.0	14.6	10.4	6.2
Short-Term Debt	0.0	0.9	3.1	2.0	2.0	3.5	12.9	3.5
Other Current Liabilities	40.8	41.3	52.9	17.9	9.6	6.0	1.3	1.5
Current Liabilities	78.3	80.9	92.6	52.6	31.6	24.1	24.5	11.2

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	33.9	29.2	26.7	20.0	23.7	16.2	15.7	14.4	16.6	16.2
Short-Term Debt	0.0	0.0	0.0	0.0	0.0	0.0	0.0	3.1	2.0	2.0
Other Current Liabilities	31.8	32.0	38.4	42.1	47.6	40.8	42.1	52.9	38.8	27.7
Current Liabilities	91.9	81.3	80.3	80.9	91.9	78.3	79.6	92.6	84.4	77.2

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018
Long-Term Debt	146.8	143.0	181.6	237.1	245.1	355.3	13.2	36.0
Capital Leases	0.0	2.1	2.1	0.0	0.0	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
Total Liabilities	243.9	236.3	299.0	293.9	433.9	379.4	37.7	47.3

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	166.2	131.8	141.8	141.8	141.8	146.8	168.8	181.6	191.7	212.2
Capital Leases	0.0	0.0	0.0	0.0	0.0	0.0	0.0	2.1	3.4	3.6
Def. Tax Liability	0.0	0.0	0.0	0.0	0.0	0.0	0.0	11.5	0.0	0.0
Total Liabilities	262.2	219.6	229.5	236.3	256.1	243.9	271.3	310.5	315.5	289.4

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	91.0	98.6	74.5	34.5	-93.1	0.0	0.0	0.0
Comprehensive Income	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-1.5
Total Common Equity	544.6	556.8	545.0	291.4	2.6	-184.1	149.9	138.3

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	124.0	112.2	98.3	98.6	90.8	91.0	79.2	74.5	57.9	67.7
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	589.6	575.4	558.9	556.8	545.2	544.6	554.0	545.0	524.6	529.4

Other		TTM	2024	2023	2022	2021	2020	2019	2018
Total Debt		146.8	143.9	184.7	239.1	247.1	358.8	26.1	39.5
Book Value		544.6	556.8	545.0	301.0	-7.5	-184.1	149.9	138.3

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		589.6	575.4	558.9	556.8	545.2	544.6	554.0	545.0	524.6	529.4

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018
Net Income	23.3	33.6	24.1	40.0	143.0	3.9	33.8	25.1	8.6
Depreciation & Amortization	11.6	14.4	12.6	10.5	10.5	10.1	9.4	9.2	9.0
Stock-Based Compensation	18.0	9.9	14.2	20.9	16.1	11.3	8.3	0.0	0.0
Change Working Capital	-15.2	-59.8	-5.6	-60.5	-38.0	-34.2	2.1	1.5	-14.6
Change In Accounts Receivable	16.3	-51.9	48.2	-80.3	-19.2	0.8	0.3	-0.5	-9.8
Change In Accounts Payable	-0.1	43.3	5.6	5.2	-11.0	-3.9	4.3	4.2	-0.7
Change In Inventories	5.9	-35.1	-5.8	15.0	-36.9	-17.2	-6.5	-0.7	-4.4
Other Non-cash Items	47.6	2.8	21.0	69.7	-100.6	4.6	0.4	0.3	0.0
Cash from Operations	104.8	0.0	0.0	92.0	39.5	-4.1	54.1	36.2	3.0

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	8.1	11.9	13.9	-0.3	7.8	-0.3	11.8	4.8	16.6	-9.8
Depreciation & Amortization	4.0	3.4	3.3	3.3	3.3	3.2	3.2	3.0	2.8	2.7
Stock-Based Compensation	2.2	2.4	2.6	2.7	3.8	1.3	4.1	5.0	3.8	5.1
Change Working Capital	-28.5	-2.9	-35.3	6.9	-8.1	-7.7	13.3	-5.6	-8.0	-14.9
Change In Accounts Receivable	-25.8	-11.9	-35.2	20.9	10.1	-26.2	17.5	20.4	-9.9	-11.8
Change In Accounts Payable	30.8	6.5	-0.6	6.7	-3.7	7.6	0.5	1.3	-2.2	0.4
Change In Inventories	-29.6	-3.9	3.9	-5.4	8.7	-6.9	-0.9	-6.8	6.8	6.9
Other Non-cash Items	4.6	0.6	-2.6	0.7	1.3	17.5	1.5	3.2	2.4	51.2
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	26.4	27.7

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018
Capital Expenditure	-10.7	-33.0	-8.4	-10.6	-3.2	-4.1	-3.2	-1.7	-1.4
Acquisitions	0.0	5.1	0.0	0.0	0.0	-12.9	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
Sales of Investment	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Investing Activities	-0.3	0.0	0.0	-0.3	-0.5	0.0	0.0	0.0	0.0
Cash from Investing	-11.0	0.0	0.0	-10.8	-3.7	-17.0	-3.2	-1.7	-1.4

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	-7.2	-10.4	-12.2	-3.2	-1.5	-2.4	-2.0	-2.5	-2.9	-3.3
Acquisitions	0.0	0.0	0.0	0.0	0.0	0.0	0.0	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	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-0.3
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-2.9	-3.5

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018
Debt Repaid	-70.1	0.0	0.0	-59.5	-55.1	-166.8	-46.3	-16.0	-18.5
Debt Issued	6.3	143.9	-40.8	5.1	47.2	55.0	379.0	2.5	58.0
Issuance of Common Stock	-1.2	0.0	0.0	0.0	42.9	559.9	0.0	0.0	0.0
Repurchase of Common Stock	-26.4	-0.4	-25.3	0.0	0.0	0.0	0.0	0.0	0.0
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	-376.0	-14.0	-10.7
Other Financing Activities	-1.2	0.0	0.0	-6.5	-24.4	-372.5	374.4	2.5	10.0
Cash from Financing	-96.5	0.0	0.0	-67.2	-36.6	20.6	-47.9	-27.5	-19.2

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	-10.0	-20.5
Debt Issued	166.2	34.5	-10.0	141.8	141.8	-5.0	-22.0	-16.0	4.3	0.3
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-1.2	0.0
Repurchase of Common Stock	0.0	0.0	0.0	0.0	0.0	-0.1	0.0	0.0	0.0	-0.3
Dividends Paid	0.0	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	-0.3
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-10.0	-20.8

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018
Net Change in Cash		-2.7	-16.2	0.8	13.9	-0.8	-0.5	3.0	7.0	-17.6
Closing Cash Balance		3.2	7.3	23.5	22.7	8.8	9.6	10.1	7.1	0.1

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		-1.3	3.9	-30.9	12.1	12.4	7.9	-12.0	-7.5	13.5	3.4
Closing Cash Balance		7.3	8.6	4.7	35.6	23.5	11.1	3.2	15.2	22.7	9.2

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018
Free Cash Flow		94.1	-16.0	72.0	81.4	36.3	-8.2	50.8	34.5	1.6
Real Free Cash Flow		76.1	-25.9	57.8	60.5	20.2	-19.5	42.6	34.5	1.6

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		-11.3	9.0	-26.0	12.3	12.5	13.3	35.8	10.4	23.5	24.4
Real Free Cash Flow		-13.5	6.5	-28.6	9.7	8.6	12.0	31.8	5.4	19.7	19.3