Turning Point Brands, Inc.
Turning Point Brands, Inc.
TPB
Valuace
0
Růst
40
Zdraví
62
Cena
$ 78.79
Dnes
+0.94 (0.80%)

Výsledovka

Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
Revenue TTM 2025202420232022202120202019201820172016201520142013201220112010
Total Revenues463.1463.1360.7405.4415.0445.5405.1362.0332.7285.8206.2197.3200.3193.3186.7188.5174.5
Cost of Revenues198.7198.7159.1202.2209.5227.6215.5225.2190.1160.9105.9101.0107.2103.0100.9100.796.2
Gross Profit264.3264.3201.6203.2205.5217.8189.6136.7142.6124.9100.496.393.290.385.887.878.3
Revenue 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Total Revenues121.0119.0116.6106.493.790.793.283.197.1101.7
Cost of Revenues53.448.650.046.841.240.342.834.746.650.1
Gross Profit67.770.466.659.652.450.450.448.450.551.6
Operating Income TTM 2025202420232022202120202019201820172016201520142013201220112010
R&D Expenses0.00.00.00.60.00.00.00.00.00.00.00.00.00.00.00.00.0
Selling General & Admin Expenses0.00.00.0123.9130.0127.5125.6109.994.175.456.851.845.146.841.442.839.6
Depreciation & Amortization7.97.45.76.45.35.04.09.13.12.31.31.10.90.9-86.1-70.4-52.9
Total Operating Expenses169.0169.0114.8120.7130.0127.5125.6109.994.175.456.851.845.146.841.443.138.6
Operating Income95.395.386.782.675.590.364.126.948.549.543.644.548.143.444.544.739.7
Operating Income TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
R&D Expenses0.00.00.00.00.00.00.00.00.60.0
Selling General & Admin Expenses0.00.00.00.00.00.00.00.030.731.4
Depreciation & Amortization2.51.91.91.61.41.71.21.21.71.6
Total Operating Expenses47.744.540.336.434.529.627.529.130.731.4
Operating Income19.925.926.323.217.920.822.919.319.820.2
Net Income TTM 2025202420232022202120202019201820172016201520142013201220112010
Interest Income3.50.00.00.00.00.00.00.00.30.00.00.00.00.00.00.00.0
Interest Expense20.917.514.014.619.520.520.217.315.116.926.634.334.344.1-43.0-35.2-26.4
Other Expense-12.2-12.2-21.8-20.9-59.5-25.0-21.0-11.0-2.1-5.7-2.1-34.3-42.8-0.4-43.1-35.2-26.5
IBT83.183.165.061.716.065.343.115.831.626.914.910.2-29.0-1.11.49.513.2
Income Tax Expense15.015.016.923.94.814.010.02.06.37.3-12.01.10.40.51.01.1-3.1
Net Income58.258.239.838.511.652.133.013.825.320.226.916.7-29.4-1.60.48.416.3
Net Income TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Interest Income0.03.50.00.00.00.00.01.80.10.1
Interest Expense4.47.05.14.43.73.83.05.32.64.0
Other Expense-6.04.3-5.1-5.4-3.4-3.6-5.5-3.40.2-5.6
IBT13.930.221.217.814.517.217.415.924.214.6
Income Tax Expense2.26.54.22.04.14.74.43.714.33.8
Net Income8.221.114.514.42.412.413.012.010.110.8
Per Share Data TTM 2025202420232022202120202019201820172016201520142013201220112010
EPS$0.00$0.00$0.00$2.34$0.65$2.75$1.70$0.70$1.31$1.06$1.63$0.59$-1.89$-0.10$0.02$0.46$0.89
EPS Diluted$0.00$0.00$0.00$2.01$0.64$2.52$1.67$0.69$1.28$1.04$1.49$0.55$-1.76$-0.10$0.02$0.46$0.89
Shares Outstanding19.118.317.717.617.918.919.419.619.419.016.515.515.515.518.318.318.3
Diluted Shares Outstanding19.518.719.420.518.122.419.720.019.819.518.016.716.716.718.318.318.3
Per Share Data TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
EPS$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.57$0.62
EPS Diluted$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.51$0.58
Shares Outstanding19.118.217.917.817.717.717.717.717.617.6
Diluted Shares Outstanding19.518.718.318.218.318.420.220.220.220.1
Current Assets TTM 202420232022202120202019201820172016201520142013201220112010
Cash And Equivalents142.246.2117.9106.4128.341.895.33.32.62.94.88.535.422.414.63.7
Short Term Investments0.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0
Total Cash & ST Investments142.246.2117.9106.4128.341.895.33.32.62.94.88.535.422.414.63.7
Accounts Receivable27.724.829.28.46.59.36.92.63.22.23.92.53.20.00.00.0
Inventory108.496.3104.7119.987.679.871.091.263.362.244.346.462.40.00.00.0
Other Current Assets11.531.015.921.826.726.516.114.710.311.610.810.910.50.00.00.0
Total Current Assets289.7198.2267.6256.5249.2157.3189.3111.979.578.964.068.3111.522.414.63.7
Current Assets 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Cash And Equivalents201.2109.999.646.233.6142.2130.9117.996.1100.5
Short Term Investments0.00.00.00.00.00.00.00.00.00.0
Total Cash & ST Investments201.2109.999.646.233.6142.2130.9117.996.1100.5
Accounts Receivable27.845.230.024.825.827.723.429.210.57.9
Inventory139.6105.0104.496.3106.4102.3105.5104.7116.9125.1
Other Current Assets27.825.024.931.019.017.519.315.923.318.2
Total Current Assets396.4285.2259.0198.2184.8289.7279.0267.6246.8251.7
Long-Term Assets TTM 202420232022202120202019201820172016201520142013201220112010
Net Property, Plant & Equipment36.737.936.835.333.733.425.910.68.97.65.65.14.70.00.00.0
Goodwill136.3135.9136.3136.3162.3159.6154.3145.9134.6134.4128.7128.7128.70.00.00.0
Intangible Assets85.365.386.983.687.579.433.535.326.427.18.68.68.60.00.00.0
Long-Term Investments40.113.09.221.233.624.0-1.6-1.41.00.10.00.00.00.00.00.0
Other Long-Term Assets2.242.031.229.733.958.943.634.831.430.641.939.640.20.00.00.0
Total Long-Term Assets301.8295.1301.7315.6352.4332.0257.3227.5202.8206.2184.8181.9182.10.00.00.0
Total Assets591.6493.4569.4572.1601.6489.3446.6339.4282.3285.0248.7250.2293.6265.4260.2233.8
Long-Term Assets 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Net Property, Plant & Equipment46.841.638.437.936.936.735.736.836.735.1
Goodwill136.1136.1135.8135.9136.4136.3136.4136.3136.3136.2
Intangible Assets74.675.173.372.785.085.386.386.981.782.0
Long-Term Investments37.226.326.713.012.511.716.837.80.212.1
Other Long-Term Assets51.731.531.434.631.630.630.82.544.134.6
Total Long-Term Assets346.4310.6305.5295.1303.3301.8307.3301.7307.1308.0
Total Assets742.8595.8564.6493.4488.0591.6586.3569.4553.9559.7
Current Liabilities TTM 202420232022202120202019201820172016201520142013201220112010
Accounts Payable11.911.78.48.47.49.214.16.83.79.24.12.312.40.00.00.0
Short-Term Debt121.13.161.03.13.012.015.234.015.916.71.79.00.00.00.00.0
Other Current Liabilities26.829.727.121.50.00.226.522.918.715.715.814.530.847.452.837.1
Current Liabilities160.844.8100.341.440.356.655.963.838.241.621.525.943.347.452.837.1
Current Liabilities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Accounts Payable24.626.227.011.713.411.918.98.411.210.8
Short-Term Debt4.03.23.23.12.8121.162.061.051.12.6
Other Current Liabilities42.835.627.529.725.626.821.427.123.226.3
Current Liabilities71.367.558.644.843.9160.8109.3100.386.741.7
Long-Term Liabilities TTM 202420232022202120202019201820172016201520142013201220112010
Long-Term Debt248.0258.2317.0417.4427.5294.1280.0186.7186.2201.5297.0303.6300.60.00.00.0
Capital Leases8.812.712.610.613.316.111.10.00.00.00.00.00.00.00.00.0
Def. Tax Liability0.00.00.00.00.04.11.62.30.00.06.66.66.60.00.00.0
Total Liabilities417.6303.0417.4458.7467.8358.5340.0256.8229.0251.0330.3341.8357.0330.9331.8310.3
Long-Term Liabilities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Long-Term Debt303.2301.5301.6258.2257.3256.8315.9317.0327.0388.7
Capital Leases13.811.511.812.711.911.412.010.010.412.1
Def. Tax Liability0.02.00.90.00.00.00.00.00.00.0
Total Liabilities384.7371.0361.1303.0301.3417.6425.2417.4413.7430.4
Total Common Equity TTM 202420232022202120202019201820172016201520142013201220112010
Common Stock0.20.20.20.20.20.20.20.20.20.20.10.00.00.00.00.0
Retained Earnings134.9147.2112.478.771.512.1-15.3-25.5-47.5-67.0-90.8-99.9-69.90.00.00.0
Comprehensive Income-3.1-2.9-2.6-2.4-0.2-2.6-3.8-2.5-3.0-4.0-3.5-4.1-1.80.00.00.0
Total Common Equity172.9188.0151.0111.6131.4126.8106.682.653.334.1-81.6-91.6-63.4-65.5-71.6-76.5
Total Common Equity 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Common Stock0.20.20.20.20.20.20.20.20.20.2
Retained Earnings192.9173.3160.2147.2146.0134.9123.2112.4103.593.9
Comprehensive Income-1.9-2.0-2.4-2.9-2.1-3.1-3.0-2.6-3.9-3.2
Total Common Equity344.0218.6199.7188.0185.7172.9160.0151.0138.9128.1
Other TTM 202420232022202120202019201820172016201520142013201220112010
Total Debt377.9261.3378.0417.4427.5306.1295.3220.7202.0218.2298.7312.6300.60.00.00.0
Book Value173.9190.4152.0113.4133.7130.8106.682.653.334.1-81.6-91.6-63.4-65.5-71.6-76.5
Other 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Total Debt14.26.23.72.41.11.11.21.01.31.2
Book Value344.0218.6199.7188.0185.7172.9160.0151.0138.9128.1
Cash Flow From Operating Activities TTM 2025202420232022202120202019201820172016201520142013
Net Income46.058.248.038.511.251.333.013.825.319.726.99.1-29.4-1.6
Depreciation & Amortization6.87.45.76.45.35.05.04.13.12.31.31.10.90.9
Stock-Based Compensation7.77.07.26.65.37.62.63.61.40.70.20.20.60.2
Change Working Capital15.5-36.0-5.111.4-26.5-1.1-10.521.1-22.6-5.5-5.82.4-12.5-4.1
Change In Accounts Receivable-4.6-16.10.2-1.6-2.13.3-2.1-3.50.8-1.12.1-1.40.70.1
Change In Accounts Payable1.18.63.70.01.2-2.4-5.16.62.5-5.73.61.8-10.111.5
Change In Inventories22.9-11.6-4.821.0-32.70.0-7.721.0-20.70.5-12.52.016.0-13.0
Other Non-cash Items5.811.910.7-2.942.77.010.8-0.63.37.3-0.711.652.97.5
Cash from Operations75.30.00.066.930.368.243.737.813.129.79.124.412.63.0
Cash Flow From Operating Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Net Income10.223.817.014.410.612.413.012.210.110.9
Depreciation & Amortization2.51.91.92.1-0.12.31.21.21.71.6
Stock-Based Compensation1.81.91.61.71.51.81.92.11.91.8
Change Working Capital1.8-23.2-9.9-4.7-0.80.9-7.83.020.4-4.1
Change In Accounts Receivable2.12.3-15.0-5.50.62.1-4.41.80.5-2.6
Change In Accounts Payable-4.1-1.5-1.215.4-1.31.5-7.610.8-2.90.4
Change In Inventories4.8-7.8-0.3-8.32.5-4.12.3-7.517.98.2
Other Non-cash Items7.1-3.10.32.36.3-4.14.94.1-13.52.2
Cash from Operations0.00.00.00.00.00.00.00.026.912.5
Cash Flow From Investing Activities TTM 2025202420232022202120202019201820172016201520142013
Capital Expenditure-5.6-13.5-4.6-5.7-7.7-6.2-6.1-4.8-2.3-2.0-3.2-1.6-1.3-0.7
Acquisitions0.00.00.00.00.0-16.4-39.4-7.7-19.20.3-23.60.00.00.0
Investments-8.6-16.5-11.4-0.2-1.0-16.7-19.3-1.4-2.0-0.20.00.00.00.0
Sales of Investment0.06.45.40.00.06.26.14.82.31.60.00.00.00.0
Other Investing Activities-0.20.00.00.0-10.1-25.8-6.125.0-3.5-1.60.0-0.40.00.0
Cash from Investing-10.90.00.0-5.9-18.8-58.8-64.815.9-24.7-1.9-26.8-2.0-1.3-0.7
Cash Flow From Investing Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Capital Expenditure-3.3-4.0-4.0-2.2-1.1-0.7-2.5-0.4-1.5-1.2
Acquisitions0.00.00.00.00.00.00.00.00.00.0
Investments-3.7-16.8-3.4-0.7-1.2-1.7-0.8-7.60.0-0.2
Sales of Investment0.91.04.00.50.94.53.30.00.00.0
Other Investing Activities0.00.00.00.00.00.00.00.00.0-0.2
Cash from Investing0.00.00.00.00.00.00.00.0-1.5-1.4
Cash Flow From Financing Activities TTM 2025202420232022202120202019201820172016201520142013
Debt Repaid-14.40.00.0-41.8-9.0-139.6-20.2-74.0-211.8-228.7-48.5-24.0-338.30.0
Debt Issued1.0261.3-116.72.4-1.2261.131.1148.5230.5212.5-32.010.1350.3300.6
Issuance of Common Stock1.30.00.00.00.0250.06.80.00.00.055.70.00.00.0
Repurchase of Common Stock-3.20.0-6.3-1.0-29.2-38.7-10.20.00.00.00.00.0-1.40.0
Dividends Paid-4.70.00.0-4.5-4.3-4.1-3.8-3.5-2.3-0.80.00.00.00.0
Other Financing Activities-3.60.00.0-2.2-0.8-10.5-1.9145.5224.0201.58.5-2.0301.610.6
Cash from Financing-25.70.00.0-49.5-43.357.1-29.368.09.9-28.015.7-26.0-38.210.6
Cash Flow From Financing Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Debt Repaid0.00.00.00.00.00.00.00.00.0-14.4
Debt Issued307.22.5-0.243.61.1-117.70.0-0.12.7-1.6
Issuance of Common Stock0.00.00.00.00.00.00.00.00.40.1
Repurchase of Common Stock2.3-0.4-0.1-1.9-2.1-1.1-1.0-2.10.60.0
Dividends Paid0.00.00.00.00.00.00.00.0-1.1-1.1
Other Financing Activities0.00.00.00.00.00.00.00.0-2.40.1
Cash from Financing0.00.00.00.00.00.00.00.0-3.5-15.5
Cash position TTM 2025202420232022202120202019201820172016201520142013
Net Change in Cash41.7173.8-71.911.5-32.166.6-50.5121.7-1.6-0.3-2.0-3.6-26.912.9
Closing Cash Balance142.2224.750.9117.9111.3143.576.8127.35.72.62.94.88.535.4
Cash position 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Net Change in Cash21.691.310.350.715.4-108.611.310.021.8-4.4
Closing Cash Balance224.7203.1111.8101.650.935.5144.1132.8117.9101.0
Free Cash Flow TTM 2025202420232022202120202019201820172016201520142013
Free Cash Flow69.743.862.461.222.662.137.533.010.827.75.922.811.22.3
Real Free Cash Flow62.036.955.254.617.354.535.029.49.426.95.722.610.72.1
Free Cash Flow 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Free Cash Flow24.3-0.77.815.216.612.610.922.325.411.3
Real Free Cash Flow22.5-2.66.213.615.110.89.120.223.59.4
Akciový screener
Kalendář zisků
Super investoři
Porovnání akcií
preloader