VersaBank
VersaBank
VBNK
Valuace
35
Růst
30
Zdraví
80
Cena
$ 14.49
Dnes
-0.19 (-1.20%)

Výsledovka

Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
Revenue TTM 202520242023202220212020201920182017201620152014201320122011
Total Revenues312.8120.2111.6108.682.465.454.253.951.743.839.735.430.528.032.929.2
Cost of Revenues183.50.00.0-0.60.00.00.00.00.00.00.00.00.00.00.00.0
Gross Profit129.3120.2111.6109.282.465.454.253.951.743.839.735.430.528.032.929.2
Revenue 1-20264-20253-20252-20251-20254-20243-20242-20241-20244-2023
Total Revenues84.079.975.873.175.375.673.773.571.629.2
Cost of Revenues48.146.245.443.848.548.246.745.042.60.0
Gross Profit35.933.830.429.326.827.427.028.529.029.2
Operating Income TTM 202520242023202220212020201920182017201620152014201320122011
R&D Expenses0.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0
Selling General & Admin Expenses0.00.00.050.445.531.425.324.024.025.123.622.720.920.721.815.6
Depreciation & Amortization3.33.12.61.81.91.71.10.70.60.60.80.40.40.50.00.0
Total Operating Expenses83.678.757.150.40.3-34.6-27.4-26.12.7-1.33.34.26.09.816.521.1
Operating Income45.741.554.857.682.730.826.827.854.442.543.039.536.537.849.450.4
Operating Income TTM 1-20264-20253-20252-20251-20254-20243-20242-20241-20244-2023
R&D Expenses0.00.00.00.00.00.00.00.00.00.0
Selling General & Admin Expenses0.00.00.00.00.00.00.00.00.011.5
Depreciation & Amortization0.90.90.70.70.70.80.60.60.60.4
Total Operating Expenses20.623.921.617.515.719.413.512.212.0-12.3
Operating Income15.39.98.811.711.18.113.516.317.016.9
Net Income TTM 202520242023202220212020201920182017201620152014201320122011
Interest Income303.8295.7285.4229.376.789.586.188.380.971.869.764.558.260.960.956.1
Interest Expense179.4179.5182.8129.350.229.332.034.429.427.831.330.530.335.341.339.2
Other Expense0.00.00.00.0-50.20.00.00.0-29.4-27.8-31.3-30.5-30.3-35.3-41.3-39.2
IBT45.741.554.857.632.530.826.827.825.014.711.89.06.22.58.111.2
Income Tax Expense14.313.015.015.59.98.47.37.66.9-4.73.30.80.50.74.33.6
Net Income31.428.539.742.222.722.419.420.218.119.58.58.25.71.83.87.6
Net Income TTM 1-20264-20253-20252-20251-20254-20243-20242-20241-20244-2023
Interest Income81.377.574.071.073.273.271.671.269.366.1
Interest Expense47.444.844.242.947.548.346.745.042.739.9
Other Expense0.00.00.00.00.00.00.00.00.00.0
IBT15.39.98.811.711.18.113.516.317.016.9
Income Tax Expense4.24.72.23.23.02.63.84.54.34.4
Net Income11.15.26.68.58.15.59.711.812.712.5
Per Share Data TTM 202520242023202220212020201920182017201620152014201320122011
EPS$0.00$0.00$0.00$1.53$0.79$0.96$0.82$0.96$0.86$0.83$0.32$0.33$0.29$0.11$0.24$0.48
EPS Diluted$0.00$0.00$0.00$1.57$0.79$0.96$0.82$0.96$0.86$0.83$0.32$0.33$0.29$0.11$0.24$0.48
Shares Outstanding23.531.527.026.928.721.821.121.121.120.919.919.419.416.615.815.8
Diluted Shares Outstanding23.531.526.026.328.721.821.121.121.120.919.919.419.416.615.815.8
Per Share Data TTM 1-20264-20253-20252-20251-20254-20243-20242-20241-20244-2023
EPS$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.47
EPS Diluted$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.47
Shares Outstanding23.532.632.432.529.127.027.026.026.026.0
Diluted Shares Outstanding23.532.632.432.529.126.026.026.026.026.0
Current Assets TTM 20242023202220212020201920182017201620152014201320122011
Cash And Equivalents248.0225.3132.288.6271.5257.6139.1129.8159.994.0127.1145.1176.3129.5189.0
Short Term Investments1.01.00.00.00.00.00.00.00.00.00.00.00.00.00.0
Total Cash & ST Investments-248.0226.2132.288.6271.5257.6139.1129.8159.994.0127.1145.1176.3129.5189.0
Accounts Receivable27.432.50.00.010.86.87.27.46.37.36.76.18.53.44.6
Inventory220.60.00.00.00.00.00.00.00.00.00.00.00.00.00.0
Other Current Assets275.40.00.00.00.00.00.00.00.00.00.00.00.00.00.0
Total Current Assets275.4258.7132.288.6282.4264.5146.3137.2166.2101.2133.7151.2184.8132.9193.6
Current Assets 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Cash And Equivalents460.3340.2386.7225.3248.0198.8127.5132.287.7223.7
Short Term Investments161.1105.8159.51.00.01.01.01.01.00.0
Total Cash & ST Investments621.4445.9546.2226.2248.0199.8128.5132.287.7223.7
Accounts Receivable33.429.830.332.527.427.625.624.521.920.0
Inventory0.00.00.00.00.00.00.0-156.8-90.9-226.7
Other Current Assets0.00.00.00.0248.00.00.00.00.00.0
Total Current Assets654.8475.7576.5258.7523.4227.4154.1156.8109.6243.6
Long-Term Assets TTM 20242023202220212020201920182017201620152014201320122011
Net Property, Plant & Equipment27.126.610.00.011.910.47.98.48.04.34.34.54.74.75.2
Goodwill5.812.35.80.05.80.00.00.00.00.00.00.00.00.00.0
Intangible Assets2.512.12.80.03.60.00.00.00.00.00.00.00.00.00.0
Long-Term Investments0.24,513.7168.9141.61.08.610.110.00.310.022.448.839.9167.2117.7
Other Long-Term Assets4,203.214.43,882.0-141.6-22.2-19.1-18.0-18.4-8.3-14.3-26.8-53.3-44.6-171.9-122.9
Total Long-Term Assets4,241.04,579.84,069.4141.622.219.118.018.48.314.326.853.344.6171.9122.9
Total Assets4,516.44,838.54,201.63,264.42,415.11,943.91,785.41,809.11,725.01,704.41,625.81,445.91,404.61,534.21,485.7
Long-Term Assets 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Net Property, Plant & Equipment26.727.227.726.627.127.327.410.010.310.6
Goodwill12.312.312.312.35.85.85.85.85.85.8
Intangible Assets10.811.211.712.12.52.62.72.810.610.3
Long-Term Investments4,755.54,502.44,325.14,513.70.24,101.64,096.4168.9183.940.6
Other Long-Term Assets15.816.817.114.44,205.521.220.2-4.1-2.6-2.3
Total Long-Term Assets4,822.74,571.44,395.24,579.84,241.04,160.94,155.5187.4210.567.2
Total Assets5,477.55,047.14,971.74,838.54,516.44,388.34,309.64,201.63,980.83,729.4
Current Liabilities TTM 20242023202220212020201920182017201620152014201320122011
Accounts Payable9.30.07.50.0117.7100.3101.099.692.587.164.639.52.55.63.9
Short-Term Debt0.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0
Other Current Liabilities3.14,143.8-23.90.0-117.7-100.3-101.0-99.6-92.5-87.1-64.6-39.5-2.5-5.6-3.9
Current Liabilities12.44,144.70.00.0117.7100.3101.099.692.587.164.639.52.55.63.9
Current Liabilities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Accounts Payable0.00.00.00.09.320.87.57.54.52.8
Short-Term Debt0.00.00.00.00.00.00.00.00.00.0
Other Current Liabilities4,627.44,203.24,129.14,143.80.03,689.43,636.2-14.2-9.1-5.5
Current Liabilities4,627.44,205.24,133.44,144.712.43,714.33,646.29.77.34.0
Long-Term Liabilities TTM 20242023202220212020201920182017201620152014201320122011
Long-Term Debt101.6108.6110.6105.0100.416.738.243.243.057.757.557.363.749.849.7
Capital Leases3.26.13.80.05.13.10.00.00.00.00.00.00.00.00.0
Def. Tax Liability0.30.10.00.00.90.00.00.00.00.00.00.00.00.00.0
Total Liabilities4,107.54,439.33,824.52,915.32,083.01,688.61,545.21,585.61,516.51,518.51,451.21,293.31,271.51,441.11,389.2
Long-Term Liabilities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Long-Term Debt105.0104.9109.7108.6104.9104.5106.9110.6105.5108.7
Capital Leases2.93.12.96.13.23.43.63.83.94.1
Def. Tax Liability0.10.10.10.10.30.40.70.70.70.7
Total Liabilities4,949.34,518.84,450.44,439.34,107.53,988.23,920.63,824.53,615.83,372.9
Total Common Equity TTM 20242023202220212020201920182017201620152014201320122011
Common Stock214.8215.6214.8238.0227.7152.6152.6152.6152.6147.2142.2142.2142.20.00.0
Retained Earnings177.6181.2146.0109.390.673.258.141.526.49.22.9-3.5-9.2-10.9-14.8
Comprehensive Income0.1-0.10.10.10.00.00.00.00.00.00.00.00.00.17.4
Total Common Equity409.0399.2377.2349.1332.1255.3240.2223.6208.5185.9174.6152.5133.193.196.6
Total Common Equity 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Common Stock326.0329.8330.5215.6214.8214.8214.8214.8214.5215.2
Retained Earnings200.4196.3188.6181.2177.6168.8157.8146.0134.5125.4
Comprehensive Income-0.8-0.3-0.3-0.10.10.10.10.10.10.1
Total Common Equity528.1528.3521.3399.2409.0400.1389.0377.2365.0356.5
Other TTM 20242023202220212020201920182017201620152014201320122011
Total Debt104.9108.6110.6105.0100.416.738.243.243.057.757.557.363.749.849.7
Book Value409.0399.2377.2349.1332.1255.3240.2223.6208.5185.9174.6152.5133.193.196.6
Other 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Total Debt0.00.00.00.00.00.00.00.00.00.0
Book Value528.1528.3521.3399.2409.0400.1389.0377.2365.0356.5
Cash Flow From Operating Activities TTM 202520242023202220212020201920182017201620152014201320122011
Net Income46.728.539.742.222.722.419.420.218.119.58.58.25.71.83.87.6
Depreciation & Amortization2.23.12.61.81.91.71.10.70.60.60.80.40.40.50.00.0
Stock-Based Compensation0.50.10.30.91.553.652.151.249.941.237.70.00.10.10.00.0
Change Working Capital39.687.4229.9-828.1-75.1-134.3113.7-6.0-39.065.4-58.6-67.9-33.6-92.29.7-10.8
Change In Accounts Receivable0.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0
Change In Accounts Payable0.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0
Change In Inventories0.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0
Other Non-cash Items12.8-87.6-14.921.96.5-60.2-54.1-53.9-51.5-44.0-38.41.0-2.10.7-23.8-17.0
Cash from Operations102.40.00.0-745.8-32.7-108.3139.619.8-14.977.9-46.7-57.4-29.0-88.5-10.2-20.2
Cash Flow From Operating Activities 1-20264-20253-20252-20251-20254-20243-20242-20241-20244-2023
Net Income11.15.26.68.58.15.59.711.812.712.5
Depreciation & Amortization0.00.90.70.70.70.80.60.60.60.4
Stock-Based Compensation0.00.00.00.00.10.10.10.10.10.2
Change Working Capital-72.968.7182.3-100.5-104.2135.394.729.8-29.934.0
Change In Accounts Receivable0.00.00.00.00.00.00.00.00.00.0
Change In Accounts Payable0.00.00.00.00.00.00.00.00.00.0
Change In Inventories0.00.00.00.00.00.00.00.00.00.0
Other Non-cash Items117.4-30.1-8.2-11.43.39.0-21.93.8-5.820.4
Cash from Operations0.00.00.00.00.00.00.00.00.071.9
Cash Flow From Investing Activities TTM 202520242023202220212020201920182017201620152014201320122011
Capital Expenditure-18.7-1.0-18.6-0.4-0.60.0-0.2-0.2-1.0-2.20.00.00.00.00.00.0
Acquisitions0.00.0-12.10.00.0-7.50.00.00.0-0.30.00.00.00.00.00.0
Investments14.4-5.30.0-27.8-141.0-1.00.00.0-10.00.0-9.60.0-34.9-28.0-131.3-35.5
Sales of Investment14.1218.50.00.00.00.010.00.00.39.621.825.926.4155.482.0137.6
Other Investing Activities21.60.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0
Cash from Investing-226.30.00.0-28.1-141.6-8.49.8-0.2-10.87.112.325.9-8.5127.4-49.3102.0
Cash Flow From Investing Activities 1-20264-20253-20252-20251-20254-20243-20242-20241-20244-2023
Capital Expenditure-0.2-0.30.10.7-1.50.1-2.3-0.4-16.00.0
Acquisitions0.00.00.00.00.00.00.00.00.00.0
Investments-20.20.00.00.00.00.00.00.00.014.4
Sales of Investment1.082.5-53.452.6136.70.0-49.629.134.60.0
Other Investing Activities0.00.00.00.00.00.00.00.00.0-42.2
Cash from Investing0.00.00.00.00.00.00.00.00.0-27.8
Cash Flow From Financing Activities TTM 202520242023202220212020201920182017201620152014201320122011
Debt Repaid-5.50.00.0-0.7-0.6-10.7-24.9-10.00.0-14.80.00.0-7.0-30.00.00.0
Debt Issued4.9108.6-2.06.45.294.33.45.10.10.20.20.20.643.90.249.7
Issuance of Common Stock0.30.00.00.30.073.20.00.00.00.05.015.313.338.00.08.6
Repurchase of Common Stock-0.3-9.10.0-13.3-1.9-16.80.00.00.00.00.00.00.00.00.00.0
Dividends Paid-3.60.00.0-3.6-3.7-3.8-4.3-3.7-3.0-2.2-2.2-1.80.00.00.00.0
Other Financing Activities155.00.00.0840.80.089.5-1.73.5-1.4-2.0-1.50.00.00.00.09.6
Cash from Financing273.90.00.0823.3-6.3131.4-30.9-10.2-4.5-19.01.313.56.38.00.018.2
Cash Flow From Financing Activities 1-20264-20253-20252-20251-20254-20243-20242-20241-20244-2023
Debt Repaid0.00.00.00.00.00.00.00.00.0-0.2
Debt Issued0.0105.00.1-4.81.13.70.3-2.4-3.75.3
Issuance of Common Stock0.00.00.00.00.00.00.00.00.00.3
Repurchase of Common Stock0.0-2.7-5.40.00.00.00.00.00.00.0
Dividends Paid0.00.00.00.00.00.00.00.00.0-0.9
Other Financing Activities0.00.00.00.00.00.00.00.00.0189.3
Cash from Financing0.00.00.00.00.00.00.00.00.0-0.8
Cash position TTM 202520242023202220212020201920182017201620152014201320122011
Net Change in Cash160.3356.593.043.7-182.913.9118.59.4-30.165.9-33.1-18.1-31.246.9-59.5100.0
Closing Cash Balance248.0581.7225.3132.288.6271.5257.6139.1129.8159.994.0127.1145.1176.3129.5189.0
Cash position 1-20264-20253-20252-20251-20254-20243-20242-20241-20244-2023
Net Change in Cash46.3121.4120.1-46.5161.4-22.749.271.3-4.744.5
Closing Cash Balance628.0581.7460.3340.2386.7225.3248.0198.8127.5132.2
Free Cash Flow TTM 202520242023202220212020201920182017201620152014201320122011
Free Cash Flow83.7-680.3254.194.4-33.2-108.3139.419.5-15.975.6-46.7-57.4-29.0-88.5-10.2-20.2
Real Free Cash Flow83.2-680.4253.893.5-34.7-161.987.2-31.6-65.834.4-84.4-57.5-29.1-88.6-10.2-20.2
Free Cash Flow 1-20264-20253-20252-20251-20254-20243-20242-20241-20244-2023
Free Cash Flow-61.149.1183.6-98.7-90.5153.484.650.3-34.171.9
Real Free Cash Flow-61.149.1183.6-98.7-90.6153.384.550.2-34.271.7
Akciový screener
Kalendář zisků
Super investoři
Porovnání akcií
preloader