Nástroje

iconicon Akciový screener
iconicon Kalendář zisků
iconicon Super investoři

Ostatní

iconicon Návod
IČ: 19940963

5. května 521, 501 01 Turnov
Zásady GDPR
Podmínky služby
Všechna práva vyhrazena @ 2024, Fundamenty.cz
Proudly created by draftspot.net
Viper Energy, Inc.
Viper Energy, Inc.
VNOM
Valuace
48
Růst
100
Zdraví
96
Cena
$ 46.99
Dnes
-0.38 (-1.02%)
Souhrn
Výkazy
Ukazatele
Profil
Držitelé
Návštěvnost webu
Konkurence
Zprávy společnosti

Výsledovka

Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
Revenue TTM 2025202420232022202120202019201820172016201520142013
Total Revenues1,347.01,346.0859.7790.8865.8504.3249.6297.9288.7172.079.174.977.80.0
Cost of Revenues701.0701.0275.3196.5177.4135.5120.397.377.951.135.441.033.00.0
Gross Profit646.0645.0584.5594.3688.3368.8129.2200.7210.8120.943.833.944.80.0
Revenue 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Total Revenues422.0393.0287.0245.0228.5209.4216.0205.0204.6293.0
Cost of Revenues263.0209.0145.084.080.869.664.061.057.448.6
Gross Profit159.0184.0142.0161.0147.8139.8152.0144.0147.2244.5
Operating Income TTM 2025202420232022202120202019201820172016201520142013
R&D Expenses0.00.00.00.00.00.00.00.00.00.00.00.00.00.0
Selling General & Admin Expenses0.00.00.010.68.57.88.27.58.07.15.66.14.40.0
Depreciation & Amortization624.0607.0214.4146.1121.5103.1100.580.558.840.529.835.427.60.0
Total Operating Expenses41.066.018.110.67.87.27.17.17.87.15.66.14.40.0
Operating Income605.0579.0566.4620.2680.5361.6123.4193.5203.0113.8-9.324.440.40.0
Operating Income TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
R&D Expenses0.00.00.00.00.00.00.00.00.00.0
Selling General & Admin Expenses0.00.00.00.00.00.00.00.04.01.9
Depreciation & Amortization234.0182.0124.084.064.654.848.047.044.836.3
Total Operating Expenses18.010.07.06.04.44.24.05.04.21.7
Operating Income141.0174.0135.0155.0143.4135.6148.0139.0143.0242.8
Net Income TTM 2025202420232022202120202019201820172016201520142013
Interest Income0.00.00.00.00.00.00.00.00.00.00.00.00.00.0
Interest Expense96.096.073.848.940.434.033.021.113.83.22.51.111.20.0
Other Expense-830.0-804.0-62.5-72.9-58.1-103.4-174.3-13.91.40.8-46.6-2.30.50.0
IBT-225.0-225.0503.9547.3622.4258.2-50.9179.6190.5111.5-10.924.429.60.0
Income Tax Expense-19.0-19.0-99.746.0-32.71.5142.5-41.6-72.4-36.5-26.5-33.2-8.90.0
Net Income-68.0-68.0359.2200.1655.0256.7-193.4221.2144.0111.5-10.924.422.60.0
Net Income TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Interest Income0.00.00.00.00.00.00.00.00.011.2
Interest Expense36.032.015.013.019.116.718.020.016.711.2
Other Expense-408.0-397.0-44.019.0-13.0-9.3-13.0-27.0-10.9-13.7
IBT-267.0-223.091.0174.0130.4126.2135.0112.0132.1229.1
Income Tax Expense-21.0-26.07.021.0-142.417.212.013.06.221.9
Net Income-103.0-77.037.075.0210.148.957.043.057.078.6
Per Share Data TTM 2025202420232022202120202019201820172016201520142013
EPS$0.00$0.00$0.00$2.69$8.66$3.76$-2.86$3.58$2.01$1.07$-0.13$0.31$0.29$0.00
EPS Diluted$0.00$0.00$0.00$2.69$8.66$3.75$-2.86$3.58$2.01$1.07$-0.13$0.31$0.29$0.00
Shares Outstanding168.6142.593.974.275.668.367.761.771.5104.383.179.778.176.2
Diluted Shares Outstanding168.6142.593.974.275.768.467.761.871.6104.483.179.778.176.2
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$0.70$1.11
EPS Diluted$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.70$1.11
Shares Outstanding168.6148.9126.0120.9103.093.791.487.581.270.9
Diluted Shares Outstanding168.6148.9126.2121.0103.093.791.487.681.270.9
Current Assets TTM 202420232022202120202019201820172016201520142013
Cash And Equivalents35.226.925.918.239.419.13.622.724.29.20.515.10.8
Short Term Investments0.00.00.00.00.00.00.00.00.00.00.00.00.0
Total Cash & ST Investments35.226.925.918.239.419.13.622.724.29.20.515.10.8
Accounts Receivable166.7182.4112.887.970.734.268.742.330.913.59.48.29.4
Inventory0.00.00.09.30.00.00.00.00.00.50.50.50.0
Other Current Assets3.528.84.83.21.00.70.40.30.40.20.50.30.0
Total Current Assets205.4238.0143.5118.6111.154.072.765.255.423.410.924.110.2
Current Assets 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Cash And Equivalents443.028.0560.026.9168.635.220.025.9146.813.1
Short Term Investments0.00.00.00.00.00.00.00.00.00.0
Total Cash & ST Investments443.028.0560.026.9168.635.220.025.9146.813.1
Accounts Receivable386.0394.0189.0182.4144.9166.7165.1112.8111.285.1
Inventory0.00.00.00.00.00.00.00.40.00.0
Other Current Assets58.021.043.028.86.73.54.74.84.17.6
Total Current Assets887.0443.0792.0238.0320.2205.4189.8143.5262.1105.8
Long-Term Assets TTM 202420232022202120202019201820172016201520142013
Net Property, Plant & Equipment3,611.64,637.63,768.32,750.32,920.12,405.12,626.01,474.1914.4611.9483.3478.3442.8
Goodwill0.00.00.00.00.00.00.00.00.00.00.00.00.0
Intangible Assets0.00.00.00.00.00.00.00.00.00.00.00.00.0
Long-Term Investments2.10.00.00.00.00.00.00.00.00.00.00.00.0
Other Long-Term Assets5.08.25.61.82.82.322.817.843.235.335.535.00.0
Total Long-Term Assets3,695.04,831.03,830.62,801.82,922.92,407.42,774.71,588.8957.6647.1518.8513.3442.8
Total Assets3,900.45,069.03,974.12,920.43,034.02,461.42,847.31,654.11,013.0670.5529.7537.4453.0
Long-Term Assets 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Net Property, Plant & Equipment12,783.09,294.04,955.04,637.63,760.83,611.63,741.73,768.32,776.92,810.9
Goodwill0.00.00.00.00.00.00.00.00.00.0
Intangible Assets0.00.00.00.00.00.00.00.00.00.0
Long-Term Investments0.015.0235.00.045.82.11.00.150.00.0
Other Long-Term Assets18.0-6.07.08.24.75.05.25.655.61.2
Total Long-Term Assets12,801.09,345.05,446.04,831.03,885.83,695.03,822.73,830.62,881.22,861.2
Total Assets13,688.09,788.06,238.05,069.04,206.03,900.44,012.63,974.13,143.42,967.0
Current Liabilities TTM 202420232022202120202019201820172016201520142013
Accounts Payable0.00.10.01.10.10.00.20.03.01.80.00.09.8
Short-Term Debt0.00.00.00.00.00.00.00.00.00.00.00.00.0
Other Current Liabilities29.126.818.0-28.824.444.913.36.02.70.40.12.00.3
Current Liabilities29.148.733.321.924.544.913.46.05.62.20.12.110.0
Current Liabilities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Accounts Payable0.00.00.00.10.00.00.00.00.20.0
Short-Term Debt380.00.00.00.00.00.00.00.00.00.0
Other Current Liabilities92.055.065.026.828.116.835.018.034.026.5
Current Liabilities472.072.091.048.744.229.154.933.347.528.1
Long-Term Liabilities TTM 202420232022202120202019201820172016201520142013
Long-Term Debt998.01,083.01,083.1576.9776.7555.6586.8411.093.5120.534.50.0440.0
Capital Leases0.00.00.00.00.00.00.00.00.00.00.00.00.0
Def. Tax Liability0.00.00.00.00.00.00.00.00.00.00.00.00.0
Total Liabilities1,027.11,161.81,116.5598.8801.2600.5600.2417.099.1122.734.62.1450.0
Long-Term Liabilities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Long-Term Debt2,241.01,098.0822.01,083.0821.5998.01,093.51,083.1675.7649.4
Capital Leases0.00.00.00.00.00.00.00.00.00.0
Def. Tax Liability18.00.00.00.00.00.00.00.00.00.0
Total Liabilities2,747.01,177.0915.01,161.8870.51,027.11,148.41,116.5724.8680.9
Total Common Equity TTM 202420232022202120202019201820172016201520142013
Common Stock0.00.00.00.00.00.00.00.00.00.00.00.00.0
Retained Earnings-18.9118.4-16.8568.60.00.00.00.00.00.00.00.00.0
Comprehensive Income0.00.00.00.00.00.00.0-248.3-189.5-148.9-71.7-32.8-5.2
Total Common Equity1,089.81,687.01,014.3690.7814.8635.3931.1-248.3913.9547.9495.1535.4-5.2
Total Common Equity 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Common Stock0.00.00.00.00.00.00.00.0713.5666.3
Retained Earnings-76.070.0108.0118.4-28.7-18.9-21.8-16.80.00.0
Comprehensive Income0.00.00.00.00.00.00.00.00.00.0
Total Common Equity4,620.03,420.02,674.01,687.01,401.01,089.81,079.51,014.3714.1666.9
Other TTM 202420232022202120202019201820172016201520142013
Total Debt998.01,083.01,083.1576.9776.7555.6586.8411.093.5120.534.50.0440.0
Book Value2,873.33,907.22,857.62,321.52,232.81,860.82,247.11,237.0913.9547.9495.1535.43.0
Other 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Total Debt6,321.05,191.02,649.02,220.21,934.61,783.51,784.61,843.31,704.51,619.3
Book Value4,620.03,420.02,674.01,687.01,401.01,089.81,079.51,014.3714.1666.9
Cash Flow From Operating Activities TTM 202520242023202220212020201920182017201620152014
Net Income433.2-68.0603.6501.3655.0256.7-193.4221.2262.9111.5-10.924.429.6
Depreciation & Amortization176.4607.00.0146.1121.10.00.073.30.70.60.40.30.1
Stock-Based Compensation0.50.00.00.0-121.10.00.01.82.82.43.83.92.1
Change Working Capital-73.5-64.0-41.2-18.2-18.5-34.139.1-19.1-8.7-15.8-2.0-3.7-7.6
Change In Accounts Receivable-82.1-59.0-40.90.0-17.2-36.534.5-26.4-11.4-17.4-4.1-1.11.2
Change In Accounts Payable4.0-21.07.77.30.50.05.07.22.51.31.9-2.0-8.1
Change In Inventories27.20.00.00.00.00.0-5.00.00.0-0.20.00.0-0.3
Other Non-cash Items450.8661.0206.215.9113.084.5208.41.059.40.60.40.30.1
Cash from Operations644.20.00.0638.2699.8307.1196.6236.7244.5139.268.663.851.8
Cash Flow From Operating Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Net Income-103.0-77.084.0153.0210.1109.0123.099.0125.9207.2
Depreciation & Amortization234.0182.0124.00.064.654.548.047.044.836.3
Stock-Based Compensation0.00.00.00.00.00.00.00.00.00.0
Change Working Capital57.0-59.0-66.04.0-25.643.5-23.0-36.0-10.2-4.1
Change In Accounts Receivable14.0-11.0-55.0-7.0-11.125.1-2.0-53.0-1.1-26.1
Change In Accounts Payable21.0-33.0-5.0-4.0-5.219.1-10.04.03.56.7
Change In Inventories0.00.00.00.00.00.00.00.01.126.1
Other Non-cash Items252.0271.035.045.057.4-5.8-3.06.038.036.3
Cash from Operations0.00.00.00.00.00.00.00.0145.8239.7
Cash Flow From Investing Activities TTM 202520242023202220212020201920182017201620152014
Capital Expenditure-813.1-2,424.0-696.2-908.4-62.9-281.2-65.7-530.6-614.8-344.1-205.7-43.9-63.0
Acquisitions-898.00.00.00.00.00.00.00.00.00.00.00.00.0
Investments0.00.00.00.00.00.00.00.00.00.00.00.0-33.9
Sales of Investment0.00.00.00.00.00.010.80.00.10.00.00.00.0
Other Investing Activities1,050.10.00.00.0110.50.038.60.00.40.00.00.00.0
Cash from Investing-722.40.00.0-908.447.6-281.2-16.3-530.6-614.3-344.1-205.7-43.9-96.8
Cash Flow From Investing Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Capital Expenditure-2,424.0-2,357.0-774.0-486.0-696.229.2-8.0-21.0-731.6-52.3
Acquisitions0.00.00.00.0271.0-3.00.00.0-908.4-51.1
Investments0.00.00.00.00.00.00.00.00.00.0
Sales of Investment0.00.00.00.00.00.00.00.00.00.0
Other Investing Activities0.00.00.00.00.00.00.00.0908.451.1
Cash from Investing0.00.00.00.00.00.00.00.0-731.6-52.3
Cash Flow From Financing Activities TTM 202520242023202220212020201920182017201620152014
Debt Repaid-449.00.00.0511.0-473.0-110.0-136.2-905.0-374.0-305.5-78.00.0-80.9
Debt Issued797.61,083.0-0.11,017.2273.1331.1105.11,080.8691.5278.5164.034.5-359.1
Issuance of Common Stock982.00.00.0200.00.0330.0104.0340.9305.8380.4125.60.0234.5
Repurchase of Common Stock-37.7-194.00.0-95.2-150.6-46.0-24.0-0.4691.6278.5164.00.078.0
Dividends Paid-167.80.00.0-128.8-416.9-176.6-108.0-240.4-253.5-130.9-64.8-68.6-168.7
Other Financing Activities-138.90.00.0-9.1271.9-3.0-0.61,079.7-1.7-2.7-1.034.1-3.6
Cash from Financing100.30.00.0277.9-768.6-5.6-164.8274.8368.2219.8145.8-34.559.4
Cash Flow From Financing Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Debt Repaid0.00.00.00.00.00.00.00.0413.026.0
Debt Issued2,621.01,523.0276.0-261.0261.5-176.5-95.510.5820.452.3
Issuance of Common Stock0.00.00.00.00.00.00.00.0200.00.0
Repurchase of Common Stock-94.0-90.0-10.00.00.00.00.00.0-28.0-9.7
Dividends Paid0.00.00.00.00.00.00.00.0-44.6-25.3
Other Financing Activities0.00.00.00.00.00.00.00.0-75.5-44.8
Cash from Financing0.00.00.00.00.00.00.00.0464.9-53.7
Cash position TTM 202520242023202220212020201920182017201620152014
Net Change in Cash22.1-13.91.07.7-21.320.315.5-19.1-1.515.08.7-14.614.3
Closing Cash Balance35.213.026.925.918.239.419.13.622.724.29.20.515.1
Cash position 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Net Change in Cash-430.0415.0-532.0533.0-141.8133.415.0-6.0-120.9133.7
Closing Cash Balance13.0443.028.0560.026.9168.635.020.025.9146.8
Free Cash Flow TTM 202520242023202220212020201920182017201620152014
Free Cash Flow-168.8-1,371.0-76.6-270.2636.925.9130.9-293.9-370.3-204.9-137.119.9-11.2
Real Free Cash Flow-169.3-1,371.0-76.6-270.2757.925.9130.9-295.7-373.1-207.3-140.916.0-13.3
Free Cash Flow 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Free Cash Flow-2,025.0-2,076.0-602.0-285.0-267.3-38.9136.094.0-585.8187.4
Real Free Cash Flow-2,025.0-2,076.0-602.0-285.0-267.3-38.9136.094.0-585.8187.4
Akciový screener
Kalendář zisků
Super investoři
Porovnání akcií
preloader