Statements - Fundamenty - Všechna data pro vaši analýzu

Nástroje

Akciový screener

Kalendář zisků

Super investoři

Ostatní

IČ: 19940963

5. května 521, 501 01 Turnov

Zásady GDPR

Podmínky služby

Všechna práva vyhrazena @ 2024, Fundamenty.cz

Proudly created by draftspot.net

Vistra Corp.

VST

Valuace

30

Růst

93

Zdraví

53

Cena

$ 154.19

-13.58 (-7.54%)

Návštěvnost webu

Zprávy společnosti

Výsledovka

Výsledovka

Rozvaha

Peněžní toky

V miliardách (USD)

Revenue		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Total Revenues		16.73	16.97	19.38	14.78	13.73	12.08	11.44	11.81	9.14	5.43	5.16	5.37	5.98
Cost of Revenues		14.07	14.00	11.68	9.26	12.05	10.73	6.80	7.27	6.33	3.91	3.67	3.53	3.76
Gross Profit		2.66	2.97	7.69	5.52	1.68	1.35	4.65	4.54	2.81	1.52	1.49	1.84	2.22

Revenue		4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues		2.34	4.97	4.25	5.17	7.36	5.53	3.69	2.79	3.08	4.09
Cost of Revenues		3.64	3.49	3.32	3.63	3.14	3.16	2.72	2.66	2.23	2.52
Gross Profit		-1.30	1.49	0.93	1.54	4.22	2.37	0.97	0.13	0.85	1.57

Operating Income		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
R&D Expenses		0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Selling General & Admin Expenses		0.00	0.00	0.00	1.31	1.19	1.04	1.04	0.90	0.93	0.60	0.69	0.68	0.71
Depreciation & Amortization		3.02	2.95	2.63	1.87	2.05	2.05	2.37	1.84	1.53	0.84	0.82	1.00	1.44
Total Operating Expenses		1.68	1.64	1.47	2.86	2.79	2.79	2.77	2.54	2.32	1.30	1.37	1.53	1.98
Operating Income		0.98	1.34	6.23	2.66	-1.12	-1.27	1.52	1.99	0.49	0.20	0.41	-4.09	-6.02

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		0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Selling General & Admin Expenses		0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.36	0.36
Depreciation & Amortization		0.73	0.73	0.79	0.77	0.74	0.71	0.62	0.56	0.43	0.50
Total Operating Expenses		0.45	0.44	0.42	0.37	0.41	0.39	0.35	0.32	0.75	0.73
Operating Income		-1.75	1.04	0.52	1.17	3.81	1.99	0.62	-0.19	0.10	0.83

Net Income		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Interest Income		0.01	0.00	0.07	0.09	0.02	0.00	0.00	0.01	0.02	0.02	0.00	0.00	0.00
Interest Expense		1.13	1.18	1.09	0.75	0.37	0.38	0.45	0.56	0.53	0.21	1.09	1.29	1.73
Other Expense		0.15	-0.21	-2.76	-0.66	-0.44	-0.46	-0.63	-0.78	-0.07	0.23	22.32	-4.58	-6.98
IBT		1.12	1.12	3.47	2.00	-1.56	-1.72	0.89	1.22	-0.10	0.25	21.35	-5.56	-8.55
Income Tax Expense		0.18	0.18	0.66	0.51	-0.35	-0.46	0.27	0.29	-0.05	0.50	-1.34	-0.88	-2.32
Net Income		0.94	0.94	2.66	1.49	-1.21	-1.26	0.64	0.93	-0.05	-0.25	22.69	-4.68	-6.23

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		0.00	0.00	0.00	0.01	0.02	0.01	0.02	0.02	0.04	0.02
Interest Expense		0.27	0.29	0.30	0.27	0.37	0.25	0.25	0.22	0.17	0.14
Other Expense		2.06	-0.19	-0.11	-1.61	-3.36	0.41	0.01	0.19	-0.25	-0.16
IBT		0.31	0.86	0.40	-0.44	0.45	2.39	0.63	0.00	-0.15	0.67
Income Tax Expense		0.08	0.20	0.08	-0.18	-0.04	0.56	0.16	-0.02	0.04	0.17
Net Income		0.23	0.65	0.33	-0.27	0.44	1.89	0.37	-0.04	-0.18	0.50

Per Share Data		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
EPS		$0.00	$0.00	$0.00	$3.63	$-3.10	$-2.62	$1.30	$1.88	$-0.11	$-0.59	$-1.92	$-10.94	$-14.57
EPS Diluted		$0.00	$0.00	$0.00	$3.58	$-3.10	$-2.62	$1.30	$1.86	$-0.11	$-0.59	$-1.92	$-10.94	$-14.57
Shares Outstanding		0.34	0.34	0.34	0.37	0.39	0.48	0.49	0.49	0.50	0.43	0.43	0.43	0.43
Diluted Shares Outstanding		0.34	0.34	0.35	0.38	0.39	0.48	0.49	0.50	0.50	0.43	0.43	0.43	0.43

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	$-0.52	$1.27
EPS Diluted		$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$-0.52	$1.25
Shares Outstanding		0.34	0.34	0.34	0.34	0.34	0.34	0.35	0.35	0.35	0.37
Diluted Shares Outstanding		0.34	0.34	0.34	0.34	0.34	0.35	0.35	0.35	0.35	0.37

Current Assets		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
Cash And Equivalents		1.65	1.19	3.49	0.46	1.33	0.41	0.30	0.64	1.49	0.84	1.40
Short Term Investments		2.26	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total Cash & ST Investments		1.65	1.19	3.49	0.46	1.33	0.41	0.30	0.64	1.49	0.84	1.40
Accounts Receivable		2.11	1.99	1.68	2.09	1.96	1.28	1.37	1.09	0.58	0.61	0.53
Inventory		0.96	0.97	0.74	0.57	0.61	0.52	0.47	0.41	0.25	0.29	0.43
Other Current Assets		5.11	3.97	5.73	0.29	0.20	0.21	0.30	0.15	0.07	0.08	0.07
Total Current Assets		9.83	8.12	11.64	11.12	7.88	3.43	4.11	3.44	2.67	2.47	3.45

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		0.60	0.46	0.56	1.19	0.91	1.62	1.07	3.49	3.17	0.64
Short Term Investments		0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.05	0.09	0.09
Total Cash & ST Investments		0.60	0.46	0.56	1.19	0.91	1.62	1.07	3.49	3.17	0.64
Accounts Receivable		2.33	2.23	1.92	1.99	2.20	2.11	1.73	1.68	2.03	1.71
Inventory		0.97	0.97	0.96	0.97	0.95	0.96	0.98	0.74	0.69	0.68
Other Current Assets		4.48	4.83	4.99	3.97	4.48	5.13	5.66	5.73	4.82	5.89
Total Current Assets		8.38	8.48	8.43	8.12	8.53	9.83	9.43	11.64	10.70	8.91

Long-Term Assets		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
Net Property, Plant & Equipment		18.28	18.17	12.48	12.61	13.10	13.55	13.96	14.62	4.82	4.45	9.35
Goodwill		2.92	2.81	2.58	2.58	2.58	2.58	2.55	2.07	1.91	1.91	0.15
Intangible Assets		2.26	2.21	1.86	1.96	2.15	2.45	2.75	2.49	2.53	3.20	1.17
Long-Term Investments		5.22	4.51	2.04	1.73	2.05	1.76	1.66	1.38	1.24	1.06	0.96
Other Long-Term Assets		0.36	1.94	1.14	1.09	0.62	0.61	0.52	0.70	0.72	0.95	0.54
Total Long-Term Assets		29.30	29.65	21.33	21.67	21.80	21.78	22.50	22.59	11.93	12.69	12.21
Total Assets		39.13	37.77	32.97	32.79	29.68	25.21	26.62	26.02	14.60	15.17	15.66

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		17.73	17.74	17.72	18.17	18.50	18.28	18.08	12.48	12.40	12.59
Goodwill		2.81	2.81	2.81	2.81	2.80	2.92	2.88	2.58	2.58	2.58
Intangible Assets		2.10	2.25	2.32	2.21	2.16	2.26	2.28	1.86	1.88	1.91
Long-Term Investments		5.00	4.75	4.48	4.51	4.52	4.31	4.22	2.04	1.86	1.92
Other Long-Term Assets		2.00	2.10	2.47	1.94	1.37	1.53	1.30	1.14	1.29	1.18
Total Long-Term Assets		29.64	29.66	29.80	29.65	29.35	29.30	28.75	21.33	21.25	21.56
Total Assets		38.02	38.15	38.23	37.77	37.88	39.13	38.18	32.97	31.95	30.47

Current Liabilities		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
Accounts Payable		1.32	1.51	1.15	1.56	1.52	0.88	0.95	0.95	0.47	0.48	0.51
Short-Term Debt		2.70	1.63	2.29	1.12	0.26	0.40	1.09	0.53	0.04	0.05	1.44
Other Current Liabilities		5.86	5.08	6.18	5.95	3.62	1.29	2.04	2.15	0.83	0.79	0.63
Current Liabilities		10.06	8.43	9.82	10.34	5.84	3.04	4.57	3.63	1.35	1.50	2.81

Current Liabilities		3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable		1.36	1.28	1.33	1.51	1.29	1.32	1.10	1.15	1.12	1.08
Short-Term Debt		1.46	2.22	1.96	1.63	1.55	2.70	1.44	2.29	1.95	0.45
Other Current Liabilities		5.61	5.80	6.36	5.08	4.62	5.86	6.12	6.18	5.51	5.95
Current Liabilities		8.43	9.43	9.75	8.43	7.66	10.06	8.78	9.82	8.75	7.63

Long-Term Liabilities		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
Long-Term Debt		13.95	15.73	12.39	12.22	10.75	9.48	10.22	10.87	4.38	4.58	0.00
Capital Leases		0.29	0.32	0.28	0.29	0.28	0.25	0.13	0.00	0.00	0.00	0.00
Def. Tax Liability		0.25	0.70	0.00	0.00	0.00	0.00	0.00	0.01	0.00	0.00	0.21
Total Liabilities		31.82	32.19	27.64	27.87	21.39	16.85	18.66	18.16	8.26	8.57	38.54

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		16.05	15.83	15.72	15.73	14.26	14.24	14.98	12.39	12.04	11.81
Capital Leases		0.00	0.29	0.30	0.32	0.33	0.30	0.30	0.28	0.29	0.29
Def. Tax Liability		0.77	0.57	0.51	0.70	0.84	0.25	0.12	0.00	0.00	0.00
Total Liabilities		32.80	33.31	33.39	32.19	29.23	31.82	30.89	27.64	26.42	25.10

Total Common Equity		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
Common Stock		0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.00	0.00	0.00
Retained Earnings		-2.53	-0.45	-2.61	-3.64	-1.96	-0.40	-0.76	-1.45	-1.41	-1.16	0.00
Comprehensive Income		0.01	0.02	0.01	0.01	-0.02	-0.05	-0.03	-0.02	-0.02	0.01	0.00
Total Common Equity		5.59	5.57	5.31	4.90	8.29	8.37	7.96	7.86	6.34	6.60	-22.88

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		0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01
Retained Earnings		-0.11	-0.64	-0.84	-0.45	-0.76	-2.53	-2.76	-2.61	-2.31	-2.70
Comprehensive Income		0.02	0.02	0.02	0.02	0.01	0.01	0.01	0.01	0.01	0.01
Total Common Equity		5.21	4.82	4.83	5.57	5.44	5.59	5.66	5.31	5.51	5.36

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
Total Debt		16.94	17.36	14.68	13.34	11.01	9.88	11.31	11.40	4.42	4.62	1.44
Book Value		7.31	5.58	5.32	4.92	8.29	8.36	7.96	7.87	6.34	6.60	-22.88

Other		3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Total Debt		0.01	0.01	0.01	0.01	3.21	1.71	1.63	0.02	0.02	0.02
Book Value		5.21	4.82	4.83	5.57	5.44	5.59	5.66	5.31	5.51	5.36

Cash Flow From Operating Activities		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Net Income		0.65	0.94	2.81	1.49	-1.21	-1.26	0.62	0.93	-0.06	-0.25	22.69	-4.68	-6.23
Depreciation & Amortization		2.13	2.95	2.63	1.96	2.05	2.05	2.05	1.88	1.53	0.84	0.82	1.00	1.44
Stock-Based Compensation		0.09	0.11	0.10	0.08	0.06	0.05	0.07	0.05	0.07	0.14	-24.09	4.71	7.12
Change Working Capital		-0.48	-1.18	-0.42	1.85	-2.58	-1.30	0.05	0.09	-0.58	0.24	-0.35	0.13	0.33
Change In Accounts Receivable		1.09	-0.53	-0.24	0.21	-0.85	-0.23	-0.03	-0.09	-0.21	0.01	-0.08	0.02	0.07
Change In Accounts Payable		-0.04	0.02	0.02	-0.35	0.09	0.40	-0.04	-0.22	0.09	-0.03	-0.05	0.04	0.09
Change In Inventories		-0.17	0.00	-0.03	-0.17	0.04	-0.10	-0.06	-0.04	0.06	0.02	0.07	0.03	-0.07
Other Non-cash Items		2.46	1.11	-1.18	-0.55	2.39	0.79	0.33	-0.52	0.48	0.22	2.10	-0.03	0.14
Cash from Operations		3.95	0.00	0.00	5.45	0.49	-0.21	3.34	2.74	1.47	1.39	-0.16	0.24	0.44

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		0.23	0.65	0.33	-0.27	0.49	1.84	0.47	0.02	-0.18	0.50
Depreciation & Amortization		0.73	0.69	0.76	0.77	0.74	0.71	0.62	0.56	0.51	0.50
Stock-Based Compensation		-0.08	0.04	0.03	0.02	0.02	0.02	0.03	0.02	0.01	0.02
Change Working Capital		-0.17	0.03	-0.54	-0.51	-0.30	0.32	-0.05	-0.39	-0.01	0.02
Change In Accounts Receivable		0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.21	0.00
Change In Accounts Payable		0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-0.04	0.00
Change In Inventories		0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-0.17	0.00
Other Non-cash Items		0.66	-0.14	-0.06	0.77	0.46	-1.75	-0.02	0.13	0.49	0.33
Cash from Operations		0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.88	1.56

Cash Flow From Investing Activities		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Capital Expenditure		-1.84	-3.94	-2.08	-1.68	-1.30	-1.03	-1.26	-0.61	-0.50	-0.53	-0.35	-0.46	-0.41
Acquisitions		-2.46	-0.75	-3.07	0.00	0.00	1.03	1.26	-0.88	0.45	-0.11	-1.34	-0.34	-0.34
Investments		-1.15	-5.18	-2.24	-0.62	-0.69	-0.51	-0.46	-0.45	-0.27	-0.27	-0.25	-0.42	-0.33
Sales of Investment		1.13	5.15	2.22	0.60	0.67	0.48	0.43	0.43	0.25	0.25	0.23	0.40	0.31
Other Investing Activities		-1.16	0.00	0.00	-0.45	0.09	-1.13	-1.55	-0.21	-0.03	0.12	0.25	0.16	0.31
Cash from Investing		-5.38	0.00	0.00	-2.15	-1.24	-1.15	-1.57	-1.72	-0.10	-0.54	-1.47	-0.65	-0.46

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		1.92	-0.46	-0.69	-0.77	-0.43	-0.69	-0.50	-0.47	-0.41	-0.34
Acquisitions		0.00	0.00	0.00	0.00	0.00	0.00	0.01	-3.07	0.45	0.01
Investments		4.14	-1.10	-0.92	-2.11	-0.65	-0.80	-0.57	-0.22	-0.13	-0.23
Sales of Investment		-4.12	1.10	0.92	2.11	0.64	0.80	0.56	0.21	0.12	0.23
Other Investing Activities		0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-0.79	-0.09
Cash from Investing		0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-0.76	-0.42

Cash Flow From Financing Activities		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Debt Repaid		-2.40	0.00	0.00	1.82	-4.50	-3.08	-2.58	-7.41	-3.08	-0.19	-3.57	-0.02	-0.22
Debt Issued		7.08	17.36	2.68	3.16	6.83	4.21	1.16	7.32	10.06	-0.01	6.75	1.47	0.22
Issuance of Common Stock		2.50	0.00	0.00	0.00	0.00	6.45	0.00	7.27	0.00	0.00	0.00	0.00	0.00
Repurchase of Common Stock		-1.32	-1.03	-1.27	-1.25	-1.95	-0.47	0.00	-0.66	-0.76	0.00	0.00	0.00	0.00
Dividends Paid		-0.46	0.00	0.00	-0.46	-0.45	-0.29	-0.27	-0.24	0.00	-1.51	-0.99	0.00	0.00
Other Financing Activities		0.13	0.00	0.00	-0.40	6.82	-0.33	1.05	-0.20	1.12	1.50	5.63	-0.01	1.33
Cash from Financing		2.39	0.00	0.00	-0.29	-0.08	2.27	-1.80	-1.24	-2.72	-0.20	1.07	-0.03	1.11

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		0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.74	1.72
Debt Issued		17.50	-0.54	0.36	0.32	1.55	-1.13	0.52	1.74	1.44	3.44
Issuance of Common Stock		0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Repurchase of Common Stock		0.78	-0.19	-0.25	-0.34	-0.25	-0.40	-0.33	-0.29	-0.38	-0.31
Dividends Paid		0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-0.16	-0.08
Other Financing Activities		0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.05
Cash from Financing		0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.20	1.38

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Net Change in Cash		0.96	-0.40	-2.32	3.01	-0.83	0.92	-0.03	-0.22	-1.35	0.64	-0.56	-0.44	1.10
Closing Cash Balance		1.66	0.82	1.22	3.54	0.53	1.36	0.44	0.48	0.69	1.49	0.84	1.40	1.84

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		0.15	0.14	-0.10	-0.63	0.28	-0.72	0.55	-2.42	0.31	2.53
Closing Cash Balance		0.79	0.64	0.50	0.60	1.22	0.94	1.66	1.10	3.54	3.23

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Free Cash Flow		2.11	0.13	2.49	3.78	-0.82	-1.24	2.08	2.13	0.98	0.86	-0.51	-0.22	0.03
Real Free Cash Flow		2.02	0.02	2.39	3.70	-0.88	-1.29	2.01	2.08	0.90	0.71	23.58	-4.93	-7.08

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		-0.08	1.01	-0.12	-0.17	0.92	1.02	0.70	-0.28	0.47	1.22
Real Free Cash Flow		0.00	0.97	-0.14	-0.19	0.90	0.99	0.67	-0.31	0.45	1.20

Akciový screener

Kalendář zisků

Super investoři

Porovnání akcií