V2X, Inc.
V2X, Inc.
VVX
Valuace
18
Růst
0
Zdraví
58
Cena
$ 69.94
Dnes
+0.70 (1.04%)

Výsledovka

Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
Revenue TTM 202520242023202220212020201920182017201620152014201320122011
Total Revenues4,480.04,480.04,322.23,963.12,890.91,783.71,395.51,382.61,279.31,114.81,190.51,180.71,203.31,512.01,828.41,806.0
Cost of Revenues4,106.74,106.73,979.23,628.32,595.81,623.21,271.41,252.71,164.61,012.81,083.61,075.01,084.51,297.01,635.71,648.0
Gross Profit373.4373.4343.0334.9295.0160.4124.2129.9114.7101.9106.9105.6118.8215.0192.7158.0
Revenue 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Total Revenues1,218.61,167.11,078.31,015.91,157.81,081.71,072.21,010.61,040.31,001.5
Cost of Revenues1,113.61,072.6982.6937.81,050.3990.2998.3940.3942.4930.8
Gross Profit105.094.595.778.1107.491.473.870.397.970.7
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 Expenses0.00.00.0210.4239.298.480.778.366.460.764.165.780.384.082.371.0
Depreciation & Amortization112.5112.5114.9112.862.316.78.26.73.81.71.93.12.13.03.03.0
Total Operating Expenses179.1179.1183.8210.4239.298.480.778.366.460.764.165.780.384.082.371.0
Operating Income194.3194.3159.2124.455.862.043.551.648.341.242.840.038.4131.0110.487.0
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 Expenses0.00.00.00.00.00.00.00.059.449.6
Depreciation & Amortization29.926.927.728.028.128.529.428.928.527.8
Total Operating Expenses53.738.842.843.855.941.546.439.959.449.6
Operating Income51.455.752.934.351.649.927.430.338.521.0
Net Income TTM 202520242023202220212020201920182017201620152014201320122011
Interest Income1.42.41.31.00.20.20.10.20.10.00.00.10.00.00.00.0
Interest Expense81.784.9109.2123.462.08.14.96.75.24.75.76.6-1.50.00.00.0
Other Expense-93.4-93.4-120.4-148.9-61.9-8.0-4.8-6.5-5.1-4.6-5.6-6.5-1.50.00.00.0
IBT100.9100.938.8-24.5-6.154.038.745.143.336.637.233.436.9131.0110.487.0
Income Tax Expense23.023.04.2-1.98.28.31.710.48.0-22.913.52.514.147.035.733.0
Net Income77.977.934.7-22.6-14.345.737.034.735.359.523.731.022.884.074.754.0
Net Income TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Interest Income1.00.00.20.20.50.20.30.30.30.3
Interest Expense21.020.020.820.024.927.329.127.928.830.6
Other Expense-22.7-22.9-23.5-24.2-25.3-30.4-35.5-29.2-30.6-32.3
IBT28.632.729.510.126.319.5-8.11.17.9-11.2
Income Tax Expense5.98.17.12.01.34.5-1.60.08.4-4.8
Net Income22.824.622.48.125.015.1-6.51.1-0.5-6.4
Per Share Data TTM 202520242023202220212020201920182017201620152014201320122011
EPS$0.00$0.00$0.00$-0.73$-0.68$3.91$3.19$2.90$3.14$5.40$2.21$2.94$2.18$8.44$7.47$5.40
EPS Diluted$0.00$0.00$0.00$-0.73$-0.68$3.86$3.14$2.86$3.10$5.31$2.16$2.86$2.13$8.44$7.47$5.40
Shares Outstanding31.631.631.531.121.011.711.611.411.211.010.710.610.510.010.010.0
Diluted Shares Outstanding31.831.832.031.121.011.811.811.611.411.211.010.810.710.010.010.0
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$0.00$-0.02$-0.21
EPS Diluted$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$-0.02$-0.21
Shares Outstanding31.632.031.731.631.531.631.531.431.231.2
Diluted Shares Outstanding31.831.931.932.032.032.031.531.831.231.2
Current Assets TTM 2024202320222021202020192018201720162015201420132012
Cash And Equivalents44.8268.372.7116.138.566.935.366.177.547.740.042.810.014.0
Short Term Investments0.00.00.00.00.00.00.00.00.00.00.00.00.00.0
Total Cash & ST Investments44.8268.372.7116.138.566.935.366.177.547.740.042.810.014.0
Accounts Receivable781.9710.1706.0728.6348.6315.0269.2232.1187.7183.1211.8209.8228.0329.0
Inventory46.650.947.074.221.21.80.00.00.00.00.00.06.05.0
Other Current Assets103.370.949.213.015.124.716.215.16.713.49.710.911.03.0
Total Current Assets976.61,100.2874.9931.9423.3408.4320.7313.3271.9244.1261.5263.6255.0358.0
Current Assets 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Cash And Equivalents179.3190.5169.1268.359.944.835.772.778.370.3
Short Term Investments0.00.00.00.00.00.00.00.05.25.4
Total Cash & ST Investments179.3190.5169.1268.359.944.835.772.778.370.3
Accounts Receivable759.4738.9705.4710.1766.4781.9788.5706.0715.4746.6
Inventory48.00.00.050.90.00.00.047.080.877.7
Other Current Assets111.9137.7128.170.9156.0149.9129.449.2100.4101.6
Total Current Assets1,098.61,067.11,002.61,100.2982.3976.6953.6874.9894.1918.5
Long-Term Assets TTM 2024202320222021202020192018201720162015201420132012
Net Property, Plant & Equipment105.999.8126.6131.567.441.333.813.43.73.14.88.99.010.0
Goodwill1,655.91,656.91,656.91,653.8321.7339.7262.0233.6216.9216.9216.9216.9222.0222.0
Intangible Assets367.1323.1407.5498.066.648.114.98.60.00.00.00.00.00.0
Long-Term Investments4.10.05.40.00.00.00.00.00.00.00.00.00.00.0
Other Long-Term Assets41.748.910.517.910.46.35.13.22.91.21.210.13.01.0
Total Long-Term Assets2,174.62,128.62,207.02,301.2466.1435.4315.8258.9223.6221.2222.9235.9234.0233.0
Total Assets3,151.23,228.83,081.93,233.1889.5843.8636.5572.2495.6465.3484.4499.5489.0591.0
Long-Term Assets 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Net Property, Plant & Equipment95.895.297.299.899.1105.9131.0126.6126.0128.3
Goodwill1,676.91,656.91,656.91,656.91,652.91,655.91,648.31,656.91,657.01,657.0
Intangible Assets262.8277.9300.5323.1345.7367.1389.4407.5430.1452.7
Long-Term Investments9.40.00.00.00.00.00.05.44.20.3
Other Long-Term Assets34.248.446.248.946.145.717.410.519.322.2
Total Long-Term Assets2,079.22,078.52,100.92,128.62,143.82,174.62,186.12,207.02,232.42,260.3
Total Assets3,177.83,145.63,103.53,228.83,126.13,151.23,139.73,081.93,126.53,178.8
Current Liabilities TTM 2024202320222021202020192018201720162015201420132012
Accounts Payable462.5547.6453.1406.7212.5159.6148.0156.4115.9118.1122.4114.5111.0162.0
Short-Term Debt16.931.229.029.422.414.812.24.54.015.822.011.473.0114.0
Other Current Liabilities307.8318.8244.8347.0123.3114.082.064.158.552.662.199.112.012.0
Current Liabilities888.2996.2840.2783.1358.2288.4242.3225.0182.2187.8212.5230.7208.0300.0
Current Liabilities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Accounts Payable487.2434.7440.6547.6538.2462.5430.6453.1437.6416.4
Short-Term Debt15.014.919.931.216.916.915.429.0110.015.5
Other Current Liabilities412.1436.9406.6318.8350.9408.8406.8244.8315.3400.4
Current Liabilities914.3886.5867.1996.2906.1888.2852.7840.2830.4832.3
Long-Term Liabilities TTM 2024202320222021202020192018201720162015201420132012
Long-Term Debt1,141.61,121.31,135.01,303.9128.8182.763.069.173.267.889.6126.00.00.0
Capital Leases31.845.048.358.646.520.25.70.00.00.00.00.00.00.0
Def. Tax Liability11.121.011.815.840.756.249.855.455.389.791.375.375.070.0
Total Liabilities2,159.32,202.72,091.12,236.0539.4538.9375.1350.9312.2347.9395.1445.6298.0390.0
Long-Term Liabilities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Long-Term Debt1,124.31,121.71,122.11,121.31,126.51,173.31,186.81,212.21,188.21,225.5
Capital Leases33.230.032.445.029.631.832.4111.935.135.5
Def. Tax Liability0.018.018.421.012.311.113.711.89.113.8
Total Liabilities2,098.22,079.82,067.72,202.72,123.52,159.32,146.02,091.12,137.42,186.0
Total Common Equity TTM 2024202320222021202020192018201720162015201420132012
Common Stock0.30.30.30.30.10.10.10.10.10.10.10.10.00.0
Retained Earnings225.5265.5230.9253.4267.8222.0187.6152.6117.458.034.33.30.00.0
Comprehensive Income-1.8-9.4-2.7-5.5-5.90.0-5.1-3.2-1.7-4.6-3.7-2.5-1.0-2.0
Total Common Equity992.01,026.2990.8997.1350.1304.9261.4221.3183.4117.489.353.9191.0201.0
Total Common Equity 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Common Stock0.30.30.30.30.30.30.30.30.30.3
Retained Earnings320.6296.0273.6265.5240.5225.5232.0230.9231.3237.7
Comprehensive Income-7.7-3.6-7.7-9.4-4.9-1.8-0.2-2.70.70.6
Total Common Equity1,079.61,065.71,035.81,026.21,002.6992.0993.7990.8989.1992.7
Other TTM 2024202320222021202020192018201720162015201420132012
Total Debt1,190.21,152.51,164.01,333.3151.2197.675.373.677.283.6111.6137.40.00.0
Book Value992.01,026.2990.8997.1350.1304.9261.4221.3183.4117.489.353.9191.0201.0
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 Value1,079.61,065.71,035.81,026.21,002.6992.0993.7990.8989.1992.7
Cash Flow From Operating Activities TTM 202520242023202220212020201920182017201620152014201320122011
Net Income-12.377.934.7-22.6-14.345.737.034.735.359.523.731.022.884.074.754.0
Depreciation & Amortization113.7107.6114.9112.862.116.68.16.53.81.71.93.12.13.03.03.0
Stock-Based Compensation24.211.916.032.832.78.39.48.34.14.54.66.72.30.00.00.0
Change Working Capital-52.7-35.470.140.87.2-10.39.2-22.4-3.9-31.74.8-23.715.45.038.2-22.0
Change In Accounts Receivable-12.2-23.525.219.1-52.3-36.41.0-21.1-24.60.237.8-9.90.00.00.00.0
Change In Accounts Payable26.05.575.343.271.857.0-2.7-11.730.0-4.3-3.88.96.2-51.09.978.0
Change In Inventories-30.40.0-4.0-0.30.036.4-1.021.1-9.92.2-20.7-13.80.00.00.00.0
Other Non-cash Items49.710.710.831.621.30.90.40.40.336.83.811.2-11.00.00.00.0
Cash from Operations78.30.00.0188.093.561.364.127.640.135.436.618.943.092.0115.935.0
Cash Flow From Operating Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Net Income22.824.622.48.125.015.1-6.51.1-0.5-6.4
Depreciation & Amortization27.428.127.728.028.128.529.428.928.527.8
Stock-Based Compensation2.82.93.72.53.11.16.65.16.06.4
Change Working Capital139.0-14.0-25.5-134.9159.514.3-9.4-94.324.227.0
Change In Accounts Receivable35.0-34.3-30.76.550.826.13.7-55.49.430.1
Change In Accounts Payable68.753.7-9.2-107.79.275.624.2-33.715.120.4
Change In Inventories0.00.00.00.00.00.00.00.0-0.3-30.1
Other Non-cash Items-1.02.11.94.0-0.33.76.52.22.02.2
Cash from Operations0.00.00.00.00.00.00.00.052.857.0
Cash Flow From Investing Activities TTM 202520242023202220212020201920182017201620152014201320122011
Capital Expenditure-22.00.00.0-25.0-12.4-9.8-4.5-16.2-10.0-2.3-0.7-0.8-3.8-2.0-3.2-3.0
Acquisitions-15.6-27.5-16.91.4188.4-2.9-133.6-45.1-36.90.00.00.00.00.00.00.0
Investments-2.40.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0
Sales of Investment1.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0
Other Investing Activities2.40.00.01.00.00.00.15.40.00.00.70.90.50.00.70.0
Cash from Investing-36.60.00.0-22.6176.0-12.6-138.0-55.8-46.8-2.3-0.10.1-3.4-2.0-2.6-3.0
Cash Flow From Investing Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Capital Expenditure-2.3-4.5-2.5-2.7-1.1-2.2-0.7-7.8-8.5-5.0
Acquisitions7.6-25.30.00.00.00.00.0-16.91.30.0
Investments0.00.00.00.00.00.00.00.0-1.5-0.8
Sales of Investment0.00.00.00.00.00.00.00.00.20.8
Other Investing Activities0.00.00.00.00.00.00.00.01.50.8
Cash from Investing0.00.00.00.00.00.00.00.0-6.9-4.2
Cash Flow From Financing Activities TTM 202520242023202220212020201920182017201620152014201320122011
Debt Repaid-328.20.00.0-182.6-581.3-602.6-205.5-338.0-211.0-128.5-103.0-347.4-2.60.00.00.0
Debt Issued277.41,152.5-11.413.31,763.5556.2327.8339.6207.4122.175.0321.6140.00.00.00.0
Issuance of Common Stock0.20.00.00.0630.60.00.00.00.00.00.00.00.00.00.00.0
Repurchase of Common Stock-9.2-30.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0
Dividends Paid0.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0
Other Financing Activities161.10.00.0-28.5-242.5527.0311.3336.1207.7121.474.9325.7-4.0-95.0-113.8-17.0
Cash from Financing-65.90.00.0-211.0-193.2-75.6105.8-1.9-3.3-7.1-28.1-21.7-6.6-95.0-113.8-17.0
Cash Flow From Financing Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Debt Repaid0.00.00.00.00.00.00.00.0-55.2-38.9
Debt Issued1,139.32.7-5.5-10.49.2-46.9-11.9-39.192.61.6
Issuance of Common Stock0.00.00.00.00.00.00.00.00.00.0
Repurchase of Common Stock-20.0-10.00.00.00.00.00.00.0-0.2-3.3
Dividends Paid0.00.00.00.00.00.00.00.00.00.0
Other Financing Activities0.00.00.00.00.00.00.00.00.00.0
Cash from Financing0.00.00.00.00.00.00.00.0-55.3-42.1
Cash position TTM 202520242023202220212020201920182017201620152014201320122011
Net Change in Cash-25.5100.7195.7-43.477.6-30.233.4-30.8-11.329.87.7-2.832.4-4.00.613.0
Closing Cash Balance44.8369.0268.372.7116.138.568.735.366.177.547.740.042.810.014.414.0
Cash position 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Net Change in Cash186.7-8.121.4-99.3208.515.19.1-37.0-5.67.9
Closing Cash Balance369.0182.3190.5169.1268.359.944.835.772.778.3
Free Cash Flow TTM 202520242023202220212020201920182017201620152014201320122011
Free Cash Flow56.3170.1242.5162.981.151.659.611.430.033.135.918.139.190.0112.632.0
Real Free Cash Flow32.1158.1226.5130.148.343.250.13.125.928.631.211.436.890.0112.632.0
Free Cash Flow 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Free Cash Flow207.235.026.1-98.2222.060.524.9-65.044.352.0
Real Free Cash Flow204.432.022.3-100.6219.059.418.3-70.238.345.7
Akciový screener
Kalendář zisků
Super investoři
Porovnání akcií
preloader