Statements - Fundamenty - Všechna data pro vaši analýzu

Nástroje

Akciový screener

Kalendář zisků

Super investoři

Ostatní

Návod

IČ: 19940963

5. května 521, 501 01 Turnov

Zásady GDPR

Podmínky služby

Všechna práva vyhrazena @ 2024, Fundamenty.cz

Proudly created by draftspot.net

Voyager Therapeutics, Inc.

VYGR

Valuace

Růst

Zdraví

Cena

$ 3.99

-0.06 (-1.57%)

Výsledovka

Rozvaha

Peněžní toky

V miliónech (USD)

Revenue	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Total Revenues	40.4	40.4	80.0	250.0	40.9	37.4	171.1	104.4	7.6	10.1	14.2	17.3	0.0
Cost of Revenues	0.0	0.0	0.0	4.4	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Gross Profit	40.4	40.4	80.0	245.6	40.9	37.4	171.1	104.4	7.6	10.1	14.2	17.3	0.0

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	15.3	13.4	5.2	6.5	6.3	24.6	29.6	19.5	90.1	4.6
Cost of Revenues	0.0	0.0	0.0	0.0	0.0	0.0	32.0	1.2	1.3	0.9
Gross Profit	15.3	13.4	5.2	6.5	6.3	24.6	-2.4	18.3	88.7	3.7

Operating Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
R&D Expenses	0.0	0.0	0.0	92.2	60.8	73.8	108.8	119.7	64.9	62.3	42.2	27.7	8.9
Selling General & Admin Expenses	0.0	0.0	0.0	35.8	31.0	37.2	35.0	36.3	33.8	19.7	13.3	9.9	5.5
Depreciation & Amortization	4.1	4.1	4.7	4.4	6.2	5.2	3.8	2.8	2.1	1.6	0.6	0.6	0.2
Total Operating Expenses	172.2	172.2	163.3	128.0	91.7	111.0	143.7	156.1	98.7	82.0	55.5	37.6	14.4
Operating Income	-131.8	-131.8	-83.3	122.0	-50.8	-73.6	27.4	-51.7	-91.1	-71.9	-41.3	-20.3	-14.4

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	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	24.4	25.9
Selling General & Admin Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	10.2	8.3
Depreciation & Amortization	1.0	0.9	1.1	1.0	1.0	1.1	1.4	1.2	1.3	0.9
Total Operating Expenses	45.3	44.0	41.8	41.2	44.6	38.4	12.7	34.5	34.7	34.1
Operating Income	-29.9	-30.6	-36.6	-34.7	-38.3	-13.8	-15.0	-16.2	54.1	-29.5

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Interest Income	10.6	10.6	18.3	11.7	0.0	0.0	1.7	6.5	0.0	1.2	0.0	0.0	0.0
Interest Expense	0.0	0.0	0.0	0.0	1.8	-0.4	0.0	0.0	0.0	0.0	1.0	0.3	0.0
Other Expense	12.3	12.3	19.0	11.7	4.4	2.4	9.4	8.1	2.6	1.2	1.2	-9.4	-2.0
IBT	-119.6	-119.6	-64.3	133.7	-46.4	-71.2	36.7	-43.6	-88.5	-70.7	-40.1	-29.7	-16.3
Income Tax Expense	0.1	0.1	0.7	1.4	0.0	-5.2	-1.7	-2.8	-0.2	-1.6	0.1	-0.6	0.0
Net Income	-119.7	-119.7	-65.0	132.3	-46.4	-66.0	36.7	-40.8	-88.3	-70.7	-40.2	-29.7	-16.3

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	2.1	2.4	2.8	3.3	4.0	4.6	4.9	4.9	3.2	3.4
Interest Expense	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Expense	2.5	2.8	3.3	3.7	4.4	4.8	4.9	4.9	3.2	3.4
IBT	-27.4	-27.8	-33.4	-31.0	-33.9	-9.0	-10.1	-11.3	57.2	-26.1
Income Tax Expense	0.0	0.1	0.0	0.0	0.6	0.0	0.0	0.0	0.8	-0.2
Net Income	-27.4	-27.9	-33.4	-31.0	-34.5	-9.0	-10.1	-11.3	56.4	-25.9

Per Share Data	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
EPS	$0.00	$0.00	$0.00	$3.08	$-1.21	$-1.75	$0.99	$-1.14	$-2.75	$-2.64	$-1.59	$-7.08	$-1.11
EPS Diluted	$0.00	$0.00	$0.00	$2.97	$-1.21	$-1.75	$0.98	$-1.14	$-2.75	$-2.64	$-1.59	$-7.08	$-1.11
Shares Outstanding	58.7	58.7	57.7	43.0	38.4	37.7	37.1	35.9	32.1	26.8	25.3	4.2	14.7
Diluted Shares Outstanding	58.7	58.7	57.7	44.6	38.4	37.7	37.3	35.9	32.1	26.8	25.3	4.2	14.7

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	$1.28	$-0.59
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$1.25	$-0.59
Shares Outstanding	58.7	58.8	58.7	58.3	58.0	57.9	57.7	57.1	44.0	43.9
Diluted Shares Outstanding	58.7	58.8	58.7	58.3	58.0	57.9	57.7	57.1	45.1	43.9

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Cash And Equivalents	76.1	71.4	68.8	99.0	117.4	104.4	86.0	46.9	31.5	36.6	31.3	7.0	0.1
Short Term Investments	294.9	195.3	162.1	19.9	15.1	76.7	195.5	108.9	137.5	137.8	163.0	0.0	0.0
Total Cash & ST Investments	371.0	266.7	230.9	118.8	132.5	181.1	281.5	155.8	169.1	174.4	224.3	7.0	0.1
Accounts Receivable	3.3	4.5	84.5	0.6	0.7	8.1	19.0	0.2	0.1	2.3	0.4	0.0	0.0
Inventory	0.0	0.0	0.0	0.8	1.7	6.9	2.2	5.1	1.9	1.5	-29.2	0.0	0.0
Other Current Assets	7.3	5.6	4.4	4.2	1.7	1.6	2.0	1.4	0.8	0.5	0.4	0.4	0.0
Total Current Assets	381.6	276.8	319.7	124.5	136.7	197.8	304.7	162.5	171.8	178.8	195.9	8.4	0.1

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	45.1	43.9	74.8	71.4	112.5	76.1	143.1	68.8	65.3	244.3
Short Term Investments	163.8	171.7	161.3	195.3	232.8	294.9	256.5	162.1	187.7	28.5
Total Cash & ST Investments	208.9	215.6	236.0	266.7	345.4	371.0	399.6	230.9	252.9	272.7
Accounts Receivable	4.0	2.5	2.1	4.5	19.7	3.3	3.5	84.5	3.3	3.4
Inventory	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Current Assets	6.6	9.8	7.1	5.6	8.4	7.3	6.1	4.4	5.7	6.1
Total Current Assets	219.6	227.9	245.2	276.8	373.4	381.6	409.1	319.7	261.9	282.2

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Net Property, Plant & Equipment	51.8	47.7	30.0	33.3	55.4	61.5	46.5	12.8	10.3	7.9	3.2	2.8	0.0
Goodwill	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Intangible Assets	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Long-Term Investments	2.9	65.7	1.6	0.0	0.0	0.0	1.9	0.6	1.1	1.4	30.0	0.0	0.0
Other Long-Term Assets	0.0	2.9	0.0	1.5	1.8	2.3	1.7	1.1	1.3	1.5	0.3	0.3	0.0
Total Long-Term Assets	54.7	116.2	31.6	34.9	57.2	63.8	50.1	14.5	12.7	10.8	33.6	3.1	0.0
Total Assets	436.2	393.1	351.3	159.4	193.9	261.6	354.8	177.0	184.5	189.6	229.5	11.5	0.1

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	43.0	44.9	46.1	47.7	49.7	51.8	56.6	30.0	31.1	31.8
Goodwill	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Intangible Assets	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Long-Term Investments	20.1	46.4	59.1	65.7	0.0	0.0	1.0	1.6	1.6	1.6
Other Long-Term Assets	5.6	2.9	2.9	2.9	2.9	2.9	2.9	0.0	0.0	0.0
Total Long-Term Assets	68.7	94.2	108.0	116.2	52.6	54.7	60.5	31.6	32.7	33.4
Total Assets	288.3	322.1	353.2	393.1	426.0	436.2	469.6	351.3	294.7	315.5

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Accounts Payable	2.6	4.0	1.6	2.6	0.6	0.6	4.1	1.0	1.0	0.6	0.6	1.6	1.0
Short-Term Debt	6.7	7.2	3.2	2.8	5.6	4.2	3.2	0.0	0.0	0.0	0.0	0.0	2.9
Other Current Liabilities	10.3	14.2	16.8	1.4	2.7	14.2	21.5	9.8	11.5	6.5	3.7	0.9	0.1
Current Liabilities	40.1	49.8	64.5	72.6	51.0	26.8	76.0	31.7	15.9	13.8	23.9	2.5	4.0

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	2.1	1.8	2.6	4.0	3.2	2.6	7.6	1.6	3.3	1.7
Short-Term Debt	7.8	7.6	7.4	7.2	7.0	6.7	5.9	3.2	3.1	3.0
Other Current Liabilities	25.5	32.5	9.1	14.2	11.4	10.3	7.6	16.8	11.1	9.1
Current Liabilities	35.5	42.0	40.2	49.8	44.2	40.1	72.6	64.5	61.7	45.4

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Long-Term Debt	40.2	36.5	17.1	20.3	38.6	43.4	31.0	0.0	0.0	0.0	0.0	0.0	0.0
Capital Leases	40.2	43.7	20.3	23.1	44.2	47.6	34.2	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	0.0	0.0	0.0	0.0	0.0	0.0	-47.2	0.0	0.0	0.0	0.0	0.0	0.0
Total Liabilities	100.8	93.3	115.0	100.3	98.8	107.3	255.2	130.6	50.4	53.6	60.4	10.3	4.0

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	30.5	32.6	34.6	36.5	38.4	40.2	42.0	17.1	17.9	18.7
Capital Leases	38.4	40.2	42.0	43.7	45.3	46.9	47.9	17.1	21.0	21.7
Def. Tax Liability	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Liabilities	68.5	78.2	80.5	93.3	95.7	100.8	128.7	115.0	118.4	116.5

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Common Stock	0.1	0.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Retained Earnings	-282.7	-326.2	-261.2	-393.5	-347.1	-275.9	-312.6	-269.1	-160.7	-90.0	-49.8	-20.8	-3.8
Comprehensive Income	-0.5	-0.4	0.0	-0.2	-0.1	-0.1	-0.1	-0.1	-0.3	-0.1	-0.3	-22.0	0.0
Total Common Equity	335.4	299.8	236.3	59.0	95.1	154.3	99.5	46.4	134.1	135.9	169.1	1.1	-3.8

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	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.0	0.0	0.0
Retained Earnings	-418.5	-390.6	-357.2	-326.2	-291.7	-282.7	-272.5	-261.2	-317.6	-291.7
Comprehensive Income	0.0	-0.2	-0.2	-0.4	0.0	-0.5	-0.5	0.0	-0.2	-0.1
Total Common Equity	219.8	243.9	272.7	299.8	330.3	335.4	340.9	236.3	176.2	199.0

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Total Debt		46.9	43.7	20.3	23.1	44.2	47.6	34.2	0.0	0.0	0.0	0.0	0.0	2.9
Book Value		335.4	299.8	236.3	59.0	95.1	154.3	99.5	46.4	134.1	135.9	169.1	1.1	-3.8

Other		3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Total Debt		0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Book Value		219.8	243.9	272.7	299.8	330.3	335.4	340.9	236.3	176.2	199.0

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Net Income	9.0	-119.7	-65.0	132.3	-46.4	-71.2	36.7	-43.6	-88.3	-70.7	-40.2	-29.7	-16.3
Depreciation & Amortization	4.9	4.1	4.7	4.4	6.2	5.2	3.8	2.8	2.1	1.6	0.6	0.6	0.2
Stock-Based Compensation	13.5	14.8	14.8	11.2	9.3	11.3	14.9	15.6	15.7	9.2	6.3	4.0	0.4
Change Working Capital	-42.3	-28.8	34.9	-66.6	20.5	3.3	-144.5	78.4	55.4	-2.1	-12.8	56.1	0.5
Change In Accounts Receivable	0.1	0.3	81.3	-83.2	0.5	7.3	10.5	-18.5	0.0	0.0	0.0	0.0	0.0
Change In Accounts Payable	0.9	1.0	2.4	-1.0	2.0	-0.1	-3.4	2.6	-0.3	0.5	-0.1	-0.9	0.6
Change In Inventories	2.1	0.0	0.0	0.0	0.0	-2.2	-0.9	13.5	0.0	0.0	0.0	0.0	0.0
Other Non-cash Items	14.3	-2.8	-4.7	-3.4	-2.1	-2.5	-7.7	-1.0	1.4	0.7	2.9	9.8	3.3
Cash from Operations	-19.7	0.0	0.0	77.9	-12.5	-53.5	-96.7	48.7	-15.9	-61.4	-42.5	41.3	-11.9

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	-27.4	-27.9	-33.4	-31.0	-34.5	-9.0	-10.1	-11.3	56.4	-25.9
Depreciation & Amortization	1.0	0.9	1.1	1.0	1.0	1.1	1.4	1.2	1.3	0.9
Stock-Based Compensation	3.5	3.5	4.1	3.7	3.7	3.4	4.0	3.6	3.0	2.9
Change Working Capital	-6.9	-6.9	-3.1	-11.8	16.7	-21.6	-26.4	66.1	-84.9	2.8
Change In Accounts Receivable	2.1	-1.5	-0.4	0.1	17.5	-16.4	0.2	80.0	-80.2	0.1
Change In Accounts Payable	2.9	0.3	-0.8	-1.4	0.8	0.6	-5.0	6.0	-1.7	1.6
Change In Inventories	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	2.1
Other Non-cash Items	-0.5	-0.7	-2.0	0.3	-1.5	-1.9	-0.5	-0.8	85.9	-1.8
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-25.9	-21.1

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Capital Expenditure	-4.6	-2.6	-3.5	-3.3	-2.5	-1.6	-12.1	-7.7	-4.3	-4.0	-5.0	-1.0	-3.0
Acquisitions	129.9	0.0	0.0	138.4	0.0	-2.5	-7.7	0.0	0.0	0.0	0.0	0.0	0.0
Investments	-489.4	-133.9	-465.7	-224.0	-54.8	-15.1	-70.4	-494.2	-333.2	-147.3	-112.4	-220.4	0.0
Sales of Investment	230.5	262.0	374.3	85.6	50.0	82.6	195.5	411.3	364.0	147.6	165.1	26.7	0.0
Other Investing Activities	-223.9	0.0	0.0	-138.4	0.0	2.5	7.7	0.2	0.0	0.0	-0.4	0.0	-0.3
Cash from Investing	-263.5	0.0	0.0	-141.6	-7.3	65.9	113.0	-90.5	26.5	-3.7	47.3	-194.8	-3.3

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	-0.6	-0.2	-1.1	-0.7	-0.2	-0.3	-1.0	-2.1	-0.8	-0.8
Acquisitions	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-27.6	157.5
Investments	-12.5	-6.6	-37.9	-76.9	-131.0	-40.8	-90.0	-203.9	-29.0	-166.5
Sales of Investment	60.6	41.7	40.9	118.8	104.0	105.4	55.0	109.9	56.6	9.0
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	27.6	-157.5
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	26.8	-158.3

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Debt Repaid	-4.2	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Debt Issued	29.4	43.7	23.4	-2.8	-21.1	-3.4	13.4	34.2	0.0	0.0	0.0	0.0	-2.9
Issuance of Common Stock	114.2	0.0	0.0	31.1	0.6	0.0	0.0	77.6	0.0	58.0	0.0	73.0	0.1
Repurchase of Common Stock	19.3	0.0	0.0	0.0	0.5	0.6	0.8	0.7	0.9	0.6	0.0	0.0	0.0
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Financing Activities	119.2	0.0	0.0	2.5	0.0	0.0	2.3	2.7	3.9	1.4	0.5	104.8	22.0
Cash from Financing	116.3	0.0	0.0	33.6	1.1	0.6	3.2	81.0	4.7	59.9	0.5	177.7	22.1

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	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Debt Issued	38.4	-1.8	-1.8	-1.7	-1.6	-1.6	-1.0	27.6	-0.7	-0.7
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.5	0.3
Repurchase of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.5	0.3
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	2.6	0.3

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Net Change in Cash		-168.2	-6.2	3.8	-30.1	-18.7	13.0	19.4	39.2	15.3	-5.1	5.3	24.3	6.9
Closing Cash Balance		76.1	68.0	74.2	70.4	100.5	119.2	106.2	86.8	47.6	31.5	36.6	31.3	7.0

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		17.3	1.2	-30.8	3.4	-41.2	36.4	-67.0	75.6	3.5	-179.0
Closing Cash Balance		68.0	45.1	46.8	77.6	74.2	115.4	79.0	146.0	68.8	66.9

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Free Cash Flow		-24.4	-135.1	-18.8	74.7	-15.0	-55.1	-108.8	40.9	-20.2	-65.3	-47.5	40.3	-14.9
Real Free Cash Flow		-37.9	-149.9	-33.6	63.5	-24.3	-66.5	-123.7	25.3	-35.9	-74.6	-53.8	36.2	-15.3

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		-30.9	-31.3	-34.4	-38.6	-14.7	-28.2	-32.5	56.6	-26.6	-21.8
Real Free Cash Flow		-34.4	-34.7	-38.5	-42.2	-18.4	-31.7	-36.6	53.1	-29.7	-24.7