Winmark Corporation
Winmark Corporation
WINA
Valuace
8
Růst
41
Zdraví
75
Cena
$ 435.84
Dnes
-11.00 (-2.44%)

Výsledovka

Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
Revenue TTM 2025202420232022202120202019201820172016201520142013201220112010
Total Revenues86.186.181.383.281.478.266.173.372.569.766.669.461.255.751.951.341.2
Cost of Revenues3.13.13.44.94.74.84.74.54.75.74.48.44.33.84.42.43.9
Gross Profit83.083.077.978.476.773.461.368.867.864.062.261.056.951.947.549.037.3
Revenue 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Total Revenues21.122.620.421.919.521.520.120.120.022.3
Cost of Revenues0.80.70.80.90.80.70.91.11.10.9
Gross Profit20.322.019.721.018.720.819.319.018.921.4
Operating Income TTM 2025202420232022202120202019201820172016201520142013201220112010
R&D Expenses0.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0
Selling General & Admin Expenses0.00.00.025.123.222.321.225.726.025.323.824.123.822.220.324.218.6
Depreciation & Amortization1.11.11.11.11.00.70.00.10.30.40.40.40.40.40.40.50.5
Total Operating Expenses28.428.424.925.123.122.121.125.726.125.323.923.923.922.220.224.118.8
Operating Income54.654.652.953.353.651.340.243.141.838.838.337.133.129.827.324.818.5
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 Expenses0.00.00.00.00.00.00.00.06.46.2
Depreciation & Amortization0.40.30.10.30.30.30.30.30.30.3
Total Operating Expenses7.37.06.67.46.05.96.26.86.46.2
Operating Income13.014.913.113.612.814.913.012.212.515.1
Net Income TTM 2025202420232022202120202019201820172016201520142013201220112010
Interest Income0.40.01.21.20.10.00.00.10.00.00.00.00.00.00.10.00.3
Interest Expense2.42.42.93.12.91.51.71.72.52.42.41.90.50.20.30.11.0
Other Expense-1.5-1.5-1.7-1.9-2.8-1.5-1.7-1.70.0-2.4-2.4-1.9-0.5-0.2-3.8-1.4-0.3
IBT53.153.151.251.450.849.938.541.539.336.435.935.232.629.623.223.417.6
Income Tax Expense11.511.511.311.211.49.98.79.39.211.913.713.412.511.410.29.37.2
Net Income41.741.740.040.239.439.929.832.130.124.622.221.820.118.212.914.110.3
Net Income TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Interest Income0.00.00.30.10.30.40.30.20.40.4
Interest Expense0.60.60.60.60.70.70.70.70.80.8
Other Expense-0.3-0.3-0.4-0.5-0.4-0.3-0.4-0.5-0.4-0.4
IBT12.714.612.713.112.414.612.611.712.114.7
Income Tax Expense2.73.52.13.22.83.52.12.82.43.6
Net Income10.011.110.610.09.611.110.48.89.711.1
Per Share Data TTM 2025202420232022202120202019201820172016201520142013201220112010
EPS$0.00$0.00$0.00$11.55$11.30$10.87$8.02$8.37$7.77$6.06$5.39$4.89$3.96$3.60$2.57$2.83$2.05
EPS Diluted$0.00$0.00$0.00$11.04$10.97$10.48$7.72$7.84$7.26$5.66$5.13$4.69$3.85$3.48$2.47$2.69$1.98
Shares Outstanding3.63.53.53.53.53.73.73.83.94.14.14.55.15.15.05.05.0
Diluted Shares Outstanding3.73.73.73.63.63.83.94.14.14.34.34.75.25.25.25.25.2
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$2.78$3.20
EPS Diluted$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$2.64$3.05
Shares Outstanding3.63.63.53.53.53.53.53.53.53.5
Diluted Shares Outstanding3.73.73.73.73.73.73.73.73.73.7
Current Assets TTM 202420232022202120202019201820172016201520142013201220112010
Cash And Equivalents29.412.213.413.611.46.725.12.51.11.31.02.110.62.29.02.3
Short Term Investments0.00.00.10.32.98.712.818.515.317.218.020.318.013.512.814.0
Total Cash & ST Investments29.412.213.414.014.315.337.921.016.418.519.022.428.615.821.816.3
Accounts Receivable2.31.41.52.01.81.82.22.14.03.24.75.51.42.61.42.1
Inventory0.30.40.40.80.30.10.10.10.10.10.00.10.10.10.10.1
Other Current Assets1.01.31.61.91.01.01.01.00.91.10.70.50.60.40.40.4
Total Current Assets33.015.416.718.117.418.341.224.321.422.824.428.430.718.923.718.9
Current Assets 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Cash And Equivalents39.728.821.812.237.229.422.913.440.632.3
Short Term Investments0.00.00.00.00.00.00.00.10.10.1
Total Cash & ST Investments39.728.821.812.237.229.422.913.440.732.4
Accounts Receivable1.72.22.61.41.62.31.71.61.81.6
Inventory0.30.40.30.40.40.30.40.40.30.4
Other Current Assets1.40.91.01.31.31.01.31.61.11.4
Total Current Assets43.132.225.815.440.533.026.316.743.835.8
Long-Term Assets TTM 202420232022202120202019201820172016201520142013201220112010
Net Property, Plant & Equipment3.93.54.14.45.05.66.40.90.50.81.11.41.41.21.51.8
Goodwill0.60.60.60.60.60.60.60.60.60.60.00.00.00.00.00.0
Intangible Assets2.82.63.03.30.00.00.00.00.00.00.00.00.00.00.00.0
Long-Term Investments0.00.00.00.00.24.612.520.525.924.421.224.220.322.721.920.8
Other Long-Term Assets0.50.50.50.40.40.40.5-1,147.8-1,956.5-3,331.90.60.70.70.70.70.7
Total Long-Term Assets11.711.512.212.49.513.120.622.427.025.823.026.322.424.624.123.2
Total Assets44.726.829.030.526.931.361.846.748.448.647.454.753.043.547.742.1
Long-Term Assets 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Net Property, Plant & Equipment3.23.33.43.53.73.94.04.14.24.2
Goodwill0.60.60.60.60.60.60.60.60.60.6
Intangible Assets2.42.52.62.62.72.82.93.03.13.2
Long-Term Investments0.00.00.00.00.00.00.03.00.00.0
Other Long-Term Assets0.50.50.50.50.50.50.5-2.50.50.5
Total Long-Term Assets10.711.011.311.511.411.712.112.211.711.8
Total Assets53.743.237.126.852.044.738.329.055.547.7
Current Liabilities TTM 202420232022202120202019201820172016201520142013201220112010
Accounts Payable1.51.61.72.12.11.81.01.42.11.71.62.02.42.21.51.3
Short-Term Debt4.80.04.24.24.25.36.46.33.82.02.018.70.411.74.30.0
Other Current Liabilities3.51.94.52.62.02.62.83.11.81.81.96.25.44.80.814.0
Current Liabilities11.55.110.510.610.011.411.912.59.57.47.529.010.520.57.815.3
Current Liabilities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Accounts Payable1.41.21.51.61.61.51.31.71.71.6
Short-Term Debt0.00.00.00.03.54.24.24.24.24.2
Other Current Liabilities4.24.13.61.93.84.14.74.54.04.3
Current Liabilities7.27.09.75.110.511.514.410.511.611.8
Long-Term Liabilities TTM 202420232022202120202019201820172016201520142013201220112010
Long-Term Debt62.763.068.673.448.223.528.628.365.443.364.30.00.30.20.00.0
Capital Leases3.43.13.74.34.87.09.45.71.70.00.00.30.71.10.00.0
Def. Tax Liability3.40.00.00.00.00.00.01.12.03.33.61.31.42.62.40.7
Total Liabilities86.977.988.192.166.042.749.451.579.156.478.133.114.925.612.619.1
Long-Term Liabilities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Long-Term Debt62.662.762.963.065.766.267.468.669.871.0
Capital Leases2.62.82.93.13.33.43.63.73.94.0
Def. Tax Liability0.00.00.00.00.00.00.00.00.00.0
Total Liabilities80.180.083.077.985.786.990.988.190.191.3
Total Common Equity TTM 202420232022202120202019201820172016201520142013201220112010
Common Stock11.414.87.81.80.09.311.94.41.53.00.40.42.90.0629.80.0
Retained Earnings-53.6-65.8-66.9-63.4-39.1-20.70.5-9.2-32.2-10.8-31.021.235.217.934.522.5
Comprehensive Income0.00.00.00.00.00.00.0-4.10.00.00.00.00.00.00.00.0
Total Common Equity-42.2-51.0-59.2-61.6-39.1-11.412.4-4.8-30.7-7.9-30.721.638.117.935.123.0
Total Common Equity 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Common Stock17.815.013.114.811.911.48.37.86.45.7
Retained Earnings-44.1-51.9-59.1-65.8-45.7-53.6-60.9-66.9-41.0-49.3
Comprehensive Income0.00.00.00.00.00.00.00.00.00.0
Total Common Equity-26.3-36.8-45.9-51.0-33.7-42.2-52.6-59.2-34.6-43.6
Other TTM 202420232022202120202019201820172016201520142013201220112010
Total Debt71.063.072.877.652.428.835.034.669.245.366.318.80.711.90.00.0
Book Value-42.2-51.0-59.2-61.6-39.1-11.412.4-4.8-30.7-7.9-30.721.638.117.935.123.0
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 Value-26.3-36.8-45.9-51.0-33.7-42.2-52.6-59.2-34.6-43.6
Cash Flow From Operating Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Net Income40.141.740.040.239.439.929.832.130.124.622.221.820.118.212.914.110.3
Depreciation & Amortization1.10.70.81.10.90.70.90.70.30.40.40.40.40.40.40.50.5
Stock-Based Compensation2.02.32.02.01.71.41.31.72.02.01.81.71.41.20.90.80.7
Change Working Capital-1.0-1.6-2.00.2-2.3-4.5-3.3-3.11.6-1.32.20.5-3.92.70.80.70.1
Change In Accounts Receivable-0.5-0.10.10.5-0.30.50.1-0.10.2-0.3-0.1-0.1-0.10.00.1317.6-0.4
Change In Accounts Payable-0.20.1-0.2-0.40.00.30.8-0.3-0.70.40.0-0.3-0.50.20.70.2-0.1
Change In Inventories0.20.00.00.4-0.4-0.20.00.00.00.00.00.00.00.00.00.00.0
Other Non-cash Items2.62.01.61.14.412.215.721.00.10.9-0.60.0-0.1-0.43.61.5-0.2
Cash from Operations42.40.00.044.043.848.343.250.634.925.225.722.318.021.618.220.612.4
Cash Flow From Operating Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Net Income10.011.110.610.09.611.110.48.89.711.1
Depreciation & Amortization0.00.30.10.30.30.30.30.30.30.3
Stock-Based Compensation0.00.60.50.50.50.50.50.50.50.5
Change Working Capital-2.50.0-3.44.3-1.90.2-4.03.8-0.90.2
Change In Accounts Receivable0.20.10.9-1.30.40.00.2-0.20.3-0.8
Change In Accounts Payable0.30.2-0.40.00.00.10.2-0.40.00.1
Change In Inventories-0.10.10.00.10.0-0.20.20.0-0.10.2
Other Non-cash Items1.40.11.10.0159,400.80.00.90.01.10.0
Cash from Operations0.00.00.00.00.00.00.00.08.812.1
Cash Flow From Investing Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Capital Expenditure-0.5-0.2-0.2-0.4-3.7-0.3-4.2-9.2-23.8-25.5-26.3-22.3-28.0-21.1-24.0-20.5-15.7
Acquisitions0.00.00.00.00.00.00.00.00.00.00.00.00.00.06,884.9230.00.0
Investments0.00.00.00.00.00.00.00.00.00.00.0-0.1-0.6-1.4-0.6-3.0-0.6
Sales of Investment0.00.00.00.00.00.00.00.0215.80.20.10.30.90.818.421.31.6
Other Investing Activities0.00.00.00.00.00.00.00.0-191.525.323.026.620.717.8-6,884.9-230.020.0
Cash from Investing-0.50.00.0-0.4-3.7-0.3-4.2-9.20.50.1-3.24.5-7.1-4.0-6.1-2.35.4
Cash Flow From Investing Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Capital Expenditure0.0-0.1-0.1-0.10.00.0-0.1-0.1-0.1-0.2
Acquisitions0.00.00.00.00.00.00.00.00.00.0
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 Activities0.00.00.00.00.00.00.00.00.00.0
Cash from Investing0.00.00.00.00.00.00.00.0-0.1-0.2
Cash Flow From Financing Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Debt Repaid-4.30.00.0-4.3-8.0-4.3-50.4-22.1-46.0-42.2-39.8-39.4-15.4-12.8-14.3-11.8-41.2
Debt Issued0.063.0-9.7-0.533.127.844.222.411.466.118.887.033.51.626.211.841.2
Issuance of Common Stock3.70.00.04.04,751,700.00.00.00.010.10.020.187.634.36.00.00.020.4
Repurchase of Common Stock0.0-2.40.0-49,119,800.0-49.1-44.2-49.0-24.0-1.8-49.9-1.6-74.9-11.6-1.9-7.2-3.5-4.0
Dividends Paid-44.40.00.0-43.7-19.3-33.2-14.2-3.4-2.2-1.8-1.5-1.2-26.9-1.0-26.1-0.5-0.3
Other Financing Activities3.70.00.04.0-4,751,661.538.356.030.75.968.50.60.00.10.428.84.30.1
Cash from Financing-44.90.00.0-43.9-37.9-43.3-57.6-18.9-34.0-25.4-22.2-27.9-19.5-9.2-18.8-11.6-25.0
Cash Flow From Financing Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Debt Repaid0.00.00.00.00.00.00.00.0-1.1-1.1
Debt Issued62.6-0.2-0.2-0.2-6.1-1.2-1.2-1.80.5-0.1
Issuance of Common Stock0.00.00.00.00.00.00.00.00.90.2
Repurchase of Common Stock0.00.0-0.2-2.20.00.00.00.00.00.0
Dividends Paid0.00.00.00.00.00.00.00.0-35.7-2.8
Other Financing Activities0.00.00.00.00.00.00.00.00.90.2
Cash from Financing0.00.00.00.00.00.00.00.0-35.9-3.7
Cash position TTM 2025202420232022202120202019201820172016201520142013201220112010
Net Change in Cash-3.0-1.9-1.1-0.32.24.8-18.522.61.4-0.20.2-1.1-8.68.4-6.86.8-7.2
Closing Cash Balance29.410.512.313.413.711.46.725.22.61.11.31.02.110.62.29.02.3
Cash position 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Net Change in Cash-29.410.97.09.6-25.07.96.59.5-27.28.2
Closing Cash Balance10.539.928.922.012.337.329.422.913.440.6
Free Cash Flow TTM 2025202420232022202120202019201820172016201520142013201220112010
Free Cash Flow42.044.742.043.640.148.139.141.511.1-0.3-0.60.0-10.00.5-5.80.0-3.3
Real Free Cash Flow40.042.440.041.738.546.637.739.89.2-2.3-2.4-1.7-11.4-0.6-6.7-0.7-4.0
Free Cash Flow 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Free Cash Flow8.512.29.015.08.312.18.113.38.711.9
Real Free Cash Flow8.511.68.514.57.711.67.712.88.211.4
Akciový screener
Kalendář zisků
Super investoři
Porovnání akcií
preloader