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

XP Inc.

XP

Valuace

100

Růst

93

Zdraví

65

Cena

$ 19.04

-0.01 (-0.06%)

Návštěvnost webu

Zprávy společnosti

Výsledovka

Výsledovka

Rozvaha

Peněžní toky

V miliardách (USD)

Revenue		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
Total Revenues		18.36	18.24	19.87	6.53	6.51	6.20	5.02	3.60	2.28	1.42	0.76
Cost of Revenues		5.99	5.95	5.53	5.77	6.04	3.43	2.65	1.61	1.17	1.15	0.45
Gross Profit		12.36	12.29	1.89	0.76	0.47	2.77	2.37	1.99	1.11	0.27	0.31

Revenue		4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues		5.06	4.59	4.38	4.32	4.75	4.35	4.66	4.18	4.12	1.82
Cost of Revenues		1.65	1.51	1.42	1.41	1.12	1.59	1.16	1.67	1.25	1.52
Gross Profit		3.41	3.08	2.96	2.91	0.79	0.35	0.79	-0.04	2.87	0.31

Operating Income		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
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
Selling General & Admin Expenses		0.00	0.00	0.00	3.99	3.91	4.92	3.15	2.05	1.27	0.21	0.50
Depreciation & Amortization		0.30	0.30	0.27	0.25	0.21	0.23	0.14	0.09	0.05	0.03	0.02
Total Operating Expenses		6.41	6.37	5.81	0.76	3.89	4.66	2.88	1.89	1.26	0.24	0.50
Operating Income		5.95	5.91	-3.92	8.32	-3.41	-1.89	-0.51	0.01	-0.15	0.04	-0.19

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	1.12	1.11
Depreciation & Amortization		0.08	0.07	0.07	0.07	0.06	0.07	0.07	0.07	0.08	0.07
Total Operating Expenses		1.74	1.66	1.52	1.49	1.85	1.32	1.51	1.12	1.63	1.33
Operating Income		1.67	1.43	1.43	1.42	-1.06	-0.96	-0.72	-1.17	1.24	-1.01

Net Income		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
Interest Income		10.29	10.23	0.03	0.02	0.02	0.01	0.01	0.00	0.00	0.00	0.00
Interest Expense		0.62	0.61	0.78	0.62	0.40	0.14	0.05	0.08	0.07	0.06	0.00
Other Expense		-0.57	-0.57	8.90	-4.38	6.86	5.71	2.93	1.54	0.79	0.60	0.56
IBT		5.38	5.34	4.99	3.94	3.44	3.82	2.42	1.54	0.64	0.58	0.37
Income Tax Expense		0.28	0.27	0.47	0.04	-0.14	0.22	0.34	0.46	0.18	0.15	0.13
Net Income		5.10	5.07	4.51	3.90	3.58	3.59	2.08	1.09	0.47	0.41	0.24

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		2.54	2.52	2.57	2.65	0.03	0.00	0.00	0.00	0.02	0.00
Interest Expense		0.13	0.14	0.17	0.17	0.20	0.20	0.20	0.18	0.17	0.14
Other Expense		-0.11	-0.12	-0.16	-0.18	2.36	2.18	2.11	2.25	-1.17	-1.15
IBT		1.56	1.30	1.27	1.24	1.30	1.21	1.38	1.09	0.97	1.16
Income Tax Expense		0.26	0.00	0.00	0.03	0.12	0.03	0.27	0.06	-0.04	0.07
Net Income		1.32	1.29	1.27	1.22	1.18	1.19	1.12	1.03	1.04	1.09

Per Share Data		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
EPS		$0.00	$0.00	$0.00	$7.16	$6.44	$6.42	$3.76	$2.11	$0.84	$0.75	$0.44
EPS Diluted		$0.00	$0.00	$0.00	$7.16	$6.25	$6.26	$3.71	$2.11	$0.84	$0.75	$0.44
Shares Outstanding		0.52	0.53	0.55	0.54	0.56	0.56	0.55	0.51	0.55	0.55	0.55
Diluted Shares Outstanding		0.52	0.53	0.55	0.54	0.57	0.57	0.56	0.51	0.55	0.55	0.55

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	$1.90	$1.99
EPS Diluted		$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$1.88	$1.96
Shares Outstanding		0.52	0.53	0.53	0.54	0.54	0.55	0.55	0.55	0.55	0.55
Diluted Shares Outstanding		0.52	0.53	0.54	0.54	0.54	0.55	0.55	0.55	0.55	0.55

Current Assets		TTM	2024	2023	2022	2021	2020	2019	2018	2017
Cash And Equivalents		5.60	5.61	3.94	3.55	2.49	1.95	0.11	0.07	0.15
Short Term Investments		47.42	69.30	47.00	40.54	33.74	20.09	3.12	1.59	0.67
Total Cash & ST Investments		5.60	74.91	3.94	44.09	36.22	22.05	3.23	1.66	0.83
Accounts Receivable		27.39	35.20	0.00	22.83	13.44	4.55	0.71	0.40	0.17
Inventory		0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Other Current Assets		-32.99	47.95	0.00	0.93	0.00	0.00	0.00	0.00	0.07
Total Current Assets		125.33	158.06	3.94	67.86	53.65	27.99	4.03	2.16	1.06

Current Assets		2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Cash And Equivalents		12.09	8.23	5.61	4.63	5.60	3.94	3.94	3.82	2.92	3.09
Short Term Investments		64.36	62.94	69.30	61.33	47.42	46.25	47.00	47.33	42.34	33.62
Total Cash & ST Investments		76.45	71.17	74.91	65.96	53.02	50.19	3.94	51.15	45.26	36.71
Accounts Receivable		34.74	31.45	35.20	28.99	27.39	30.62	0.00	27.57	24.95	23.98
Inventory		0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.88	28.74	27.91
Other Current Assets		38.76	33.50	47.95	44.19	44.92	52.46	19.31	-75.77	0.87	0.84
Total Current Assets		149.95	136.12	158.06	139.14	125.33	133.27	99.72	79.64	71.08	61.53

Long-Term Assets		TTM	2024	2023	2022	2021	2020	2019	2018	2017
Net Property, Plant & Equipment		0.81	0.76	0.66	0.57	0.60	0.39	0.37	0.10	0.05
Goodwill		0.00	1.92	1.83	0.60	0.54	0.47	0.38	0.38	0.37
Intangible Assets		0.00	0.71	0.67	0.25	0.28	0.24	0.17	0.12	0.11
Long-Term Investments		144.08	157.65	117.46	107.39	71.79	58.82	34.22	13.08	4.74
Other Long-Term Assets		21.76	25.46	122.38	13.77	11.21	7.62	4.17	1.73	0.57
Total Long-Term Assets		171.81	189.39	245.10	124.18	85.69	68.04	39.60	15.56	6.07
Total Assets		297.14	347.46	249.04	192.03	139.34	96.03	43.62	17.72	7.14

Long-Term Assets		2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Net Property, Plant & Equipment		0.62	0.58	0.76	0.78	0.81	0.65	0.66	0.50	0.51	0.54
Goodwill		0.00	0.00	1.92	0.00	0.00	0.00	1.83	0.00	0.00	0.00
Intangible Assets		2.66	2.65	0.71	2.60	2.57	2.52	0.67	2.55	0.84	0.83
Long-Term Investments		184.12	172.57	157.65	145.70	144.08	121.45	199.60	122.69	126.44	110.10
Other Long-Term Assets		33.64	35.19	25.46	25.61	21.76	18.85	-55.55	26.02	30.38	19.86
Total Long-Term Assets		223.90	213.85	189.39	177.26	171.81	145.65	149.32	153.79	159.70	132.91
Total Assets		373.85	349.97	347.46	316.40	297.14	278.92	249.04	233.43	230.78	194.44

Current Liabilities		TTM	2024	2023	2022	2021	2020	2019	2018	2017
Accounts Payable		0.62	0.76	0.95	0.62	0.87	0.86	0.27	0.13	0.07
Short-Term Debt		72.22	81.84	35.54	33.66	26.28	31.84	15.64	6.76	0.64
Other Current Liabilities		50.72	112.14	89.28	64.27	23.28	21.82	9.12	5.45	3.12
Current Liabilities		137.78	196.14	126.33	98.54	75.41	54.95	25.37	12.34	3.90

Current Liabilities		2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Accounts Payable		0.72	0.87	0.76	0.81	0.62	0.95	0.95	0.60	0.63	0.59
Short-Term Debt		74.16	57.87	81.84	51.14	56.42	51.32	35.54	40.78	34.62	27.75
Other Current Liabilities		113.95	113.65	112.14	97.42	80.12	76.04	-37.05	-41.87	-35.69	-28.73
Current Liabilities		189.44	172.91	196.14	149.87	137.78	128.82	126.33	116.95	97.26	79.93

Long-Term Liabilities		TTM	2024	2023	2022	2021	2020	2019	2018	2017
Long-Term Debt		4.08	33.29	0.00	1.87	1.93	0.83	1.47	0.76	0.74
Capital Leases		0.15	0.00	0.18	0.00	0.00	0.00	0.37	0.00	0.00
Def. Tax Liability		0.20	0.27	0.09	0.11	0.03	0.01	0.01	0.01	0.01
Total Liabilities		277.18	327.41	229.59	174.99	124.92	85.13	36.47	15.63	5.98

Long-Term Liabilities		2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Long-Term Debt		0.00	3.50	33.29	0.00	0.00	0.00	131.12	1.26	0.00	0.00
Capital Leases		0.00	0.00	0.00	0.00	0.15	0.15	0.18	0.20	0.20	0.21
Def. Tax Liability		0.30	0.29	0.27	0.24	0.20	0.12	0.09	0.07	0.13	0.08
Total Liabilities		351.58	328.92	327.41	295.04	277.18	258.50	229.59	213.40	212.33	177.39

Total Common Equity		TTM	2024	2023	2022	2021	2020	2019	2018	2017
Common Stock		0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.93	0.25
Retained Earnings		2.15	0.00	19.45	0.00	0.00	0.00	0.00	0.00	0.00
Comprehensive Income		12.74	14.61	19.57	19.02	14.59	10.89	6.94	0.95	0.69
Total Common Equity		19.96	20.04	19.45	17.04	14.42	10.89	7.15	2.08	1.14

Total Common Equity		2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Common Stock		0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Retained Earnings		2.55	1.24	0.00	3.33	2.15	1.03	0.00	1.28	1.77	0.80
Comprehensive Income		15.17	14.88	14.61	18.14	19.18	19.52	13.15	18.85	9.80	19.15
Total Common Equity		22.26	21.04	20.04	21.35	19.96	20.42	19.45	20.01	18.44	17.04

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017
Total Debt		76.45	115.13	35.54	35.52	28.21	32.67	17.11	7.52	1.38
Book Value		19.96	20.05	19.45	17.04	14.42	10.90	7.16	2.09	1.15

Other		2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Total Debt		0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.01	0.01	0.01
Book Value		22.26	21.04	20.04	21.35	19.96	20.42	19.45	20.01	18.44	17.04

Cash Flow From Operating Activities		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
Net Income		4.36	5.17	4.99	3.94	3.44	3.82	2.42	1.54	0.64	0.58	0.37
Depreciation & Amortization		0.29	0.30	0.27	0.25	0.21	0.23	0.14	0.09	0.05	0.03	0.02
Stock-Based Compensation		0.43	0.39	0.42	0.37	0.58	0.56	0.23	0.01	0.00	0.00	0.00
Change Working Capital		9.99	6.82	4.18	3.59	-2.17	-8.58	-0.88	-5.13	-0.96	-0.17	-0.33
Change In Accounts Receivable		0.01	-0.64	-5.34	-0.05	-0.16	0.04	-0.05	-0.24	-0.09	-0.07	-0.04
Change In Accounts Payable		-0.01	0.00	-0.18	0.33	-0.31	-0.13	0.56	0.13	0.06	0.00	0.03
Change In Inventories		0.00	0.00	0.00	0.00	0.00	-0.70	20.30	6.40	0.00	0.03	-0.49
Other Non-cash Items		2.06	-0.64	1.33	-0.02	-0.27	0.18	0.06	0.08	-0.19	-0.17	-0.06
Cash from Operations		16.54	0.00	0.00	8.13	1.80	-4.02	1.51	1.53	-0.46	0.26	0.00

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		1.30	1.33	1.32	1.24	1.30	1.21	1.38	1.09	1.00	1.16
Depreciation & Amortization		0.10	0.08	0.08	0.07	0.06	0.07	0.07	0.07	0.08	0.07
Stock-Based Compensation		-0.01	0.13	0.13	0.17	0.06	0.14	0.07	0.15	0.09	0.13
Change Working Capital		-3.99	10.89	3.65	-3.71	1.54	3.69	3.77	-4.81	3.05	-2.94
Change In Accounts Receivable		-0.20	-1.13	-3.36	-0.16	-5.91	-1.53	3.11	-1.01	-0.08	0.08
Change In Accounts Payable		0.00	0.01	-0.15	0.00	-0.04	0.18	-0.33	0.01	0.34	-0.03
Change In Inventories		0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Other Non-cash Items		0.22	-0.12	-0.42	-0.40	0.86	-0.42	0.73	0.16	0.14	0.14
Cash from Operations		0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	4.13	-1.22

Cash Flow From Investing Activities		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
Capital Expenditure		-0.27	-0.21	-0.14	-0.07	-0.13	-0.35	-0.29	-0.16	-0.14	-0.05	-0.03
Acquisitions		-0.46	0.00	-1.39	0.77	-0.24	-0.80	-0.29	0.00	-0.01	-0.40	0.00
Investments		-31.95	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Sales of Investment		22.01	0.00	0.00	0.03	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Other Investing Activities		-0.84	0.00	0.00	-0.20	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Cash from Investing		-11.66	0.00	0.00	0.54	-0.37	-1.15	-0.58	-0.16	-0.15	-0.46	-0.03

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		-0.06	-0.09	-0.04	-0.02	-0.03	-0.05	-0.03	-0.03	0.05	-0.20
Acquisitions		0.00	-0.16	0.00	0.00	-0.04	-0.19	-0.50	-0.67	-0.07	0.77
Investments		0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-4.04	-8.33
Sales of Investment		0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.31	8.14
Other Investing Activities		0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-0.01	-0.14
Cash from Investing		0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-0.01	0.57

Cash Flow From Financing Activities		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
Debt Repaid		-2.97	0.00	0.00	0.07	-0.28	-0.25	-0.62	-0.14	-0.69	0.00	0.00
Debt Issued		44.80	115.13	79.59	0.09	7.59	-4.20	16.17	9.73	6.83	1.38	0.00
Issuance of Common Stock		0.00	0.00	0.00	0.00	0.00	1.13	1.41	0.00	0.00	0.00	0.00
Repurchase of Common Stock		-1.25	-1.90	-1.35	-0.92	-1.81	0.00	0.00	0.00	0.00	0.00	0.00
Dividends Paid		-3.54	0.00	0.00	-3.54	0.00	0.00	0.00	-0.50	-0.33	-0.19	-0.17
Other Financing Activities		-0.01	0.00	0.00	-0.01	1.89	5.76	0.00	4.87	1.39	0.77	0.26
Cash from Financing		-4.34	0.00	0.00	-4.39	-0.20	6.64	0.79	4.23	0.38	0.58	0.08

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	0.39	1.36
Debt Issued		0.00	74.16	12.79	-53.76	64.00	-5.28	5.10	-10.48	21.41	7.51
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		-0.85	-0.13	-0.42	-0.50	-0.11	0.00	-1.24	-0.01	0.00	0.00
Dividends Paid		0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-1.96	-1.58
Other Financing Activities		0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Cash from Financing		0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-1.58	-0.22

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
Net Change in Cash		-0.79	6.31	3.70	4.24	1.22	1.09	1.77	0.26	-0.21	0.40	0.05
Closing Cash Balance		5.60	19.22	12.91	9.21	4.97	3.75	2.66	0.89	0.63	0.84	0.44

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		-5.35	10.40	3.94	-2.68	1.47	3.34	3.01	-4.12	2.52	-0.86
Closing Cash Balance		19.22	24.57	14.17	10.23	12.91	11.44	8.10	5.09	9.21	6.69

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
Free Cash Flow		16.27	11.84	10.85	7.93	1.68	-4.37	1.22	1.37	-0.59	0.21	-0.03
Real Free Cash Flow		15.84	11.44	10.43	7.57	1.09	-4.93	0.99	1.36	-0.59	0.21	-0.03

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		-2.44	12.15	4.65	-2.65	3.79	4.57	5.94	-3.39	4.18	-1.42
Real Free Cash Flow		-2.44	12.01	4.52	-2.82	3.73	4.43	5.87	-3.54	4.09	-1.54

Akciový screener

Kalendář zisků

Super investoři

Porovnání akcií