Warrior Met Coal, Inc.
HCC
Souhrn
Výkazy
Ukazatele
Profil
Držitelé
Návštěvnost webu
Konkurence
Zprávy společnosti
Profil
Společnost Warrior Met Coal, Inc. vyrábí a vyváží netepelné metalurgické uhlí pro ocelářský průmysl. Provozuje dvě podzemní doly v Alabamě. Společnost prodává své metalurgické uhlí zákaznické základně výrobců oceli z vysokých pecí se sídlem především v Evropě, Jižní Americe a Asii. Prodává rovněž zemní plyn, který se získává jako vedlejší produkt při těžbě uhlí. Warrior Met Coal, Inc. byl založen v roce 2015 a sídlí v Brookwoodu v Alabamě.
Sektor
Energy
Odvětví
Coal
Počet zaměstnanců
1336
Založení
2017-04-13
Podobné společnosti
$ 30.28
- $ 0.11
$ 24.41
+ $ 0.01
$ 36.51
+ $ 0.06
$ 4.15
+ $ 0.18
$ 30.97
+ $ 0.76
$ 165.97
- $ 3.36
$ 27.90
- $ 0.54
Zahraniční články
Výsledovka
Rozvaha
Peněžní toky
Výsledovka
Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
| Revenue | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenues | 1,309.3 | 1,310.0 | 1,525.2 | 1,676.6 | 1,738.7 | 1,059.2 | 782.7 | 1,268.3 | 1,378.0 | 1,169.1 | 0.0 | 544.7 | |
| Cost of Revenues | 580.5 | 27.7 | 45.4 | 1,075.1 | 737.7 | 583.2 | 658.9 | 750.6 | 726.8 | 621.0 | 0.0 | 629.0 | |
| Gross Profit | 728.9 | 1,282.4 | 1,479.8 | 601.5 | 1,001.1 | 476.0 | 123.8 | 517.7 | 651.2 | 548.1 | 0.0 | -84.3 |
| Revenue | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenues | 384.0 | 327.9 | 297.5 | 299.9 | 297.5 | 327.7 | 396.5 | 503.5 | 363.8 | 423.5 | |
| Cost of Revenues | 4.0 | 290.7 | 277.9 | 7.9 | 283.9 | 277.1 | 310.1 | 335.6 | 217.1 | 304.3 | |
| Gross Profit | 379.9 | 37.2 | 19.6 | 292.1 | 13.5 | 50.6 | 86.4 | 167.9 | 146.7 | 119.2 |
| Operating Income | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| R&D Expenses | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Selling General & Admin Expenses | 0.0 | 0.0 | 0.0 | 51.8 | 48.8 | 35.6 | 32.9 | 37.0 | 36.6 | 36.5 | 0.0 | 69.8 | |
| Depreciation & Amortization | 143.5 | 190.3 | 159.4 | 131.5 | 162.2 | 198.0 | 118.1 | 120.1 | 97.2 | 75.4 | 0.0 | 123.6 | |
| Total Operating Expenses | 683.9 | 1,236.7 | 1,224.9 | 51.8 | 176.2 | 177.0 | 151.0 | 134.3 | 133.8 | 111.9 | 0.0 | 193.5 | |
| Operating Income | 45.0 | 45.7 | 254.9 | 541.4 | 801.4 | 243.8 | -23.6 | 383.4 | 508.3 | 423.4 | 0.0 | -319.5 |
| 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 | 0.0 | 0.0 | ||
| Selling General & Admin Expenses | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 13.0 | 11.1 | ||
| Depreciation & Amortization | 56.4 | 44.9 | 43.3 | -1.1 | 39.2 | 36.6 | 38.2 | 40.0 | 26.9 | 35.0 | ||
| Total Operating Expenses | 345.3 | 17.2 | 11.9 | 309.5 | 17.7 | 11.5 | 15.5 | 18.9 | 13.0 | 11.1 | ||
| Operating Income | 34.6 | 20.0 | 7.7 | -17.4 | -4.2 | 39.1 | 70.9 | 149.1 | 133.6 | 107.8 |
| Net Income | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest Income | 18.5 | 18.5 | 33.0 | 40.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Interest Expense | 9.7 | 9.7 | 4.3 | 18.0 | 19.0 | 35.4 | 32.3 | 29.3 | 37.3 | 6.9 | 0.0 | 51.1 | |
| Other Expense | 9.4 | 8.7 | 28.8 | 10.0 | -18.3 | -43.8 | -32.3 | -16.3 | -9.1 | -12.9 | 0.0 | -22.6 | |
| IBT | 54.4 | 54.4 | 283.7 | 551.4 | 783.1 | 200.0 | -55.9 | 367.1 | 471.0 | 416.5 | 0.0 | -351.4 | |
| Income Tax Expense | -2.6 | -2.6 | 33.1 | 72.8 | 141.8 | 49.1 | -20.1 | 65.4 | -225.8 | -38.6 | 0.0 | -40.8 | |
| Net Income | 57.0 | 57.0 | 250.6 | 478.6 | 641.3 | 150.9 | -35.8 | 301.7 | 696.8 | 455.0 | 0.0 | -310.6 |
| 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 | 3.7 | 4.4 | 5.1 | 5.3 | 7.0 | 8.7 | 9.2 | 8.2 | 7.8 | 7.3 | ||
| Interest Expense | 2.4 | 2.3 | 2.9 | 2.1 | 0.8 | 1.4 | 0.9 | 1.1 | 0.0 | 7.3 | ||
| Other Expense | 1.2 | 2.8 | 2.2 | 3.2 | 6.2 | 7.3 | 8.3 | 7.0 | 7.7 | -5.5 | ||
| IBT | 35.9 | 22.9 | 9.9 | -14.2 | 2.0 | 46.4 | 79.2 | 156.1 | 141.2 | 102.2 | ||
| Income Tax Expense | 12.9 | -13.7 | 4.3 | -6.0 | 0.8 | 4.6 | 8.5 | 19.1 | 12.4 | 16.8 | ||
| Net Income | 23.0 | 36.6 | 5.6 | -8.2 | 1.1 | 41.8 | 70.7 | 137.0 | 128.9 | 85.4 |
| Per Share Data | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| EPS | $0.00 | $0.00 | $0.00 | $9.21 | $12.42 | $2.94 | $-0.70 | $5.87 | $13.19 | $8.62 | $0.00 | $-5.90 | |
| EPS Diluted | $0.00 | $0.00 | $0.00 | $9.20 | $12.40 | $2.93 | $-0.70 | $5.86 | $13.17 | $8.62 | $0.00 | $-5.90 | |
| Shares Outstanding | 52.6 | 52.6 | 52.3 | 52.0 | 51.6 | 51.4 | 51.2 | 51.4 | 52.8 | 52.8 | 52.7 | 52.7 | |
| Diluted Shares Outstanding | 52.7 | 52.6 | 52.3 | 52.0 | 51.7 | 51.4 | 51.2 | 51.5 | 52.9 | 52.8 | 52.7 | 52.7 |
| 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 | $2.48 | $1.64 | ||
| EPS Diluted | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $2.47 | $1.64 | ||
| Shares Outstanding | 52.6 | 52.6 | 52.6 | 52.5 | 52.3 | 52.3 | 52.3 | 52.2 | 52.0 | 52.0 | ||
| Diluted Shares Outstanding | 52.7 | 52.7 | 52.6 | 52.5 | 52.4 | 52.4 | 52.4 | 52.2 | 52.1 | 52.1 |
| Current Assets | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Equivalents | 709.0 | 491.5 | 738.2 | 829.5 | 395.8 | 211.9 | 193.4 | 205.6 | 35.5 | 150.0 | 79.8 | |
| Short Term Investments | 9.3 | 14.6 | 9.0 | 8.6 | 8.5 | 8.5 | 14.7 | 17.5 | 17.5 | 17.5 | 0.0 | |
| Total Cash & ST Investments | 718.3 | 506.2 | 747.2 | 838.1 | 404.3 | 220.4 | 208.1 | 223.1 | 53.0 | 167.5 | 79.8 | |
| Accounts Receivable | 182.7 | 141.6 | 110.4 | 181.0 | 163.2 | 128.4 | 138.1 | 189.4 | 161.6 | 71.8 | 28.4 | |
| Inventory | 173.9 | 207.6 | 183.9 | 154.0 | 59.6 | 118.7 | 97.9 | 56.7 | 54.3 | 39.4 | 51.6 | |
| Other Current Assets | 34.9 | 31.7 | 27.6 | 5.1 | 5.8 | 6.2 | 4.2 | 2.5 | 2.1 | 0.8 | 4.6 | |
| Total Current Assets | 1,109.8 | 887.1 | 1,069.2 | 1,173.1 | 627.2 | 467.5 | 444.0 | 469.2 | 268.9 | 290.8 | 193.9 |
| 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 | 336.3 | 383.3 | 454.9 | 491.5 | 583.2 | 709.0 | 693.9 | 738.2 | 686.8 | 827.4 | |
| Short Term Investments | 56.2 | 47.8 | 33.1 | 14.6 | 9.4 | 9.3 | 9.1 | 9.0 | 8.9 | 8.8 | |
| Total Cash & ST Investments | 392.5 | 431.1 | 488.0 | 506.2 | 592.6 | 718.3 | 703.0 | 747.2 | 695.7 | 836.2 | |
| Accounts Receivable | 145.1 | 206.7 | 209.9 | 141.6 | 188.3 | 217.6 | 250.6 | 110.4 | 268.1 | 207.5 | |
| Inventory | 219.1 | 214.9 | 197.6 | 207.6 | 191.3 | 173.9 | 165.7 | 183.9 | 108.8 | 137.9 | |
| Other Current Assets | 45.4 | 0.0 | 0.0 | 31.7 | 0.0 | 0.0 | 0.0 | 27.6 | 31.6 | 34.4 | |
| Total Current Assets | 802.0 | 852.7 | 895.5 | 887.1 | 972.1 | 1,109.8 | 1,119.3 | 1,069.2 | 1,104.2 | 1,216.1 |
| Long-Term Assets | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Property, Plant & Equipment | 1,424.5 | 1,549.5 | 1,260.1 | 827.6 | 696.6 | 738.0 | 716.3 | 660.7 | 666.7 | 640.2 | 572.9 | |
| Goodwill | 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 | |
| Long-Term Investments | 0.0 | 44.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Other Long-Term Assets | 21.0 | 107.2 | 22.0 | 19.8 | 15.1 | 14.1 | 29.6 | 42.3 | 57.4 | 16.7 | 35.3 | |
| Total Long-Term Assets | 1,451.1 | 1,704.5 | 1,287.9 | 855.0 | 837.0 | 926.5 | 900.2 | 925.9 | 724.4 | 656.9 | 608.2 | |
| Total Assets | 2,560.9 | 2,591.5 | 2,357.1 | 2,028.1 | 1,464.2 | 1,393.9 | 1,344.3 | 1,395.0 | 993.3 | 947.6 | 802.1 |
| 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 | 1,839.3 | 1,744.2 | 1,665.8 | 1,621.7 | 1,513.5 | 1,424.5 | 1,331.8 | 1,260.1 | 1,089.5 | 1,001.8 | |
| 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 | 9.8 | 10.1 | 24.6 | 44.6 | 49.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Other Long-Term Assets | 28.2 | 35.1 | 34.5 | 34.9 | 39.7 | 21.0 | 21.8 | 22.0 | 18.5 | 19.0 | |
| Total Long-Term Assets | 1,880.8 | 1,792.7 | 1,728.4 | 1,704.5 | 1,608.3 | 1,451.1 | 1,359.3 | 1,287.9 | 1,115.0 | 1,028.0 | |
| Total Assets | 2,682.8 | 2,645.4 | 2,623.9 | 2,591.5 | 2,580.4 | 2,560.9 | 2,478.6 | 2,357.1 | 2,219.2 | 2,244.1 |
| Current Liabilities | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Accounts Payable | 65.5 | 40.2 | 36.2 | 39.0 | 33.8 | 59.1 | 46.4 | 33.6 | 28.1 | 6.0 | 13.8 | |
| Short-Term Debt | 12.6 | 13.2 | 22.9 | 24.1 | 23.6 | 14.4 | 10.1 | 0.8 | 3.0 | 2.8 | 0.0 | |
| Other Current Liabilities | 96.2 | 115.7 | 87.8 | 82.4 | 9.8 | 10.7 | 6.6 | 7.7 | 10.5 | 5.3 | 50.6 | |
| Current Liabilities | 174.3 | 170.4 | 147.7 | 153.1 | 122.1 | 170.3 | 129.0 | 124.4 | 108.2 | 64.6 | 64.4 |
| Current Liabilities | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Accounts Payable | 46.2 | 62.1 | 57.3 | 40.2 | 45.1 | 65.5 | 43.2 | 36.2 | 44.0 | 32.8 | |
| Short-Term Debt | 25.2 | 24.9 | 12.9 | 13.2 | 13.5 | 12.6 | 11.4 | 22.9 | 27.4 | 42.3 | |
| Other Current Liabilities | 123.0 | 98.6 | 104.2 | 115.7 | 108.7 | 96.2 | 108.5 | 87.8 | 72.6 | 49.1 | |
| Current Liabilities | 194.4 | 185.6 | 174.4 | 170.4 | 167.3 | 174.3 | 163.0 | 147.7 | 144.0 | 124.2 |
| Long-Term Liabilities | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Long-Term Debt | 153.3 | 159.8 | 161.8 | 311.6 | 368.2 | 404.0 | 364.7 | 468.2 | 342.9 | 3.7 | 0.0 | |
| Capital Leases | 5.0 | 19.4 | 20.2 | 33.1 | 52.1 | 38.5 | 35.7 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Def. Tax Liability | 80.9 | 63.8 | 74.5 | 23.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | 1.9 | 2.4 | |
| Total Liabilities | 512.5 | 500.7 | 482.6 | 580.6 | 592.2 | 668.7 | 578.7 | 682.4 | 580.3 | 194.7 | 1,623.0 |
| 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 | 211.4 | 210.8 | 159.4 | 159.8 | 156.9 | 158.3 | 160.9 | 161.8 | 162.7 | 303.1 | |
| Capital Leases | 0.0 | 81.8 | 18.5 | 19.4 | 16.9 | 17.6 | 19.1 | 20.2 | 23.5 | 29.0 | |
| Def. Tax Liability | 49.8 | 60.5 | 57.4 | 63.8 | 70.7 | 80.9 | 77.4 | 74.5 | 75.2 | 61.0 | |
| Total Liabilities | 564.8 | 565.1 | 547.1 | 500.7 | 493.6 | 512.5 | 500.4 | 482.6 | 474.0 | 582.8 |
| Total Common Equity | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Common Stock | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 802.6 | 0.0 | |
| Retained Earnings | 1,816.6 | 1,851.0 | 1,645.1 | 1,227.6 | 666.0 | 525.5 | 571.7 | 510.3 | 82.5 | -49.7 | 0.0 | |
| Comprehensive Income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -208.2 | -125.9 | -45.4 | -790.6 | |
| Total Common Equity | 2,048.4 | 2,090.8 | 1,874.4 | 1,447.5 | 872.0 | 725.2 | 765.6 | 712.6 | 413.0 | 753.0 | -820.9 |
| 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 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | |
| Retained Earnings | 1,872.0 | 1,839.6 | 1,838.3 | 1,851.0 | 1,854.1 | 1,816.6 | 1,751.5 | 1,645.1 | 1,520.0 | 1,438.3 | |
| Comprehensive Income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Total Common Equity | 2,118.0 | 2,080.3 | 2,076.8 | 2,090.8 | 2,086.8 | 2,048.4 | 1,978.2 | 1,874.4 | 1,745.2 | 1,661.3 |
| Other | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Debt | 170.9 | 173.0 | 173.2 | 335.7 | 391.9 | 418.4 | 374.9 | 469.0 | 345.9 | 6.6 | 0.0 | |
| Book Value | 2,048.4 | 2,090.8 | 1,874.4 | 1,447.5 | 872.0 | 725.2 | 765.6 | 712.6 | 413.0 | 753.0 | -820.9 |
| 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 | 2,118.0 | 2,080.3 | 2,076.8 | 2,090.8 | 2,086.8 | 2,048.4 | 1,978.2 | 1,874.4 | 1,745.2 | 1,661.3 |
| Cash Flow From Operating Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2015 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | 422.0 | 57.0 | 250.6 | 478.6 | 641.3 | 150.9 | -35.8 | 301.7 | 696.8 | 455.0 | -310.6 | |
| Depreciation & Amortization | 89.7 | 1.6 | 159.4 | 2.1 | 3.2 | -58.5 | 118.1 | 97.3 | 97.2 | 75.4 | 123.6 | |
| Stock-Based Compensation | 20.1 | 20.0 | 22.1 | 18.2 | 17.6 | 9.4 | 7.6 | 5.8 | 6.4 | 4.2 | 4.0 | |
| Change Working Capital | 14.4 | -30.0 | -60.0 | 5.7 | -83.2 | -15.7 | 38.6 | 56.3 | -0.5 | -102.2 | 91.4 | |
| Change In Accounts Receivable | 32.7 | -40.7 | -31.2 | 53.6 | -29.7 | -38.9 | 16.2 | 38.9 | -20.7 | -51.9 | 46.9 | |
| Change In Accounts Payable | 27.9 | 30.9 | -2.6 | 0.2 | -5.4 | -20.3 | 15.4 | 13.4 | 5.1 | 14.4 | 16.7 | |
| Change In Inventories | -31.4 | -28.3 | -18.5 | -30.8 | -79.8 | 45.7 | -13.5 | -30.5 | -1.8 | -13.7 | 20.6 | |
| Other Non-cash Items | 286.8 | 190.2 | 3.4 | 143.6 | 121.3 | 216.3 | 4.2 | 3.2 | -17.5 | 3.7 | 0.5 | |
| Cash from Operations | 634.7 | 0.0 | 0.0 | 701.1 | 841.9 | 351.5 | 112.6 | 532.8 | 559.4 | 434.5 | -131.8 |
| 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 | 23.0 | 36.6 | 5.6 | -8.2 | 1.1 | 41.8 | 70.7 | 137.0 | 128.9 | 85.4 | |
| Depreciation & Amortization | 58.0 | 43.6 | 0.8 | 46.6 | 40.9 | 36.6 | 38.2 | 40.0 | 25.6 | -16.6 | |
| Stock-Based Compensation | 4.6 | 5.2 | 10.1 | 0.0 | 7.0 | 0.9 | 5.0 | 9.2 | 3.7 | 2.2 | |
| Change Working Capital | -31.8 | 29.2 | -17.0 | -31.2 | 16.5 | -8.6 | 27.5 | -86.7 | 84.4 | -10.7 | |
| Change In Accounts Receivable | -39.6 | 22.4 | 4.0 | -30.6 | 11.8 | 30.1 | 30.7 | -107.3 | 169.9 | -60.6 | |
| Change In Accounts Payable | 0.0 | -6.5 | 4.2 | 15.4 | 0.0 | -18.3 | 18.8 | 5.6 | -6.9 | 10.2 | |
| Change In Inventories | -19.6 | -1.2 | -15.3 | 7.7 | -10.4 | -16.0 | -8.2 | 16.2 | -66.4 | 27.1 | |
| Other Non-cash Items | 22.4 | 1.0 | 41.4 | 10.2 | -11.4 | 1.7 | 1.7 | 1.7 | 2.0 | 63.9 | |
| Cash from Operations | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 245.1 | 138.6 |
| Cash Flow From Investing Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2015 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Capital Expenditure | -510.7 | -320.3 | -457.2 | -491.7 | -208.7 | -57.9 | -87.5 | -107.3 | -98.7 | -92.6 | -65.0 | |
| Acquisitions | 0.0 | 0.0 | 0.0 | -2.4 | 2.5 | 0.0 | -6.1 | 9.8 | 0.0 | 0.0 | 0.0 | |
| Investments | 0.0 | 6.4 | -49.7 | 0.0 | 0.0 | 0.0 | -8.5 | -24.2 | 0.0 | 0.0 | 0.0 | |
| Sales of Investment | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 14.7 | 17.5 | 0.0 | 0.0 | 0.0 | |
| Other Investing Activities | -20.1 | 0.0 | 0.0 | -33.1 | -48.9 | -13.3 | -20.9 | -30.1 | -8.9 | 0.0 | 0.7 | |
| Cash from Investing | -518.1 | 0.0 | 0.0 | -527.2 | -255.1 | -71.1 | -108.2 | -134.2 | -107.6 | -92.6 | -64.2 |
| 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 | -94.2 | -91.9 | -75.0 | -79.3 | -130.7 | -115.9 | -111.0 | -99.7 | -180.9 | -106.5 | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Investments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Sales of Investment | 0.0 | -0.2 | -1.6 | 1.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Other Investing Activities | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1.6 | -5.8 | |
| Cash from Investing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -182.5 | -112.3 |
| Cash Flow From Financing Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2015 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debt Repaid | -179.4 | 0.0 | 0.0 | -194.7 | -69.7 | -419.3 | -44.2 | -157.5 | -3.1 | -3.6 | -4.6 | |
| Debt Issued | 26.0 | 173.0 | -0.2 | 32.3 | 13.5 | 392.8 | 87.8 | 63.4 | 126.1 | 342.9 | 4.6 | |
| Issuance of Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 128.8 | 0.0 | 0.0 | |
| Repurchase of Common Stock | -11.8 | -9.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -12.5 | -38.0 | 0.0 | 0.0 | |
| Dividends Paid | -43.6 | 0.0 | 0.0 | -61.1 | -79.7 | -10.5 | -10.4 | -240.4 | -360.6 | -796.9 | 0.0 | |
| Other Financing Activities | -185.3 | 0.0 | 0.0 | -9.4 | -3.7 | 333.3 | 68.7 | -1.1 | -8.7 | 342.2 | -142.5 | |
| Cash from Financing | -235.0 | 0.0 | 0.0 | -265.2 | -153.1 | -96.5 | 14.1 | -411.6 | -281.6 | -458.3 | -147.1 |
| 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 | -7.3 | 0.0 | |
| Debt Issued | 236.6 | 0.9 | 63.4 | -0.7 | 2.7 | -0.5 | -1.3 | -1.0 | 4.2 | -147.9 | |
| Issuance of Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| 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 | -3.7 | -3.7 | |
| Other Financing Activities | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.2 | -163.1 | |
| Cash from Financing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -11.2 | -166.8 |
| Cash position | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2015 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Change in Cash | -118.4 | -191.3 | -239.1 | -91.3 | 433.6 | 183.9 | 18.5 | -13.0 | 170.1 | -116.4 | -343.2 | |
| Closing Cash Balance | 709.0 | 307.8 | 499.1 | 738.2 | 829.5 | 395.8 | 211.9 | 193.4 | 206.4 | 36.3 | 84.5 |
| 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 | -36.2 | -46.9 | -71.6 | -36.6 | -91.5 | -118.4 | 15.2 | -44.3 | 51.4 | -140.6 | |
| Closing Cash Balance | 307.8 | 344.1 | 391.0 | 454.9 | 499.1 | 590.6 | 709.0 | 693.9 | 738.2 | 686.8 |
| Free Cash Flow | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2015 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Free Cash Flow | 124.0 | -91.0 | -89.8 | 209.4 | 633.2 | 293.7 | 25.1 | 425.5 | 460.7 | 341.9 | -196.8 | |
| Real Free Cash Flow | 103.9 | -111.0 | -111.8 | 191.2 | 615.5 | 284.3 | 17.5 | 419.7 | 454.3 | 337.7 | -200.8 |
| 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 | -18.1 | 12.8 | -37.4 | -68.4 | -76.5 | -53.7 | 36.0 | 4.4 | 64.2 | 32.0 | |
| Real Free Cash Flow | -22.8 | 7.5 | -47.5 | -68.4 | -83.5 | -54.5 | 31.0 | -4.8 | 60.5 | 29.9 |
Nacenění
Finance
Efektivita
Marže
Dividenda
Ostatní
Nacenění
| Ukazatel | Aktuální | Historické | Konkurence |
|---|---|---|---|
| P/E | 81.8 | 10.3 | 551394.3 |
| P/S | 3.6 | 1.4 | 123560.3 |
| P/B | 2.2 | 1.7 | 185711.8 |
| P/FCF | -35.6 | -3.7 | 516626 |
| Market cap | $4.3 | $2.9 |
P/E (Price to Earnings Ratio) – Poměr ceny akcie k zisku za posledních 12 měsíců. Říká, kolik korun investor zaplatí za 1 korunu zisku. Např.: P/E = 15 znamená, že pokud akcie stojí 15 Kč, firma vydělala 1 Kč za poslední rok.
Finance
| Ukazatel | Aktuální | Historické | Srovnání |
|---|---|---|---|
| Debt to Assets | 0 % | 18 % | 0 % |
| Debt to Income | 415.1 % | 46.5 % | 0 % |
| Debt to Free cash flow | -180.4 % | 333.7 % | 0 % |
| Interest expense percentage | 21.7 % | 5.4 % | 62.4 % |
| Current ratio | 4.1 | 4.3 | 0 |
Efektivita
| Ukazatel | Aktuální | Historické | Srovnání |
|---|---|---|---|
| ROE | 2.7 % | 33.8 % | 0 % |
| ROA | 2.1 % | 18.7 % | 0 % |
| CapEx to Revenue | 26 % | 13 % | 0 % |
| RaD to Revenue | 0 % | 0 % | 0 % |
| ROEM | 980,039.7 | 813826.3 |
Marže
| Ukazatel | Aktuální | Historické | Srovnání |
|---|---|---|---|
| Gross margin | 55.7 % | 35.2 % | 81.2 % |
| Operating margin | 3.4 % | 16.2 % | 27.2 % |
| Net margin | 4.4 % | 14.3 % | 36.1 % |
Dividenda
| Ukazatel | Aktuální | Historické | Srovnání |
|---|---|---|---|
| Dividend yield | 0 % | 12 % | 0 % |
| Dividend payout percentage | 0 % | 43.1 % | 0 % |
Dividend yield (Dividendový výnos) ukazuje aktuální procentuální výnos z dividend vůči ceně akcie.
Ostatní
| Ukazatel | Aktuální | Historické |
|---|---|---|
| Shares outstanding | 52.7 mil | 52.1 mil |
| Employee count | 1.3 tis | 1.2 tis |
Placený obsah
Pro přístup na tuto stránku budete potřebovat placené členství.
Vyzkoušejte placený obsah na akciích: Apple Inc. nebo CEZ, a. s.
Placený obsah
Pro přístup na tuto stránku budete potřebovat placené členství.
Vyzkoušejte placený obsah na akciích: Apple Inc. nebo CEZ, a. s.
Placený obsah
Pro přístup na tuto stránku budete potřebovat placené členství.
Vyzkoušejte placený obsah na akciích: Apple Inc. nebo CEZ, a. s.
Placený obsah
Pro přístup na tuto stránku budete potřebovat placené členství.
Vyzkoušejte placený obsah na akciích: Apple Inc. nebo CEZ, a. s.
Placený obsah
Pro přístup na tuto stránku budete potřebovat placené členství.
Vyzkoušejte placený obsah na akciích: Apple Inc. nebo CEZ, a. s.
