Seadrill Limited
SDRL
Souhrn
Výkazy
Ukazatele
Profil
Držitelé
Návštěvnost webu
Konkurence
Zprávy společnosti
Profil
Společnost Seadrill Limited poskytuje služby v oblasti těžby ropy a zemního plynu na moři celosvětově. Působí ve třech segmentech: drsné prostředí, plováky a Jack-ups Rigs. Společnost vlastní a provozuje vrtačky, poloponorné soupravy a zvedací soupravy pro provoz v mělkých a ultrahlubokých vodách v neškodném a drsném prostředí. Nabízí provozní podporu a služby řízení třetím stranám, jakož i společnostem ve spojení i společnostem, které nejsou ve spojení. K 8. dubnu 2022 vlastnila společnost flotilu 21 vrtných jednotek na volném moři, které se skládaly ze dvou vrtných plošin s drsným prostředím, dvou poloponorných plošin s neškodným prostředím, šesti vrtných lodí a 11 zvedacích plošin. Slouží ropným supermajorům, státním ropným společnostem a nezávislým ropným a plynárenským společnostem. Seadrill Limited byla založena v roce 2005 a má sídlo v Londýně ve Spojeném království.
Sektor
Energy
Odvětví
Oil & Gas Drilling
Počet zaměstnanců
3300
Založení
2022-10-14
Podobné společnosti
$ 16.24
+ $ 0.11
$ 13.37
+ $ 0.03
$ 61.14
+ $ 0.20
$ 23.28
+ $ 0.50
$ 2.55
+ $ 0.03
$ 13.19
+ $ 0.24
$ 4.79
+ $ 0.04
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 | 2014 | 2013 | 2012 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenues | 1,426.0 | 1,437.0 | 1,385.0 | 1,470.0 | 977.0 | 840.0 | 894.0 | 1,201.0 | 1,182.0 | 1,999.0 | 2,969.0 | 4,106.0 | 4,677.0 | 4,939.0 | 4,310.0 | |
| Cost of Revenues | 1,195.0 | 1,264.0 | 1,092.0 | 905.0 | 700.0 | 786.0 | 931.0 | 957.0 | 799.0 | 792.0 | 1,015.0 | 1,610.0 | 1,938.0 | 1,977.0 | 1,656.0 | |
| Gross Profit | 231.0 | 173.0 | 293.0 | 565.0 | 277.0 | 54.0 | -37.0 | 244.0 | 383.0 | 1,207.0 | 1,954.0 | 2,496.0 | 2,739.0 | 2,962.0 | 2,654.0 |
| Revenue | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenues | 362.0 | 352.0 | 377.0 | 335.0 | 289.0 | 354.0 | 360.0 | 367.0 | 434.0 | 414.0 | |
| Cost of Revenues | 316.0 | 240.0 | 345.0 | 294.0 | 275.0 | 278.0 | 206.0 | 276.0 | 347.9 | 282.0 | |
| Gross Profit | 46.0 | 112.0 | 32.0 | 41.0 | 14.0 | 76.0 | 154.0 | 91.0 | 86.2 | 132.0 |
| Operating Income | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 | 0.0 | 0.0 | 0.0 | |
| Selling General & Admin Expenses | 0.0 | 0.0 | 0.0 | 74.0 | 60.0 | 67.0 | 74.0 | 91.0 | 90.0 | 277.0 | 234.0 | 249.0 | 315.0 | 300.0 | 250.0 | |
| Depreciation & Amortization | 238.0 | 238.0 | 168.0 | 155.0 | 152.0 | 127.0 | 319.0 | 502.0 | 664.0 | 755.0 | 745.0 | 663.0 | 562.0 | 646.0 | 627.0 | |
| Total Operating Expenses | 162.0 | 103.0 | -119.0 | 236.0 | -67.0 | 23.0 | 71.0 | 56.0 | 277.0 | 4,033.0 | 1,496.0 | 2,464.0 | 2,131.0 | 266.0 | 902.0 | |
| Operating Income | 69.0 | 70.0 | 412.0 | 329.0 | 72.0 | -108.0 | -408.0 | -317.0 | -360.0 | 135.0 | 936.0 | 1,482.0 | 1,749.0 | 1,972.0 | 1,803.0 |
| 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 | 27.7 | 20.0 | ||
| Depreciation & Amortization | 69.0 | 58.0 | 56.0 | 55.0 | 45.0 | 42.0 | 43.0 | 38.0 | 46.8 | 38.2 | ||
| Total Operating Expenses | 27.0 | 86.0 | 26.0 | 23.0 | 17.0 | 29.0 | -134.0 | 11.0 | 27.7 | 20.0 | ||
| Operating Income | 19.0 | 26.0 | 6.0 | 18.0 | -3.0 | 47.0 | 288.0 | 80.0 | 58.5 | 117.0 |
| Net Income | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest Income | 14.0 | 14.0 | 25.0 | 35.0 | 0.0 | 1.0 | 9.0 | 35.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Interest Expense | 61.0 | 61.0 | 61.0 | 59.0 | -91.0 | -108.0 | -390.0 | -374.0 | -240.0 | 210.0 | 414.0 | 459.0 | 764.0 | 288.0 | 315.0 | |
| Other Expense | -120.0 | -121.0 | -79.0 | -12.0 | 3,606.0 | -464.0 | -4,023.0 | -430.0 | -4,093.0 | -3,171.0 | -892.0 | -1,909.0 | 2,357.0 | 968.0 | -366.0 | |
| IBT | -51.0 | -51.0 | 333.0 | 317.0 | 3,678.0 | -572.0 | -4,431.0 | -747.0 | -4,453.0 | -3,036.0 | 44.0 | -427.0 | 4,106.0 | 2,940.0 | 1,437.0 | |
| Income Tax Expense | 26.0 | 26.0 | -113.0 | 17.0 | 12.0 | 5.0 | 1.0 | 44.0 | 38.0 | 66.0 | 199.0 | 208.0 | 19.0 | 154.0 | 232.0 | |
| Net Income | -77.0 | -77.0 | 446.0 | 300.0 | 3,666.0 | -572.0 | -4,426.0 | -700.0 | -4,483.0 | -2,973.0 | -181.0 | -634.0 | 3,973.0 | 2,653.0 | 1,108.0 |
| 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 | 3.0 | 4.0 | 3.0 | 4.0 | 5.0 | 6.0 | 7.0 | 7.0 | 13.0 | 10.0 | ||
| Interest Expense | 16.0 | 15.0 | 15.0 | 15.0 | 15.0 | 15.0 | 16.0 | 15.0 | 15.0 | 15.0 | ||
| Other Expense | -58.0 | -26.0 | -19.0 | -17.0 | -29.0 | -8.0 | -32.0 | -10.0 | -4.5 | -5.0 | ||
| IBT | -39.0 | 0.0 | -13.0 | 1.0 | -32.0 | 39.0 | 256.0 | 70.0 | 57.4 | 112.0 | ||
| Income Tax Expense | -29.0 | 11.0 | 29.0 | 15.0 | -133.0 | 7.0 | 3.0 | 10.0 | -20.2 | 22.0 | ||
| Net Income | -10.0 | -11.0 | -42.0 | -14.0 | 101.0 | 32.0 | 253.0 | 60.0 | 73.0 | 90.0 |
| Per Share Data | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| EPS | $0.00 | $0.00 | $0.00 | $4.23 | $61.33 | $-5.72 | $-44.26 | $-7.00 | $-14.87 | $-5.89 | $-0.36 | $-1.29 | $8.30 | $5.47 | $2.34 | |
| EPS Diluted | $0.00 | $0.00 | $0.00 | $4.05 | $61.28 | $-5.72 | $-44.26 | $-7.00 | $-14.87 | $-5.89 | $-0.36 | $-1.29 | $8.06 | $5.39 | $2.26 | |
| Shares Outstanding | 62.5 | 62.1 | 68.0 | 71.0 | 59.8 | 100.0 | 100.0 | 100.0 | 301.4 | 504.8 | 501.0 | 491.5 | 478.9 | 485.1 | 474.2 | |
| Diluted Shares Outstanding | 62.5 | 62.1 | 71.0 | 74.0 | 59.8 | 100.0 | 100.0 | 100.0 | 301.4 | 505.0 | 501.0 | 493.0 | 493.0 | 492.0 | 490.0 |
| 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 | $1.05 | $1.10 | ||
| EPS Diluted | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $1.05 | $1.06 | ||
| Shares Outstanding | 62.5 | 62.0 | 62.0 | 62.0 | 63.9 | 65.3 | 70.0 | 72.0 | 74.0 | 80.0 | ||
| Diluted Shares Outstanding | 62.5 | 65.0 | 65.0 | 65.0 | 63.9 | 65.3 | 73.0 | 75.0 | 74.0 | 83.0 |
| Current Assets | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Equivalents | 858.9 | 478.0 | 697.0 | 480.0 | 375.0 | 491.0 | 1,087.0 | 1,542.0 | 1,255.0 | 1,368.0 | 1,044.0 | 831.0 | 744.0 | 318.0 | |
| Short Term Investments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 121.0 | 11.0 | 57.0 | 124.0 | 110.0 | 96.0 | 426.0 | 416.0 | 333.0 | |
| Total Cash & ST Investments | 858.9 | 478.0 | 697.0 | 480.0 | 375.0 | 491.0 | 1,087.0 | 1,599.0 | 1,379.0 | 1,478.0 | 1,140.0 | 1,257.0 | 1,160.0 | 651.0 | |
| Accounts Receivable | 215.2 | 248.0 | 231.0 | 164.0 | 169.0 | 210.0 | 173.0 | 385.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Inventory | 0.0 | 0.0 | 0.0 | 44.0 | 140.0 | 177.0 | 355.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Other Current Assets | 209.2 | 202.0 | 230.0 | 169.0 | 240.0 | 184.0 | 158.0 | 783.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Total Current Assets | 1,283.4 | 928.0 | 1,158.0 | 857.0 | 924.0 | 1,062.0 | 1,773.0 | 2,767.0 | 2,252.0 | 2,886.0 | 2,942.0 | 3,300.0 | 2,834.0 | 2,354.0 |
| 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 | 402.0 | 393.0 | 404.0 | 478.0 | 566.0 | 835.0 | 584.0 | 725.8 | 837.0 | 412.0 | |
| Short Term Investments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Total Cash & ST Investments | 402.0 | 393.0 | 404.0 | 478.0 | 566.0 | 835.0 | 584.0 | 725.8 | 837.0 | 412.0 | |
| Accounts Receivable | 179.0 | 234.0 | 196.0 | 248.0 | 190.0 | 216.0 | 211.0 | 231.0 | 250.0 | 224.0 | |
| Inventory | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 32.0 | 264.0 | |
| Other Current Assets | 249.0 | 196.0 | 201.0 | 202.0 | 281.0 | 237.0 | 241.0 | 230.0 | 216.0 | 465.0 | |
| Total Current Assets | 830.0 | 823.0 | 801.0 | 928.0 | 1,037.0 | 1,288.0 | 1,036.0 | 1,113.7 | 1,335.0 | 1,101.0 |
| Long-Term Assets | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Property, Plant & Equipment | 2,789.9 | 2,962.0 | 2,868.0 | 1,678.0 | 1,790.0 | 2,139.0 | 6,424.0 | 6,688.0 | 13,493.0 | 15,848.0 | 16,455.0 | 17,221.0 | 20,661.0 | 14,816.0 | |
| Goodwill | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 604.0 | 1,200.0 | 1,320.0 | |
| 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 | 0.0 | |
| Long-Term Investments | 65.8 | 68.0 | 90.0 | 84.0 | 81.0 | 24.0 | 13.0 | 800.0 | 1,473.0 | 2,168.0 | 2,592.0 | 2,898.0 | 140.0 | 509.0 | |
| Other Long-Term Assets | 87.7 | 135.0 | 56.0 | 167.0 | 174.0 | 45.0 | 1,078.0 | 575.0 | -14,966.0 | -18,016.0 | -19,047.0 | -20,723.0 | -22,001.0 | -16,645.0 | |
| Total Long-Term Assets | 2,998.1 | 3,228.0 | 3,060.0 | 1,944.0 | 1,975.0 | 2,899.0 | 7,506.0 | 8,081.0 | 14,966.0 | 18,016.0 | 19,047.0 | 20,723.0 | 22,001.0 | 16,645.0 | |
| Total Assets | 4,281.5 | 4,156.0 | 4,218.0 | 2,801.0 | 2,899.0 | 3,961.0 | 9,279.0 | 10,848.0 | 17,982.0 | 21,666.0 | 23,439.0 | 26,297.0 | 26,300.0 | 19,632.0 |
| 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 | 0.0 | 2,975.0 | 2,974.0 | 2,962.0 | 2,883.0 | 2,800.0 | 2,872.0 | 2,859.5 | 2,831.0 | 2,687.0 | |
| 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 | 71.0 | 82.0 | 76.0 | 68.0 | 64.0 | 66.0 | 94.0 | 89.7 | 80.0 | 67.0 | |
| Other Long-Term Assets | 3,119.0 | 140.0 | 152.0 | 135.0 | 112.0 | 88.0 | 67.0 | 96.7 | 62.0 | 154.0 | |
| Total Long-Term Assets | 3,237.0 | 3,247.0 | 3,262.0 | 3,228.0 | 3,115.0 | 3,009.0 | 3,086.0 | 3,091.8 | 2,996.0 | 2,936.0 | |
| Total Assets | 4,067.0 | 4,070.0 | 4,063.0 | 4,156.0 | 4,152.0 | 4,297.0 | 4,122.0 | 4,205.5 | 4,331.0 | 4,037.0 |
| Current Liabilities | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Accounts Payable | 79.7 | 118.0 | 53.0 | 76.0 | 59.0 | 45.0 | 86.0 | 82.0 | 82.0 | 93.0 | 141.0 | 84.0 | 90.0 | 72.0 | |
| Short-Term Debt | 0.0 | 0.0 | 0.0 | 22.0 | 0.0 | 5,662.0 | 343.0 | 57.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Other Current Liabilities | 276.0 | 236.0 | 272.1 | 306.0 | 234.0 | 285.0 | 295.0 | 325.0 | 777.0 | 4,630.0 | 3,201.0 | 4,448.0 | 3,735.0 | 3,541.0 | |
| Current Liabilities | 402.5 | 501.0 | 389.0 | 404.0 | 293.0 | 6,545.0 | 770.0 | 464.0 | 859.0 | 4,723.0 | 3,342.0 | 4,532.0 | 3,825.0 | 3,613.0 |
| Current Liabilities | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Accounts Payable | 72.0 | 73.0 | 78.0 | 118.0 | 108.0 | 80.0 | 64.0 | 53.0 | 55.0 | 49.0 | |
| Short-Term Debt | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 10.0 | |
| Other Current Liabilities | 367.0 | 233.0 | 263.0 | 236.0 | 302.0 | 277.0 | 291.0 | 272.1 | 303.0 | 265.0 | |
| Current Liabilities | 439.0 | 441.0 | 399.0 | 501.0 | 410.0 | 404.0 | 355.0 | 387.8 | 358.0 | 354.0 |
| Long-Term Liabilities | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Long-Term Debt | 606.8 | 618.0 | 608.0 | 496.0 | 908.0 | 426.0 | 6,043.0 | 7,103.0 | 8,504.0 | 6,650.0 | 9,494.0 | 10,562.0 | 13,317.0 | 9,630.0 | |
| Capital Leases | 0.0 | 8.0 | 2.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Def. Tax Liability | 9.0 | 11.0 | 0.0 | 9.0 | 10.0 | 10.0 | 12.0 | 87.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Total Liabilities | 1,233.5 | 1,238.0 | 1,235.0 | 1,099.0 | 1,337.0 | 7,101.0 | 7,486.0 | 7,813.0 | 11,023.0 | 11,603.0 | 13,371.0 | 15,907.0 | 18,098.0 | 13,608.0 |
| 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 | 612.0 | 619.0 | 618.0 | 618.0 | 610.0 | 609.0 | 609.0 | 608.0 | 610.0 | 349.0 | |
| Capital Leases | 0.0 | 7.0 | 7.0 | 8.0 | 0.0 | 0.0 | 0.0 | 2.0 | 7.0 | 4.0 | |
| Def. Tax Liability | 14.0 | 12.0 | 11.0 | 11.0 | 10.0 | 9.0 | 9.0 | 9.0 | 8.0 | 8.0 | |
| Total Liabilities | 1,202.0 | 1,199.0 | 1,155.0 | 1,238.0 | 1,239.0 | 1,238.0 | 1,195.0 | 1,231.3 | 1,216.0 | 958.0 |
| Total Common Equity | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Common Stock | 1.0 | 1.0 | 1.0 | 0.0 | 10.0 | 10.0 | 10.0 | 10.0 | 1,017.0 | 1,017.0 | 986.0 | 986.0 | 939.0 | 938.0 | |
| Retained Earnings | 811.1 | 947.0 | 501.0 | 201.0 | 1,562.0 | -6,628.0 | -1,851.0 | -611.0 | 225.0 | 3,198.0 | 3,379.0 | 4,013.0 | 1,449.0 | 83.0 | |
| Comprehensive Income | 1.0 | 1.0 | 1.0 | 2.0 | 0.0 | -26.0 | -13.0 | -5.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Total Common Equity | 3,048.0 | 2,918.0 | 2,983.0 | 1,702.0 | 1,562.0 | -3,140.0 | 1,642.0 | 2,883.0 | 1,242.0 | 4,215.0 | 4,365.0 | 4,999.0 | 2,388.0 | 1,021.0 |
| 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 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | |
| Retained Earnings | 880.0 | 891.0 | 933.0 | 947.0 | 846.0 | 814.0 | 561.0 | 499.5 | 428.0 | 338.0 | |
| Comprehensive Income | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 2.0 | 2.0 | |
| Total Common Equity | 2,865.0 | 2,871.0 | 2,908.0 | 2,918.0 | 2,913.0 | 3,059.0 | 2,927.0 | 2,974.2 | 3,115.0 | 3,079.0 |
| Other | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Debt | 606.8 | 618.0 | 608.0 | 518.0 | 908.0 | 6,088.0 | 6,386.0 | 7,160.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Book Value | 3,048.0 | 2,918.0 | 2,983.0 | 1,702.0 | 1,562.0 | -3,140.0 | 1,793.0 | 3,035.0 | 6,959.0 | 10,063.0 | 10,068.0 | 10,390.0 | 8,202.0 | 6,024.0 |
| 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 | 2,865.0 | 2,871.0 | 2,908.0 | 2,918.0 | 2,913.0 | 3,059.0 | 2,927.0 | 2,974.2 | 3,115.0 | 3,079.0 |
| Cash Flow From Operating Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | 480.7 | -77.0 | 446.0 | 300.0 | -587.0 | -610.0 | -4,472.0 | -753.0 | -3,102.0 | -2,973.0 | -181.0 | -634.0 | 3,979.0 | 2,653.0 | 1,108.0 | |
| Depreciation & Amortization | 166.0 | 238.0 | 168.0 | 155.0 | 127.0 | 155.0 | 346.0 | 426.0 | 627.0 | 755.0 | 745.0 | 663.0 | 562.0 | 646.0 | 627.0 | |
| Stock-Based Compensation | 12.0 | 20.0 | 17.0 | 0.0 | 0.0 | 3.0 | 3,627.0 | 61.0 | 7.0 | 7.0 | 8.0 | 7.0 | 10.0 | 7.0 | 8.0 | |
| Change Working Capital | -31.2 | -288.0 | -53.0 | -114.0 | 0.0 | 16.0 | -37.0 | 14.0 | 115.0 | 167.0 | 256.0 | 267.0 | -295.0 | -206.0 | -198.0 | |
| Change In Accounts Receivable | 28.2 | 23.0 | 38.0 | -6.2 | 0.0 | -37.0 | 49.0 | 35.0 | 167.0 | 167.0 | 256.0 | 267.0 | -295.0 | -206.0 | -198.0 | |
| Change In Accounts Payable | 29.8 | -47.0 | 65.0 | -35.3 | 0.0 | 17.0 | -37.0 | 4.0 | -9.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Change In Inventories | 11.0 | 0.0 | 0.0 | 0.0 | 0.0 | 29.0 | -52.0 | -43.0 | -158.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Other Non-cash Items | 6.2 | 57.0 | -477.0 | -41.0 | 463.0 | 285.0 | 123.0 | 57.0 | 2,136.0 | 2,443.0 | 356.0 | 1,485.0 | -2,682.0 | -1,405.0 | 45.0 | |
| Cash from Operations | 374.4 | 0.0 | 0.0 | 287.0 | -463.0 | -154.0 | -420.0 | -256.0 | -239.0 | 399.0 | 1,184.0 | 1,788.0 | 1,574.0 | 1,695.0 | 1,590.0 |
| 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 | -10.0 | -11.0 | -42.0 | -14.0 | 101.0 | 32.0 | 253.0 | 60.0 | 77.7 | 90.0 | |
| Depreciation & Amortization | 69.0 | 58.0 | 56.0 | 55.0 | 45.0 | 42.0 | 43.0 | 38.0 | 46.8 | 39.0 | |
| Stock-Based Compensation | 6.0 | 5.0 | 5.0 | 4.0 | 5.0 | 5.0 | 0.0 | 3.0 | 12.0 | -7.0 | |
| Change Working Capital | -141.0 | -40.0 | -28.0 | -25.0 | -10.0 | -31.0 | -6.0 | -38.0 | 51.6 | 18.0 | |
| Change In Accounts Receivable | 17.0 | 13.0 | -49.0 | 42.0 | -3.0 | 26.0 | 12.0 | 20.0 | 20.4 | -7.0 | |
| Change In Accounts Payable | -11.0 | 5.0 | -6.0 | -35.0 | 10.0 | 28.0 | 16.0 | 11.0 | -3.2 | 6.0 | |
| Change In Inventories | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 11.0 | |
| Other Non-cash Items | 33.0 | 11.0 | 9.0 | -50.0 | -128.0 | -75.0 | -209.0 | -29.0 | 97.7 | -33.0 | |
| Cash from Operations | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 154.0 | 112.0 |
| Cash Flow From Investing Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Capital Expenditure | -147.0 | 0.0 | -157.0 | -101.0 | 0.0 | -29.0 | -27.0 | -48.0 | -76.0 | -92.0 | -136.0 | -935.0 | -2,873.0 | -4,273.0 | -1,557.0 | |
| Acquisitions | 323.7 | 0.0 | 0.0 | 45.0 | 0.0 | 0.0 | -22.0 | -25.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Investments | -39.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -11.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Sales of Investment | 42.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -8.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Other Investing Activities | 408.3 | 0.0 | 0.0 | 98.0 | 0.0 | 66.0 | 36.0 | 47.0 | 286.0 | 450.0 | 490.0 | 745.0 | 2,939.0 | 1,309.0 | 197.0 | |
| Cash from Investing | 249.8 | 0.0 | 0.0 | 42.0 | 0.0 | 37.0 | -32.0 | -26.0 | 210.0 | 358.0 | 354.0 | -190.0 | 66.0 | -2,964.0 | -1,360.0 |
| 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 | -45.0 | -19.0 | 45.0 | -45.0 | -38.0 | -53.0 | -43.0 | -23.0 | -52.9 | -28.0 | |
| Acquisitions | 1.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -30.6 | 14.0 | |
| Investments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -39.2 | |
| Sales of Investment | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.9 | 39.2 | |
| Other Investing Activities | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 22.3 | 48.0 | |
| Cash from Investing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -58.2 | 34.0 |
| Cash Flow From Financing Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debt Repaid | -344.6 | 0.0 | 0.0 | 98.0 | 0.0 | 0.0 | -132.0 | -34.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Debt Issued | 596.4 | 618.0 | 10.0 | 188.0 | -390.0 | -5,180.0 | -166.0 | -740.0 | 7,160.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Issuance of Common Stock | 1.3 | 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 | 0.0 | |
| Repurchase of Common Stock | -518.6 | 0.0 | -532.0 | -263.0 | 0.0 | 0.0 | 0.0 | 0.0 | 200.0 | 0.0 | -11.0 | 0.0 | -18.0 | -39.0 | 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 | -1,415.0 | -1,287.0 | -1,475.4 | |
| Other Financing Activities | 643.8 | 0.0 | 0.0 | -35.0 | 0.0 | 0.0 | -31.0 | -333.0 | 479.0 | -846.0 | -1,394.0 | -1,370.0 | -88.0 | 3,021.0 | 1,080.4 | |
| Cash from Financing | -287.5 | 0.0 | 0.0 | -200.0 | 0.0 | 0.0 | -163.0 | -367.0 | 679.0 | -846.0 | -1,405.0 | -1,370.0 | -1,521.0 | 1,695.0 | -395.0 |
| 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 | 612.0 | -7.0 | 1.0 | 618.0 | 8.0 | 1.0 | 609.0 | -1.2 | 0.2 | 255.0 | |
| 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 | -101.0 | -190.0 | -122.0 | -119.0 | -217.0 | -46.0 | |
| 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 | -3.0 | 233.0 | |
| Cash from Financing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -233.3 | 187.0 |
| Cash position | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Change in Cash | 325.0 | -140.0 | -223.0 | 130.0 | -463.0 | -119.0 | -634.0 | -646.0 | 644.0 | -84.0 | 399.0 | 213.0 | 87.0 | 426.0 | 318.0 | |
| Closing Cash Balance | 858.9 | 365.0 | 505.0 | 728.0 | -463.0 | 604.0 | 723.0 | 1,357.0 | 1,899.0 | 1,359.0 | 1,443.0 | 1,044.0 | 831.0 | 744.0 | 318.0 |
| 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 | -63.0 | 9.0 | -11.0 | -75.0 | -87.0 | -270.0 | 250.0 | -116.0 | -138.0 | 330.0 | |
| Closing Cash Balance | 365.0 | 428.0 | 419.0 | 430.0 | 505.0 | 592.0 | 862.0 | 612.0 | 725.8 | 869.0 |
| Free Cash Flow | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Free Cash Flow | 227.3 | -138.0 | -69.0 | 186.0 | -463.0 | -183.0 | -447.0 | -304.0 | -315.0 | 307.0 | 1,048.0 | 853.0 | -1,299.0 | -2,578.0 | 33.0 | |
| Real Free Cash Flow | 215.3 | -158.0 | -86.0 | 186.0 | -463.0 | -186.0 | -4,074.0 | -365.0 | -322.0 | 300.0 | 1,040.0 | 846.0 | -1,309.0 | -2,585.0 | 25.0 |
| 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 | -85.0 | 9.0 | 56.0 | -72.0 | -31.0 | -80.0 | 36.0 | 6.0 | 101.1 | 84.0 | |
| Real Free Cash Flow | -91.0 | 4.0 | 51.0 | -76.0 | -36.0 | -85.0 | 36.0 | 3.0 | 89.1 | 91.0 |
Nacenění
Finance
Efektivita
Marže
Dividenda
Ostatní
Nacenění
| Ukazatel | Aktuální | Historické | Konkurence |
|---|---|---|---|
| P/E | -35.4 | 11.1 | 28.5 |
| P/S | 1.9 | 2.5 | 1.9 |
| P/B | 1 | 1 | 2.2 |
| P/FCF | -24.3 | 16 | 22.3 |
| Market cap | $1.8 | $2.6 |
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 | 15 % | 14.7 % | 0 % |
| Debt to Income | -794.8 % | 12.6 % | 0 % |
| Debt to Free cash flow | -546.4 % | 1 % | 0 % |
| Interest expense percentage | 88.4 % | 29.2 % | 0 % |
| Current ratio | 1.9 | 1.8 | 0 |
Efektivita
| Ukazatel | Aktuální | Historické | Srovnání |
|---|---|---|---|
| ROE | -2.7 % | -18866184.9 % | 0 % |
| ROA | -1.9 % | -18867921.6 % | 0 % |
| CapEx to Revenue | 4.2 % | 18.1 % | 0 % |
| RaD to Revenue | 0 % | 0 % | 0 % |
| ROEM | 432,121.2 | 121670.2 |
Marže
| Ukazatel | Aktuální | Historické | Srovnání |
|---|---|---|---|
| Gross margin | 14.7 % | 38.4 % | 0 % |
| Operating margin | 3.5 % | 10.1 % | 0 % |
| Net margin | 2.5 % | -47.3 % | 0 % |
Dividenda
| Ukazatel | Aktuální | Historické | Srovnání |
|---|---|---|---|
| Dividend yield | 0 % | 2.2 % | 0 % |
| Dividend payout percentage | 0 % | 23.3 % | 0 % |
Dividend yield (Dividendový výnos) ukazuje aktuální procentuální výnos z dividend vůči ceně akcie.
Ostatní
| Ukazatel | Aktuální | Historické |
|---|---|---|
| Shares outstanding | 65.0 mil | 267.4 mil |
| Employee count | 3.3 tis | 3.5 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.
