Talos Energy Inc.
TALO
Souhrn
Výkazy
Ukazatele
Profil
Držitelé
Návštěvnost webu
Konkurence
Zprávy společnosti
Profil
Talos Energy Inc., nezávislá společnost zabývající se průzkumem a těžbou, se zaměřuje na průzkum a těžbu ropných a zemních plynů v Mexickém zálivu Spojených států a v Mexiku na volném moři. K 31. prosinci 2021 společnost prokázala zásoby 161,59 milionu barelů ropného ekvivalentu, z toho 107,764 tisíce barelů surové ropy, 236,353 milionu krychlových stop zemního plynu a 14,435 tisíce barelů surové ropy. Společnost byla založena v roce 2011 a sídlí v Houstonu v Texasu.
Sektor
Energy
Odvětví
Oil & Gas Exploration & Production
Počet zaměstnanců
700
Založení
2018-05-10
Podobné společnosti
$ 19.35
+ $ 0.16
$ 5.75
- $ 0.18
$ 2.55
+ $ 0.03
$ 16.24
+ $ 0.11
$ 21.59
- $ 0.03
$ 13.34
- $ 0.05
$ 13.19
+ $ 0.24
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 | 1,780.1 | 1,780.1 | 1,973.6 | 1,457.9 | 1,652.0 | 1,244.5 | 575.9 | 908.1 | 891.3 | 410.3 | 249.8 | 309.7 | |
| Cost of Revenues | 1,635.0 | 1,728.7 | 1,591.0 | 1,055.6 | 726.2 | 683.0 | 612.0 | 590.7 | 436.7 | 268.0 | 251.0 | 387.1 | |
| Gross Profit | 145.1 | 51.4 | 382.6 | 402.3 | 925.8 | 561.6 | -36.0 | 317.4 | 454.6 | 142.3 | -1.2 | -77.4 |
| Revenue | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenues | 392.2 | 450.1 | 424.7 | 513.1 | 485.2 | 509.3 | 549.2 | 429.9 | 385.0 | 383.1 | |
| Cost of Revenues | 423.1 | 396.4 | 406.8 | 408.6 | 384.9 | 437.8 | 447.6 | 351.4 | 310.0 | 164.0 | |
| Gross Profit | -30.9 | 53.6 | 17.9 | 104.4 | 100.3 | 71.5 | 101.6 | 78.5 | 75.0 | 219.2 |
| 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 | 158.5 | 99.8 | 78.7 | 79.2 | 77.2 | 101.2 | 47.4 | 41.8 | 53.6 | |
| Depreciation & Amortization | 1,181.6 | 1,181.6 | 1,141.2 | 749.7 | 516.6 | 465.3 | 414.1 | 395.2 | 324.1 | 176.6 | 146.5 | 232.1 | |
| Total Operating Expenses | 535.0 | 157.2 | 209.7 | 192.5 | 189.7 | 168.8 | 117.4 | 92.0 | 201.5 | 97.0 | 79.5 | 96.9 | |
| Operating Income | -389.9 | -105.8 | 172.9 | 209.8 | 736.1 | 374.6 | -150.4 | 213.1 | 253.1 | 45.3 | -80.7 | -777.7 |
| 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 | 36.8 | 128.4 | ||
| Depreciation & Amortization | 274.8 | 293.4 | 301.8 | 311.6 | 305.1 | 303.7 | 289.8 | 242.6 | 205.8 | 184.6 | ||
| Total Operating Expenses | 42.7 | 139.8 | 291.5 | 61.0 | 73.1 | 47.9 | 47.2 | 10.7 | 39.9 | 92.4 | ||
| Operating Income | -73.6 | -86.2 | -273.6 | 43.5 | 27.2 | 23.5 | 54.4 | 67.8 | 35.1 | 126.8 |
| Net Income | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest Income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Interest Expense | 245.3 | 163.4 | 187.6 | 173.1 | 125.5 | 133.1 | 99.4 | 97.8 | 90.1 | 80.9 | 70.4 | 51.5 | |
| Other Expense | -214.6 | -498.7 | -244.3 | -83.1 | -351.7 | -559.2 | -279.6 | -190.5 | 61.4 | -27.2 | -57.0 | -420.9 | |
| IBT | -604.5 | -604.5 | -71.4 | 126.7 | 384.5 | -184.6 | -430.0 | 22.6 | 224.5 | -62.9 | -208.1 | -646.7 | |
| Income Tax Expense | -109.2 | -109.2 | 5.0 | -60.6 | 2.5 | -1.6 | 35.6 | -36.1 | 2.9 | 81.3 | 70.8 | 51.9 | |
| Net Income | -496.4 | -496.4 | -76.4 | 187.3 | 381.9 | -183.0 | -465.6 | 58.7 | 221.5 | -62.9 | -208.1 | -646.7 |
| 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 45.6 | ||
| Interest Expense | 122.7 | 40.8 | 40.8 | 40.9 | 41.5 | 46.3 | 49.0 | 50.8 | 44.3 | 45.6 | ||
| Other Expense | -178.5 | -33.9 | 51.2 | -53.4 | -82.2 | 82.7 | -43.0 | -201.9 | 45.7 | -144.7 | ||
| IBT | -252.1 | -120.1 | -222.4 | -10.0 | -55.1 | 106.3 | 11.4 | -134.0 | 80.8 | -18.0 | ||
| Income Tax Expense | -48.4 | -24.2 | -36.4 | -0.1 | 9.4 | 18.1 | -1.0 | -21.6 | -5.1 | -15.9 | ||
| Net Income | -204.6 | -95.9 | -185.9 | -9.9 | -64.5 | 88.2 | 12.4 | -112.4 | 85.9 | -2.1 |
| Per Share Data | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| EPS | $0.00 | $0.00 | $0.00 | $1.56 | $4.63 | $-2.24 | $-5.73 | $1.08 | $4.81 | $-1.16 | $-3.84 | $-11.94 | |
| EPS Diluted | $0.00 | $0.00 | $0.00 | $1.55 | $4.56 | $-2.24 | $-5.73 | $1.08 | $4.81 | $-1.16 | $-3.84 | $-11.94 | |
| Shares Outstanding | 175.1 | 175.1 | 175.6 | 119.9 | 82.5 | 81.8 | 81.3 | 54.2 | 46.1 | 54.2 | 54.2 | 54.2 | |
| Diluted Shares Outstanding | 175.1 | 175.1 | 175.6 | 120.8 | 83.7 | 81.8 | 81.3 | 54.2 | 46.1 | 54.2 | 54.2 | 54.2 |
| 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 | $0.69 | $-0.02 | ||
| EPS Diluted | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.69 | $-0.02 | ||
| Shares Outstanding | 175.1 | 173.3 | 177.4 | 180.2 | 180.1 | 180.2 | 183.6 | 158.5 | 124.2 | 124.1 | ||
| Diluted Shares Outstanding | 175.1 | 173.3 | 177.4 | 180.2 | 180.1 | 180.6 | 183.7 | 158.5 | 125.2 | 124.1 |
| Current Assets | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Equivalents | 37.8 | 108.2 | 33.6 | 44.1 | 69.9 | 34.2 | 87.0 | 139.9 | 32.2 | 32.2 | |
| 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 | 37.8 | 108.2 | 33.6 | 44.1 | 69.9 | 34.2 | 87.0 | 139.9 | 32.2 | 32.2 | |
| Accounts Receivable | 413.6 | 404.3 | 277.6 | 212.0 | 219.5 | 175.1 | 130.9 | 153.7 | 89.0 | 79.8 | |
| Inventory | 0.0 | 0.0 | 0.0 | 25.5 | 49.0 | 36.2 | 74.3 | 115.6 | 0.8 | 1.1 | |
| Other Current Assets | 114.4 | 147.0 | 110.9 | 1.9 | 1.7 | 1.9 | 1.8 | 7.6 | 2.1 | 7.9 | |
| Total Current Assets | 565.8 | 659.4 | 422.2 | 367.8 | 340.0 | 247.4 | 294.0 | 416.8 | 144.9 | 155.5 |
| 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 | 332.7 | 357.3 | 203.0 | 108.2 | 45.5 | 37.8 | 21.0 | 33.6 | 13.6 | 17.5 | |
| 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 | 332.7 | 357.3 | 203.0 | 108.2 | 45.5 | 37.8 | 21.0 | 33.6 | 13.6 | 17.5 | |
| Accounts Receivable | 332.6 | 340.4 | 372.2 | 404.3 | 393.1 | 413.6 | 409.3 | 277.6 | 285.9 | 274.2 | |
| Inventory | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 44.6 | 44.6 | |
| Other Current Assets | 145.6 | 173.0 | 133.6 | 147.0 | 216.9 | 114.4 | 110.6 | 110.9 | 112.0 | 148.5 | |
| Total Current Assets | 810.9 | 870.6 | 708.8 | 659.4 | 655.6 | 565.8 | 540.9 | 422.2 | 411.6 | 440.2 |
| Long-Term Assets | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Property, Plant & Equipment | 5,493.2 | 5,284.9 | 4,051.7 | 2,649.2 | 2,394.3 | 2,543.0 | 2,233.4 | 2,051.2 | 1,090.8 | 1,043.2 | |
| 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 | 233.9 | 111.3 | 146.0 | 1.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Other Long-Term Assets | 69.0 | 136.3 | 196.4 | 39.9 | 32.5 | 44.1 | 62.1 | 11.9 | 3.6 | 13.7 | |
| Total Long-Term Assets | 5,796.1 | 5,532.4 | 4,394.1 | 2,690.8 | 2,426.8 | 2,587.2 | 2,295.5 | 2,063.1 | 1,094.4 | 1,056.8 | |
| Total Assets | 6,361.9 | 6,191.8 | 4,816.3 | 3,058.6 | 2,766.8 | 2,834.5 | 2,589.5 | 2,480.0 | 1,239.3 | 1,212.3 |
| 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 | 4,601.1 | 4,822.6 | 5,163.9 | 5,284.9 | 46.9 | 5,493.2 | 5,586.1 | 4,051.7 | 4,019.6 | 4,155.6 | |
| 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 | 214.0 | 112.6 | 110.8 | 111.3 | 109.1 | 109.7 | 233.4 | 282.2 | 141.7 | 22.4 | |
| Other Long-Term Assets | 73.5 | 118.9 | 149.0 | 136.3 | 5,587.5 | 193.1 | 74.0 | 60.2 | 180.2 | 187.2 | |
| Total Long-Term Assets | 4,888.6 | 5,054.1 | 5,423.8 | 5,532.4 | 5,743.5 | 5,796.1 | 5,893.5 | 4,394.1 | 4,341.5 | 4,365.2 | |
| Total Assets | 5,699.5 | 5,924.7 | 6,132.6 | 6,191.8 | 6,399.1 | 6,361.9 | 6,434.4 | 4,816.3 | 4,753.1 | 4,805.4 |
| Current Liabilities | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Accounts Payable | 91.9 | 117.1 | 84.2 | 128.2 | 85.8 | 104.9 | 71.4 | 51.0 | 72.7 | 69.8 | |
| Short-Term Debt | 22.6 | 3.8 | 53.6 | 1.9 | 7.8 | 1.8 | 1.6 | 0.4 | 25.0 | 0.0 | |
| Other Current Liabilities | 597.1 | 602.2 | 440.9 | 476.9 | 219.6 | 90.2 | 39.7 | 22.6 | 65.1 | 121.3 | |
| Current Liabilities | 711.6 | 723.1 | 578.6 | 607.1 | 600.5 | 447.5 | 370.5 | 380.4 | 323.5 | 191.2 |
| Current Liabilities | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Accounts Payable | 80.1 | 105.4 | 107.4 | 117.1 | 161.5 | 91.9 | 136.8 | 84.2 | 125.6 | 184.2 | |
| Short-Term Debt | 24.7 | 3.8 | 3.7 | 3.8 | 3.9 | 22.6 | 21.8 | 53.6 | 53.4 | 53.3 | |
| Other Current Liabilities | 532.3 | 602.9 | 561.7 | 602.2 | 512.4 | 597.1 | 538.2 | 440.9 | 450.8 | 454.4 | |
| Current Liabilities | 637.1 | 712.1 | 672.8 | 723.1 | 677.9 | 711.6 | 696.9 | 578.6 | 629.8 | 691.9 |
| Long-Term Liabilities | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Long-Term Debt | 1,435.9 | 1,236.9 | 1,142.1 | 600.2 | 973.0 | 1,004.1 | 750.2 | 654.9 | 672.6 | 701.2 | |
| Capital Leases | 138.9 | 19.3 | 149.4 | 16.8 | 18.0 | 20.3 | 18.8 | 0.0 | 0.0 | 0.0 | |
| 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 | 3,635.5 | 3,432.1 | 2,661.2 | 1,893.1 | 2,006.2 | 1,907.9 | 1,511.2 | 1,472.5 | 1,293.4 | 1,205.3 |
| 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 | 1,333.5 | 1,237.5 | 1,237.2 | 1,236.9 | 1,354.1 | 1,574.8 | 1,678.7 | 1,142.1 | 1,037.7 | 1,025.3 | |
| Capital Leases | 0.0 | 17.6 | 18.3 | 19.3 | 20.3 | 138.9 | 144.7 | 149.4 | 21.7 | 28.3 | |
| 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 | 3,317.8 | 3,405.7 | 3,401.2 | 3,432.1 | 3,581.4 | 3,635.5 | 3,682.2 | 2,661.2 | 2,691.0 | 2,743.5 |
| Total Common Equity | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Common Stock | 1.9 | 1.9 | 1.3 | 0.8 | 0.8 | 0.8 | 0.5 | 0.5 | 0.3 | 0.0 | |
| Retained Earnings | -447.8 | -424.1 | -347.7 | -535.0 | -917.0 | -734.0 | -268.4 | -327.1 | -544.3 | 0.0 | |
| 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 | 2,726.3 | 2,759.7 | 2,155.2 | 1,165.6 | 760.7 | 926.6 | 1,078.3 | 1,007.5 | -54.1 | 7.0 |
| 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 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.3 | 1.3 | 1.3 | |
| Retained Earnings | -715.8 | -619.9 | -434.0 | -424.1 | -359.6 | -447.8 | -460.2 | -347.7 | -433.6 | -431.5 | |
| 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 | 2,380.5 | 2,519.0 | 2,731.3 | 2,759.7 | 2,817.6 | 2,726.3 | 2,752.2 | 2,155.2 | 2,062.1 | 2,061.9 |
| Other | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Debt | 1,597.5 | 1,240.7 | 1,195.6 | 602.1 | 980.8 | 1,005.9 | 751.8 | 655.3 | 697.6 | 701.2 | |
| Book Value | 2,726.3 | 2,759.7 | 2,155.2 | 1,165.6 | 760.7 | 926.6 | 1,078.3 | 1,007.5 | -54.1 | 7.0 |
| Other | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Debt | 1.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Book Value | 2,380.5 | 2,519.0 | 2,731.3 | 2,759.7 | 2,817.6 | 2,726.3 | 2,752.2 | 2,155.2 | 2,062.1 | 2,061.9 |
| Cash Flow From Operating Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | -16.3 | -495.3 | -76.4 | 187.3 | 381.9 | -183.0 | -465.6 | 58.7 | 221.5 | -62.9 | -208.1 | -646.7 | |
| Depreciation & Amortization | 734.6 | 1,181.6 | 1,141.2 | 749.7 | 470.6 | 454.1 | 414.1 | 380.3 | 324.1 | 176.6 | 146.5 | 232.1 | |
| Stock-Based Compensation | 9.8 | 18.4 | 14.5 | 13.0 | 16.0 | 11.0 | 8.7 | 7.0 | 2.9 | 0.9 | 1.1 | 1.7 | |
| Change Working Capital | -196.5 | -92.0 | 6.6 | -206.0 | 62.2 | 18.7 | 58.7 | -81.1 | -5.0 | 39.9 | -35.5 | 20.9 | |
| Change In Accounts Receivable | -11.7 | 85.5 | 8.6 | 20.4 | 14.9 | -35.4 | -34.6 | 5.8 | -0.8 | -9.1 | -20.1 | 32.2 | |
| Change In Accounts Payable | -100.1 | -22.8 | -3.8 | -60.4 | 24.3 | -6.3 | 27.1 | 7.5 | -48.8 | 2.4 | -68.0 | -10.9 | |
| Change In Inventories | -55.7 | 0.0 | 0.0 | 0.0 | 0.0 | 45.9 | 40.1 | -50.6 | 29.4 | 41.9 | 48.2 | -1.2 | |
| Other Non-cash Items | 1,228.0 | 323.2 | -123.2 | -224.9 | -220.9 | -344.8 | 106.8 | -78.9 | -219.8 | -6.4 | 154.5 | 107.1 | |
| Cash from Operations | 627.8 | 0.0 | 0.0 | 519.1 | 709.7 | 411.4 | 301.9 | 393.7 | 263.4 | 176.1 | 116.1 | 138.4 |
| 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 | -495.3 | -95.9 | -185.9 | -9.9 | -64.5 | 88.2 | 12.4 | -112.4 | 85.9 | -2.1 | |
| Depreciation & Amortization | -1.8 | 293.4 | 301.8 | 311.6 | 305.1 | 303.7 | 289.8 | 245.2 | 205.8 | -3.6 | |
| Stock-Based Compensation | 0.0 | 5.0 | 4.4 | 4.1 | 0.0 | 3.3 | 2.8 | 2.8 | 3.9 | 0.4 | |
| Change Working Capital | -16.8 | -111.5 | 87.5 | -51.2 | 49.5 | 7.2 | 26.0 | -86.8 | -20.1 | -126.2 | |
| Change In Accounts Receivable | 13.7 | 7.9 | 31.8 | 32.0 | -15.6 | 21.1 | -4.9 | 8.0 | 16.5 | -31.3 | |
| Change In Accounts Payable | 4.6 | -25.0 | -3.5 | 1.1 | -16.5 | 56.2 | -54.3 | 0.0 | -30.3 | -26.2 | |
| Change In Inventories | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -55.7 | |
| Other Non-cash Items | 764.1 | 23.2 | 143.9 | 13.6 | 59.2 | -174.9 | -41.6 | 47.7 | -94.1 | 213.2 | |
| Cash from Operations | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 176.3 | 65.7 |
| Cash Flow From Investing Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Capital Expenditure | -528.0 | 0.0 | 1.2 | 0.0 | -323.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Acquisitions | -717.3 | -50.0 | -812.5 | 90.6 | 9.3 | -5.4 | -316.0 | -37.9 | 278.4 | -2.5 | -85.9 | -39.4 | |
| Investments | -33.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Sales of Investment | -15.3 | 0.0 | 0.0 | 0.0 | 15.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Other Investing Activities | -160.5 | 0.0 | 0.0 | -603.2 | -13.1 | -288.3 | -362.9 | -458.0 | -240.9 | -155.2 | -113.0 | -245.7 | |
| Cash from Investing | -1,262.9 | 0.0 | 0.0 | -512.6 | -312.0 | -293.7 | -678.9 | -496.0 | 37.5 | -157.6 | -198.9 | -285.1 |
| 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 | -120.3 | 0.5 | 0.1 | 0.0 | -153.7 | 1.0 | 0.0 | -146.1 | -193.7 | -65.2 | |
| Acquisitions | -6.0 | -27.4 | -2.0 | -14.8 | 4.8 | -20.2 | -2.1 | -916.0 | 73.0 | -14.1 | |
| Investments | -2.6 | 0.0 | 0.0 | 0.0 | -3.4 | 0.0 | 0.0 | 0.0 | -0.1 | -14.1 | |
| Sales of Investment | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -94.5 | 79.3 | |
| Other Investing Activities | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 94.5 | 14.1 | |
| Cash from Investing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -120.8 | -79.3 |
| Cash Flow From Financing Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debt Repaid | -987.2 | 0.0 | 0.0 | 153.7 | -503.7 | -743.6 | -82.9 | -49.7 | -495.2 | -28.4 | -15.3 | -30.0 | |
| Debt Issued | 1,523.1 | 1,240.7 | 45.1 | 747.2 | 125.0 | 718.5 | 336.9 | 146.2 | 453.0 | 24.8 | 716.4 | 30.0 | |
| Issuance of Common Stock | 387.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 71.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Repurchase of Common Stock | -44.9 | -119.5 | -45.2 | -47.5 | 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 | 0.0 | 0.0 | |
| Other Financing Activities | -8.1 | 0.0 | 0.0 | -20.8 | 80.2 | 661.6 | 336.0 | 97.8 | 302.0 | 10.0 | 106.9 | 138.2 | |
| Cash from Financing | 658.8 | 0.0 | 0.0 | 85.4 | -423.5 | -82.0 | 324.2 | 48.1 | -193.2 | -18.4 | 91.6 | 108.2 |
| 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 | -34.2 | 10.9 | |
| Debt Issued | 1,358.2 | 116.9 | 0.5 | 0.2 | -117.3 | -239.4 | -103.0 | 504.9 | 156.2 | 23.0 | |
| 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 | -16.5 | -48.3 | -37.4 | -17.3 | 0.0 | -5.9 | -39.3 | -5.5 | 0.0 | -0.1 | |
| 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 | -0.7 | -0.5 | |
| Cash from Financing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -34.9 | 10.5 |
| Cash position | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Change in Cash | 21.1 | 224.6 | 78.4 | 91.9 | -25.7 | 35.6 | -52.8 | -54.1 | 107.7 | 0.0 | 8.8 | -38.5 | |
| Closing Cash Balance | 37.8 | 439.0 | 214.4 | 136.0 | 44.1 | 69.9 | 34.2 | 87.0 | 141.2 | 33.4 | 33.4 | 24.6 |
| 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 | 30.1 | -56.7 | 155.1 | 95.5 | 62.6 | 8.8 | 17.8 | -11.6 | 20.0 | -3.1 | |
| Closing Cash Balance | 439.0 | 408.4 | 465.1 | 310.0 | 108.2 | 150.9 | 142.2 | 124.4 | 33.6 | 115.4 |
| Free Cash Flow | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Free Cash Flow | 99.7 | 453.9 | 962.6 | -54.7 | 386.6 | 411.4 | 301.9 | 393.7 | 263.4 | 176.1 | 116.1 | 138.4 | |
| Real Free Cash Flow | 89.9 | 435.5 | 948.1 | -67.7 | 370.6 | 400.4 | 293.3 | 386.8 | 260.6 | 175.2 | 115.0 | 136.6 |
| 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 | 81.5 | 114.2 | 351.6 | 268.2 | 195.6 | 227.5 | 289.4 | -49.7 | -17.4 | 0.6 | |
| Real Free Cash Flow | 81.5 | 109.2 | 347.2 | 264.1 | 195.6 | 224.2 | 286.6 | -52.4 | -21.3 | 0.2 |
Nacenění
Finance
Efektivita
Marže
Dividenda
Ostatní
Nacenění
| Ukazatel | Aktuální | Historické | Konkurence |
|---|---|---|---|
| P/E | -5.5 | -8.1 | 1624.3 |
| P/S | 1.5 | 1.2 | 194.9 |
| P/B | 1.1 | 1.1 | 130.8 |
| P/FCF | 3.4 | 6.2 | 2445.2 |
| Market cap | $1.8 | $1.7 |
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 | 23.8 % | 27 % | 0 % |
| Debt to Income | -273.6 % | -461.1 % | 0 % |
| Debt to Free cash flow | 169.3 % | 33.6 % | 0 % |
| Interest expense percentage | -62.9 % | 325.3 % | 151.4 % |
| Current ratio | 1.3 | 0.7 | 0 |
Efektivita
| Ukazatel | Aktuální | Historické | Srovnání |
|---|---|---|---|
| ROE | -20.9 % | 4.5 % | 0 % |
| ROA | -8.7 % | -1 % | 0 % |
| CapEx to Revenue | 8.2 % | 7.2 % | 0 % |
| RaD to Revenue | 0 % | 0 % | 0 % |
| ROEM | 2,542,957.1 | 820544.6 |
Marže
| Ukazatel | Aktuální | Historické | Srovnání |
|---|---|---|---|
| Gross margin | 14.7 % | 33.2 % | 58.8 % |
| Operating margin | -15.4 % | 10.9 % | 22.4 % |
| Net margin | -19 % | -5.8 % | 20.7 % |
Dividenda
| Ukazatel | Aktuální | Historické | Srovnání |
|---|---|---|---|
| Dividend yield | 0 % | 0 % | 0 % |
| Dividend payout percentage | 0 % | 0 % | 0 % |
Dividend yield (Dividendový výnos) ukazuje aktuální procentuální výnos z dividend vůči ceně akcie.
Ostatní
| Ukazatel | Aktuální | Historické |
|---|---|---|
| Shares outstanding | 173.3 mil | 92.4 mil |
| Employee count | 0.7 tis | 0.5 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.
