DonkeyRepublic Holding A/S (CPH:DONKEY)
Denmark
· Delayed Price · Currency is DKK 6.30
-0.20 (-3.08%)
Apr 25, 2025, 4:59 PM CET
DonkeyRepublic Holding Cash Flow Statement
Financials in millions DKK. Fiscal year is January - December.
Millions DKK. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2018 - 2019 |
|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2018 - 2019 |
| Net Income | -9.75 | -23.08 | -43.19 | -3.27 | -3.51 | Upgrade
|
| Depreciation & Amortization | 14.23 | 12.09 | 9.28 | 1.51 | 1.7 | Upgrade
|
| Other Amortization | 6.44 | 5.73 | 3.1 | - | - | Upgrade
|
| Loss (Gain) From Sale of Assets | 0.35 | 1 | - | -0 | - | Upgrade
|
| Asset Writedown & Restructuring Costs | 2.96 | 1.24 | 1.03 | - | - | Upgrade
|
| Other Operating Activities | 9.53 | 11.99 | 7.53 | -0.02 | 0.06 | Upgrade
|
| Change in Accounts Receivable | 1.41 | 4.88 | -4.48 | -1.47 | -0.24 | Upgrade
|
| Change in Inventory | -1.52 | -2.28 | -1.08 | - | -0.25 | Upgrade
|
| Change in Other Net Operating Assets | -0.99 | -8.54 | 16.03 | 0.38 | 0.39 | Upgrade
|
| Operating Cash Flow | 22.66 | 3.04 | -11.78 | -2.87 | -1.85 | Upgrade
|
| Operating Cash Flow Growth | 646.13% | - | - | - | - | Upgrade
|
| Capital Expenditures | -17.44 | -13.18 | -60.02 | -4.17 | -0.64 | Upgrade
|
| Sale of Property, Plant & Equipment | - | - | - | 0.05 | 0.58 | Upgrade
|
| Sale (Purchase) of Intangibles | -11.18 | -5.93 | -7.82 | -0.54 | -0.6 | Upgrade
|
| Investment in Securities | -0.09 | -0.35 | -0.14 | -0.1 | - | Upgrade
|
| Other Investing Activities | -0 | - | - | - | - | Upgrade
|
| Investing Cash Flow | -28.71 | -19.46 | -67.98 | -4.76 | -0.66 | Upgrade
|
| Long-Term Debt Issued | 4.96 | 4.96 | 40.41 | 3.23 | 1.79 | Upgrade
|
| Long-Term Debt Repaid | -30.95 | -6.1 | - | -0.42 | - | Upgrade
|
| Net Debt Issued (Repaid) | -25.99 | -1.15 | 40.41 | 2.81 | 1.79 | Upgrade
|
| Issuance of Common Stock | 36.04 | 30.06 | - | 14.92 | - | Upgrade
|
| Other Financing Activities | -10.26 | -11.1 | -4.66 | -0.03 | - | Upgrade
|
| Financing Cash Flow | -0.21 | 17.81 | 35.75 | 17.71 | 1.79 | Upgrade
|
| Foreign Exchange Rate Adjustments | -0.06 | -0.01 | -0.86 | - | - | Upgrade
|
| Net Cash Flow | -6.32 | 1.38 | -44.86 | 10.08 | -0.73 | Upgrade
|
| Free Cash Flow | 5.22 | -10.15 | -71.79 | -7.04 | -2.49 | Upgrade
|
| Free Cash Flow Margin | 3.40% | -8.41% | -97.79% | -140.02% | -85.52% | Upgrade
|
| Free Cash Flow Per Share | 0.22 | -0.55 | -4.64 | -0.60 | - | Upgrade
|
| Cash Interest Paid | 10.26 | 11.1 | 4.66 | - | - | Upgrade
|
| Cash Income Tax Paid | 0.45 | -1.64 | -1.05 | -0.14 | -0.15 | Upgrade
|
| Levered Free Cash Flow | -12.39 | -18.13 | -74.96 | -5.9 | -1.35 | Upgrade
|
| Unlevered Free Cash Flow | -6.57 | -11.7 | -71.32 | -5.66 | -1.09 | Upgrade
|
| Change in Net Working Capital | 1.09 | 3.95 | -8.69 | 0.54 | -0.45 | Upgrade
|
Updated Mar 17, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.