JDC Group AG (ETR: JDC)

JDC Group AG Cash Flow Statement

Financials in millions EUR. Fiscal year is January - December.

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Sep 30, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
Net Income	5.59	3.77	0.9	0.91	-1.16	-1.81
Depreciation & Amortization, Total	4.36	3.98	3.76	3.31	2.82	2.7
Change in Accounts Payable	11.61	11.06	-0.6	7.48	3.58	2.77
Change in Other Net Operating Assets	-2.9	-1.38	-0.06	-0.72	-0.19	-0.21
Other Operating Activities	-0.25	-0.03	0.19	-0.04	0.05	0.02
Operating Cash Flow	20.13	18.03	7.57	14.86	8.87	3.85
Capital Expenditures	-	-	-	-0.47	-0.61	-
Cash Acquisitions	-5.57	-6.72	-	-11.01	-	-2.87
Sale (Purchase) of Intangibles	-4.13	-4.4	-2.08	-1.53	-1.42	-1.85
Investment in Securities	-2.84	-2.32	-1.2	-0.11	-0.03	-0
Investing Cash Flow	-12.36	-13.26	-3.24	-13.08	-2.02	-4.65
Long-Term Debt Issued	-	20	-	0.04	0.84	19.46
Long-Term Debt Repaid	-	-25.83	-5.07	-0.86	-13.32	-7.06
Net Debt Issued (Repaid)	-9.38	-5.83	-5.07	-0.83	-12.48	12.4
Issuance of Common Stock	-	13.05	-	10.62	-	-
Repurchase of Common Stock	-2.93	-1.18	-3.16	-	-2.07	-1.03
Common Dividends Paid	-	-0.03	-	-	-	-
Other Financing Activities	-1.11	-1.09	-1.33	-1.38	-1.71	-1.24
Financing Cash Flow	-13.41	4.92	-9.57	8.41	-16.26	10.12
Net Cash Flow	-5.64	9.69	-5.23	10.19	-9.41	9.32
Free Cash Flow	20.13	18.03	7.57	14.38	8.26	3.85
Free Cash Flow Growth	73.67%	138.30%	-47.38%	74.04%	114.79%	196.84%
Free Cash Flow Margin	9.78%	10.54%	4.85%	9.82%	6.75%	3.47%
Free Cash Flow Per Share	1.54	1.35	0.59	1.08	0.65	0.29
Cash Interest Paid	1.09	1.09	1.33	1.38	1.71	1.24

Source: S&P Capital IQ. Capital Markets template. Financial Sources.