Invicta Holdings Limited (FRA:I5J)
Germany · Delayed Price · Currency is EUR 1.790
0.00 (0.00%)
Last updated: Jan 29, 2026, 8:16 AM CET
Invicta Holdings Cash Flow Statement
Financials in millions ZAR. Fiscal year is April - March.
Millions ZAR. Fiscal year is Apr - Mar.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 | Mar '21 Mar 31, 2021 |
Net Income | 741.46 | 769.01 | 567.05 | 562.7 | 882.86 | 366.48 |
Depreciation & Amortization | 193.85 | 190.15 | 204.6 | 204.08 | 171.71 | 230.6 |
Other Amortization | 7.9 | 7.9 | 12.73 | 16.26 | 20.35 | 18.23 |
Loss (Gain) From Sale of Assets | -27.06 | -42.32 | -8.59 | 0.72 | -71.31 | -15.1 |
Asset Writedown & Restructuring Costs | 2.97 | 2.84 | 20.18 | -7.9 | -6.21 | 17.61 |
Loss (Gain) From Sale of Investments | - | - | 0.68 | - | -399.32 | 0.49 |
Loss (Gain) on Equity Investments | -353.86 | -364.91 | -177.8 | -165.67 | -95.68 | -78.1 |
Stock-Based Compensation | 16.71 | 14.54 | 20.45 | 14.31 | 10.78 | 3.57 |
Other Operating Activities | 43.74 | 71.67 | 17.8 | 29.18 | -373.46 | -336.02 |
Change in Accounts Receivable | -35.66 | -182.4 | 86.75 | -44.57 | -23.55 | 166.35 |
Change in Inventory | -10.3 | -130.08 | -98.86 | -327.52 | -240.51 | 558.37 |
Change in Accounts Payable | 126.7 | 274.3 | 37.78 | 73.07 | 346.16 | 212.81 |
Change in Other Net Operating Assets | -189.34 | -176.55 | -175.56 | 52.41 | 98.72 | 26.87 |
Operating Cash Flow | 515.47 | 432.95 | 525.24 | 391.06 | 715.97 | 1,285 |
Operating Cash Flow Growth | -6.05% | -17.57% | 34.31% | -45.38% | -44.28% | 175.87% |
Capital Expenditures | -85.72 | -93.96 | -93.61 | -78.09 | -122.54 | -118.47 |
Sale of Property, Plant & Equipment | 9.17 | 13.03 | 69.32 | 38.9 | 126.23 | 43.94 |
Cash Acquisitions | -248.71 | -190.33 | -64.04 | - | -267.57 | - |
Divestitures | -5.88 | 351.12 | 6.82 | -0.39 | -296.59 | 84.22 |
Sale (Purchase) of Intangibles | -11.23 | -11.2 | -3.95 | -1.6 | -8.26 | -7.18 |
Sale (Purchase) of Real Estate | 73.69 | 76.97 | - | - | - | - |
Investment in Securities | - | - | -28.71 | -0.04 | -37.39 | - |
Other Investing Activities | 335.58 | 315.65 | 110.14 | 87.57 | 59.94 | -5.21 |
Investing Cash Flow | 89.29 | 471.47 | 64.25 | 161.78 | -546.19 | -2.7 |
Long-Term Debt Issued | - | 1,122 | 764.57 | 232.67 | 1,344 | 328.84 |
Long-Term Debt Repaid | - | -1,085 | -936.86 | -258.23 | -1,682 | -1,333 |
Net Debt Issued (Repaid) | -25.05 | 36.95 | -172.3 | -25.56 | -337.52 | -1,004 |
Issuance of Common Stock | - | - | - | - | - | 26.31 |
Repurchase of Common Stock | -256.5 | -159.65 | -60.64 | -164.75 | -148.12 | - |
Common Dividends Paid | -107.41 | -165.98 | -182.15 | -163.83 | -130.99 | -68.38 |
Other Financing Activities | -10.88 | -10.76 | 1.87 | -5.01 | -13.43 | 0.2 |
Financing Cash Flow | -399.83 | -1,002 | -440.51 | -395.15 | -630.06 | -1,046 |
Foreign Exchange Rate Adjustments | -17.69 | -26.61 | 25.36 | 43.66 | -9.72 | -59.79 |
Net Cash Flow | 187.24 | -124.55 | 174.33 | 201.35 | -469.99 | 176.33 |
Free Cash Flow | 429.75 | 338.99 | 431.62 | 312.97 | 593.43 | 1,167 |
Free Cash Flow Growth | 3.16% | -21.46% | 37.91% | -47.26% | -49.13% | 292.47% |
Free Cash Flow Margin | 5.15% | 4.18% | 5.64% | 4.03% | 8.25% | 18.66% |
Free Cash Flow Per Share | 4.63 | 3.51 | 4.42 | 3.06 | 5.33 | 10.50 |
Cash Interest Paid | 168.19 | 173.43 | 172.11 | 128.3 | 106.41 | 207.2 |
Cash Income Tax Paid | 192.87 | 175.49 | 153.66 | 152.89 | 183.49 | 425.52 |
Levered Free Cash Flow | 393.05 | 560.97 | 458.75 | 215.4 | 2,093 | 506.42 |
Unlevered Free Cash Flow | 517.75 | 686.29 | 566.41 | 299.21 | 2,164 | 633 |
Change in Working Capital | -108.6 | -214.72 | -149.9 | -246.61 | 180.82 | 964.39 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.