Public Policy Holding Company, Inc. (FRA:PD7)
Germany · Delayed Price · Currency is EUR 2.160
0.00 (0.00%)
At close: Sep 26, 2025
FRA:PD7 Cash Flow Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2018 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '25 Jun 30, 2025 | 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 | -29.72 | -23.96 | -14.24 | -15.01 | -24.26 | -1.17 | Upgrade |
Depreciation & Amortization | 10.05 | 8.88 | 7.72 | 5.34 | 4.96 | 4.46 | Upgrade |
Other Amortization | 0.2 | 0.18 | 0.13 | - | - | - | Upgrade |
Stock-Based Compensation | 36.9 | 35.97 | 35.08 | 33.82 | 27.61 | - | Upgrade |
Other Operating Activities | 15.6 | 9.75 | -0.41 | -0.52 | -0.03 | - | Upgrade |
Change in Accounts Receivable | -5.78 | -3.12 | -2.48 | -3.94 | -3.27 | -0.6 | Upgrade |
Change in Accounts Payable | 1.23 | -2.05 | 6.11 | 3.81 | 2.55 | 3.4 | Upgrade |
Change in Unearned Revenue | 0.82 | 0.96 | -5.35 | 0.68 | 1.88 | 0.85 | Upgrade |
Change in Income Taxes | 3.56 | -2.22 | -5.19 | 3.63 | 0.52 | - | Upgrade |
Change in Other Net Operating Assets | -16.15 | -7.98 | 0.23 | -7.14 | -5.32 | -1.1 | Upgrade |
Operating Cash Flow | 16.71 | 16.4 | 21.6 | 20.68 | 4.64 | 5.83 | Upgrade |
Operating Cash Flow Growth | -46.42% | -24.07% | 4.47% | 345.81% | -20.48% | 596.30% | Upgrade |
Capital Expenditures | -0.14 | -0.06 | -0.23 | - | -0.04 | -0.02 | Upgrade |
Cash Acquisitions | -18.52 | -19.78 | -17.6 | -11.91 | - | - | Upgrade |
Other Investing Activities | 0.35 | 0.35 | -5.39 | - | - | - | Upgrade |
Investing Cash Flow | -18.32 | -19.49 | -23.23 | -11.91 | -0.04 | -0.02 | Upgrade |
Short-Term Debt Issued | - | - | 1 | - | - | - | Upgrade |
Long-Term Debt Issued | - | 25 | 14 | - | - | 0.07 | Upgrade |
Total Debt Issued | 24 | 25 | 15 | - | - | 0.07 | Upgrade |
Short-Term Debt Repaid | - | - | -1 | - | - | - | Upgrade |
Long-Term Debt Repaid | - | -3.86 | -2.94 | -0.03 | -1.38 | - | Upgrade |
Total Debt Repaid | -6.43 | -3.86 | -3.94 | -0.03 | -1.38 | - | Upgrade |
Net Debt Issued (Repaid) | 17.57 | 21.14 | 11.06 | -0.03 | -1.38 | 0.07 | Upgrade |
Issuance of Common Stock | - | - | - | - | 13.76 | - | Upgrade |
Common Dividends Paid | -11.4 | -16.84 | -15.84 | -5.57 | -0.44 | -0.23 | Upgrade |
Other Financing Activities | -0.24 | -0.96 | -0.45 | - | -4.64 | -0.55 | Upgrade |
Financing Cash Flow | 5.93 | 3.34 | -5.24 | -5.6 | 7.29 | -0.71 | Upgrade |
Foreign Exchange Rate Adjustments | -0 | -0.06 | - | - | - | - | Upgrade |
Net Cash Flow | 4.32 | 0.19 | -6.86 | 3.17 | 11.89 | 5.1 | Upgrade |
Free Cash Flow | 16.57 | 16.35 | 21.37 | 20.68 | 4.6 | 5.81 | Upgrade |
Free Cash Flow Growth | -46.66% | -23.51% | 3.35% | 349.36% | -20.78% | 629.94% | Upgrade |
Free Cash Flow Margin | 9.96% | 10.93% | 15.83% | 19.00% | 4.63% | 7.50% | Upgrade |
Free Cash Flow Per Share | 0.14 | 0.15 | 0.20 | 0.19 | 0.05 | - | Upgrade |
Cash Interest Paid | 2.59 | 1.72 | 0.83 | 0.02 | 0.05 | 0.1 | Upgrade |
Cash Income Tax Paid | 8.06 | 10.05 | 12.43 | 4.77 | - | - | Upgrade |
Levered Free Cash Flow | 44.74 | 36.52 | 29.63 | 37.81 | 21.25 | 8.78 | Upgrade |
Unlevered Free Cash Flow | 46.3 | 37.53 | 30.1 | 37.82 | 21.29 | 8.81 | Upgrade |
Change in Working Capital | -16.31 | -14.41 | -6.67 | -2.96 | -3.64 | 2.55 | Upgrade |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.