Rakuten Group, Inc. (FRA:RAKA)
Germany · Delayed Price · Currency is EUR 4.420
-0.120 (-2.64%)
Last updated: Feb 20, 2026, 8:06 AM CET
Rakuten Group Cash Flow Statement
Financials in millions JPY. Fiscal year is January - December.
Millions JPY. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Net Income | -177,886 | 16,277 | -217,741 | -407,894 | -212,630 |
Depreciation & Amortization | 320,472 | 316,435 | 299,771 | 266,118 | 197,353 |
Loss (Gain) From Sale of Assets | 110,517 | 17,758 | 30,631 | 10,948 | 4,239 |
Asset Writedown & Restructuring Costs | 68,333 | - | - | - | - |
Other Operating Activities | 49,680 | -44,493 | -32,012 | -24,473 | -1,060 |
Change in Accounts Receivable | -16,784 | -500,301 | -243,968 | -419,565 | -401,798 |
Change in Accounts Payable | 27,373 | 86,042 | -42,391 | 50,763 | 45,045 |
Change in Other Net Operating Assets | 42,388 | 1,299,164 | 929,902 | 266,156 | 951,558 |
Operating Cash Flow | 424,093 | 1,190,882 | 724,192 | -257,947 | 582,707 |
Operating Cash Flow Growth | -64.39% | 64.44% | - | - | -44.05% |
Capital Expenditures | -65,669 | -83,952 | -193,829 | -298,666 | -286,859 |
Cash Acquisitions | - | -401 | -243 | -31,005 | -66,003 |
Divestitures | - | 4,113 | 22,000 | - | - |
Sale (Purchase) of Intangibles | -140,299 | -159,285 | -157,328 | -140,747 | -123,782 |
Investment in Securities | -589,349 | -77,268 | -10,926 | -12,472 | -16,402 |
Other Investing Activities | 15,508 | -604,931 | -257,090 | -469,518 | -118,784 |
Investing Cash Flow | -779,809 | -921,724 | -597,416 | -952,408 | -611,830 |
Short-Term Debt Issued | 417,241 | 206,279 | - | 89,900 | 116,507 |
Long-Term Debt Issued | 596,478 | 1,133,224 | 1,709,417 | 2,413,587 | 1,084,463 |
Total Debt Issued | 1,013,719 | 1,339,503 | 1,709,417 | 2,503,487 | 1,200,970 |
Short-Term Debt Repaid | -67,370 | - | -497,982 | -404,406 | -6,000 |
Long-Term Debt Repaid | -913,742 | -696,195 | -1,339,332 | -600,797 | -296,167 |
Total Debt Repaid | -981,112 | -696,195 | -1,837,314 | -1,005,203 | -302,167 |
Net Debt Issued (Repaid) | 32,607 | 643,308 | -127,897 | 1,498,284 | 898,803 |
Issuance of Common Stock | 80,687 | - | 294,244 | - | 241,394 |
Common Dividends Paid | -18,533 | - | -7,157 | -7,118 | -6,131 |
Other Financing Activities | -80,627 | 114,161 | 132,766 | -4,482 | 268,199 |
Financing Cash Flow | 14,134 | 757,469 | 291,956 | 1,486,684 | 1,402,265 |
Foreign Exchange Rate Adjustments | 8,260 | 16,587 | 14,582 | 7,730 | 15,853 |
Net Cash Flow | -333,322 | 1,043,214 | 433,314 | 284,059 | 1,388,995 |
Free Cash Flow | 358,424 | 1,106,930 | 530,363 | -556,613 | 295,848 |
Free Cash Flow Growth | -67.62% | 108.71% | - | - | -61.18% |
Free Cash Flow Margin | 14.36% | 48.57% | 25.61% | -28.87% | 17.59% |
Free Cash Flow Per Share | 165.70 | 515.23 | 276.95 | -350.79 | 193.69 |
Cash Interest Paid | 80,590 | 63,324 | 36,889 | - | - |
Cash Income Tax Paid | 84,692 | 44,493 | 32,012 | 24,473 | 1,060 |
Levered Free Cash Flow | -848,106 | 151,422 | 217,338 | -856,063 | 189,344 |
Unlevered Free Cash Flow | -793,931 | 204,411 | 247,010 | -838,913 | 200,632 |
Change in Working Capital | 52,977 | 884,905 | 643,543 | -102,646 | 594,805 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.