Vivanco Gruppe AG (FRA: VG0K)
Germany
· Delayed Price · Currency is EUR 0.133
+0.001 (0.76%)
At close: Dec 20, 2024
Vivanco Gruppe AG Cash Flow Statement
Financials in millions EUR. Fiscal year is January - December.
Millions EUR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2022 | FY 2021 | FY 2020 | FY 2019 | FY 2018 | 2017 - 2013 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '23 Jun 30, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | Dec '18 Dec 31, 2018 | 2017 - 2013 |
| Net Income | 2.7 | -0.5 | -0.68 | -0.29 | 1.05 | 2.17 | Upgrade
|
| Depreciation & Amortization | 1.71 | 1.74 | 2.14 | 1.92 | 1.81 | 0.29 | Upgrade
|
| Other Amortization | 0.16 | 0.16 | 0.35 | 0.33 | 0.34 | 0.3 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.01 | -0.01 | 0 | -0 | 0.01 | 0 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | - | 0.06 | - | - | Upgrade
|
| Loss (Gain) From Sale of Investments | - | - | - | - | - | 0.07 | Upgrade
|
| Loss (Gain) on Equity Investments | - | - | - | - | - | 0.06 | Upgrade
|
| Other Operating Activities | -5.48 | -0.65 | -2.61 | 2.08 | 2.36 | -1.53 | Upgrade
|
| Change in Accounts Receivable | 0.91 | 1.31 | 6.31 | -2.86 | 1.9 | 4.1 | Upgrade
|
| Change in Inventory | 3.44 | 2.46 | -1.26 | 3.47 | -0.5 | -2.54 | Upgrade
|
| Change in Other Net Operating Assets | -1.63 | -1.6 | -7.97 | -4.13 | -0.68 | 1.31 | Upgrade
|
| Operating Cash Flow | 1.8 | 2.91 | -3.71 | 0.58 | 6.28 | 4.23 | Upgrade
|
| Operating Cash Flow Growth | - | - | - | -90.78% | 48.52% | 20.97% | Upgrade
|
| Capital Expenditures | -0.24 | -0.21 | -0.52 | -0.4 | -0.43 | -1.27 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.01 | 0.01 | 0 | 0.02 | 0 | 0.03 | Upgrade
|
| Other Investing Activities | - | - | - | - | - | -0 | Upgrade
|
| Investing Cash Flow | -0.23 | -0.2 | -0.52 | -0.38 | -0.43 | -1.23 | Upgrade
|
| Short-Term Debt Issued | - | - | 0 | - | - | - | Upgrade
|
| Long-Term Debt Issued | - | 3 | 2.72 | 8.96 | - | - | Upgrade
|
| Total Debt Issued | - | 3 | 2.72 | 8.96 | - | - | Upgrade
|
| Short-Term Debt Repaid | - | -5.99 | - | -0.76 | -2.07 | -0.81 | Upgrade
|
| Long-Term Debt Repaid | - | -2.28 | -1.65 | -1.33 | -1.14 | -0.03 | Upgrade
|
| Total Debt Repaid | -4.38 | -8.27 | -1.65 | -2.09 | -3.21 | -0.83 | Upgrade
|
| Net Debt Issued (Repaid) | -4.38 | -5.27 | 1.07 | 6.87 | -3.21 | -0.83 | Upgrade
|
| Common Dividends Paid | - | - | - | - | -0.55 | -0.56 | Upgrade
|
| Other Financing Activities | 0.85 | 0.91 | 2.44 | -1.08 | -1.46 | -0.83 | Upgrade
|
| Financing Cash Flow | -3.54 | -4.36 | 3.51 | 5.8 | -5.22 | -2.21 | Upgrade
|
| Foreign Exchange Rate Adjustments | 0.01 | 0.02 | -0.01 | -0.09 | 0 | 0.05 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | 0 | - | - | -0 | - | - | Upgrade
|
| Net Cash Flow | -1.96 | -1.63 | -0.73 | 5.91 | 0.63 | 0.83 | Upgrade
|
| Free Cash Flow | 1.55 | 2.7 | -4.24 | 0.18 | 5.85 | 2.95 | Upgrade
|
| Free Cash Flow Growth | - | - | - | -96.97% | 97.90% | 6.99% | Upgrade
|
| Free Cash Flow Margin | 3.56% | 5.68% | -8.68% | 0.28% | 7.24% | 3.80% | Upgrade
|
| Free Cash Flow Per Share | 0.28 | 0.49 | -0.77 | 0.03 | 1.06 | 0.54 | Upgrade
|
| Cash Interest Paid | 0.83 | 0.77 | 0.86 | 1.08 | 1.46 | 0.83 | Upgrade
|
| Cash Income Tax Paid | 0.28 | 0.28 | 0.02 | -0.09 | 1.53 | 3.74 | Upgrade
|
| Levered Free Cash Flow | -1.69 | 1.21 | -2.04 | -1.11 | 4.28 | 4.33 | Upgrade
|
| Unlevered Free Cash Flow | -0.93 | 1.83 | -1.38 | -0.44 | 5.19 | 4.95 | Upgrade
|
| Change in Net Working Capital | 3.33 | -2.07 | 3.8 | 2.65 | -1.42 | -2.56 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.