Napatech A/S (NAPA)

The Duckhorn Portfolio Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	-115.88	-111.26	-32.02	-48.26	40.23	9.6
Depreciation & Amortization	6.25	7.73	7.43	6.99	4.95	4.54
Other Amortization	21.46	21.46	25.03	19.09	17.31	19.09
Loss (Gain) From Sale of Assets	-	-	-	-	-0.63	-0.01
Asset Writedown & Restructuring Costs	0.13	0.13	-	-	-	1.65
Stock-Based Compensation	11.65	10.9	2.54	5.67	3.11	2.35
Other Operating Activities	0.79	-0.47	0.64	0.8	-11.41	3.57
Change in Accounts Receivable	-14.3	9.83	13.18	-23.23	-21.13	4.14
Change in Inventory	-21.97	-34.3	3.28	-14.73	-5.05	-9.54
Change in Accounts Payable	-11.21	-6.87	-26.87	29.71	-12.42	12.25
Operating Cash Flow	-123.08	-102.84	-6.79	-23.97	14.95	47.64
Operating Cash Flow Growth	-	-	-	-	-68.62%	80.14%
Capital Expenditures	-4.74	-4.43	-2.17	-2.4	-7.11	-1.2
Sale of Property, Plant & Equipment	-	-	-	-	0.63	0
Sale (Purchase) of Intangibles	-9.1	-6.67	-10.38	-30.3	-24.52	-13.77
Other Investing Activities	-0.05	-0.05	-0.14	-0.04	0.05	0.95
Investing Cash Flow	-13.88	-11.14	-12.69	-32.74	-30.95	-14.02
Long-Term Debt Issued	-	-	0.44	36.97	-	4.16
Long-Term Debt Repaid	-	-4.74	-3.39	-5.79	-8.09	-37.84
Net Debt Issued (Repaid)	5.54	-4.74	-2.94	31.17	-8.09	-33.68
Issuance of Common Stock	145.75	147.06	53.82	0.02	0.05	-
Repurchase of Common Stock	-	-	-	-2.63	-0.27	-
Other Financing Activities	-5.63	-5.63	-0.37	-	-	-
Financing Cash Flow	145.67	136.7	50.51	28.56	-8.31	-33.68
Foreign Exchange Rate Adjustments	-1.63	-0.74	-0.63	0.66	1.06	-1.55
Net Cash Flow	7.08	21.97	30.41	-27.49	-23.25	-1.61
Free Cash Flow	-127.82	-107.27	-8.96	-26.37	7.84	46.44
Free Cash Flow Growth	-	-	-	-	-83.12%	79.03%
Free Cash Flow Margin	-107.67%	-92.15%	-4.90%	-16.62%	4.01%	23.91%
Free Cash Flow Per Share	-	-1.11	-0.10	-0.32	0.09	0.54
Cash Interest Paid	3.21	3.14	2.88	1.36	0.38	0.63
Cash Income Tax Paid	-	-5.37	-4.04	-0.08	1.49	-2.49
Levered Free Cash Flow	-98.02	-76.82	-8.58	-50.94	-28.84	27.88
Unlevered Free Cash Flow	-96.22	-75.38	-7.55	-50.25	-28.55	28.34
Change in Net Working Capital	47.48	32.14	9.44	20.43	41.06	-10

Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q