Dantax A/S (CPH:DANT)

Dantax Cash Flow Statement

Financials in millions DKK. Fiscal year is July - June.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Jun 30, 2024	Jun 30, 2023	Jun 30, 2022	Jun 30, 2021	Jun 30, 2020
Net Income	7.51	13.04	8.4	-1.09	22.01	0.07
Depreciation & Amortization	0.3	0.28	0.22	0.22	0.22	0.22
Other Operating Activities	-6.97	-10.41	-5.05	2.94	-25.14	-0.44
Change in Inventory	1.56	2.11	-2.24	0.1	2.11	3.69
Change in Accounts Payable	0.41	0.19	-1.12	0.48	-0.24	-0.94
Operating Cash Flow	2.82	5.21	0.22	2.65	-1.04	2.61
Operating Cash Flow Growth	9.67%	2310.18%	-91.84%	-	-	-
Investment in Securities	5.33	1.27	3.41	20.09	1.25	-4.35
Investing Cash Flow	5.33	1.27	3.41	20.09	1.25	-4.35
Short-Term Debt Issued	-	2.62	0.17	-	0.07	-
Total Debt Issued	7.07	2.62	0.17	-	0.07	-
Short-Term Debt Repaid	-	-	-0.01	-0.03	-	-0.01
Total Debt Repaid	0.01	-	-0.01	-0.03	-	-0.01
Net Debt Issued (Repaid)	7.08	2.62	0.17	-0.03	0.07	-0.01
Common Dividends Paid	-9.6	-6.3	-3	-21	-3	-4.2
Other Financing Activities	-0.09	-	0.33	0.29	0.04	0.06
Financing Cash Flow	-2.61	-3.68	-2.5	-20.74	-2.89	-4.15
Net Cash Flow	5.54	2.8	1.12	2	-2.67	-5.9
Free Cash Flow	2.82	5.21	0.22	2.65	-1.04	2.61
Free Cash Flow Growth	9.67%	2310.18%	-91.84%	-	-	-
Free Cash Flow Margin	11.04%	19.43%	0.98%	12.48%	-3.99%	11.66%
Free Cash Flow Per Share	9.30	17.05	0.71	8.95	-3.48	8.75
Cash Income Tax Paid	1.8	0.69	0.52	0.34	6.22	0.5
Levered Free Cash Flow	1.16	7.02	0.85	0.22	2.87	1.9
Unlevered Free Cash Flow	4.04	7.09	0.89	0.24	2.88	1.92
Change in Net Working Capital	-3.22	-5.78	0.92	0.29	-1.91	-2.44

Updated Feb 4, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.