RACCOON HOLDINGS, Inc. (FRA:R8C)
Germany
· Delayed Price · Currency is EUR 4.820
-0.080 (-1.63%)
At close: May 13, 2025, 10:00 PM CET
RACCOON HOLDINGS Cash Flow Statement
Financials in millions JPY. Fiscal year is May - April.
Millions JPY. Fiscal year is May - Apr.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|
Period Ending | Apr '24 Apr 30, 2024 | Apr '23 Apr 30, 2023 | Apr '22 Apr 30, 2022 | Apr '21 Apr 30, 2021 | Apr '20 Apr 30, 2020 | 2015 - 2019 |
| Net Income | 535 | 1,077 | 661 | 1,206 | 708 | Upgrade
|
| Depreciation & Amortization | 126 | 117 | 142 | 143 | 142 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | 133 | 147 | - | - | Upgrade
|
| Loss (Gain) From Sale of Investments | - | - | 325 | - | - | Upgrade
|
| Other Operating Activities | -249 | -666 | -432 | -277 | -430 | Upgrade
|
| Change in Accounts Receivable | -635 | -827 | -1,357 | -674 | -242 | Upgrade
|
| Change in Accounts Payable | 715 | 1,090 | 2,261 | -187 | 1,403 | Upgrade
|
| Change in Other Net Operating Assets | 168 | 198 | 109 | -27 | 187 | Upgrade
|
| Operating Cash Flow | 660 | 1,122 | 1,856 | 184 | 1,768 | Upgrade
|
| Operating Cash Flow Growth | -41.18% | -39.55% | 908.70% | -89.59% | - | Upgrade
|
| Capital Expenditures | - | -9 | -1 | -4 | -17 | Upgrade
|
| Sale (Purchase) of Intangibles | -236 | -149 | -129 | -77 | -104 | Upgrade
|
| Investment in Securities | -296 | -20 | -100 | - | -325 | Upgrade
|
| Other Investing Activities | 8 | 13 | 33 | 38 | 19 | Upgrade
|
| Investing Cash Flow | -524 | -165 | -197 | -43 | -427 | Upgrade
|
| Short-Term Debt Issued | - | - | - | - | 1,940 | Upgrade
|
| Long-Term Debt Issued | - | - | - | - | 400 | Upgrade
|
| Total Debt Issued | - | - | - | - | 2,340 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | -2,640 | - | Upgrade
|
| Long-Term Debt Repaid | -48 | -178 | -220 | -344 | -212 | Upgrade
|
| Total Debt Repaid | -48 | -178 | -220 | -2,984 | -212 | Upgrade
|
| Net Debt Issued (Repaid) | -48 | -178 | -220 | -2,984 | 2,128 | Upgrade
|
| Issuance of Common Stock | 3 | 6 | 21 | 1,325 | 955 | Upgrade
|
| Repurchase of Common Stock | -503 | -261 | -499 | - | - | Upgrade
|
| Dividends Paid | -393 | -423 | -424 | -310 | -111 | Upgrade
|
| Other Financing Activities | -9 | -6 | -6 | -3 | -3 | Upgrade
|
| Financing Cash Flow | -950 | -862 | -1,128 | -1,972 | 2,969 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | -2 | - | - | - | Upgrade
|
| Net Cash Flow | -814 | 93 | 531 | -1,831 | 4,310 | Upgrade
|
| Free Cash Flow | 660 | 1,113 | 1,855 | 180 | 1,751 | Upgrade
|
| Free Cash Flow Growth | -40.70% | -40.00% | 930.56% | -89.72% | - | Upgrade
|
| Free Cash Flow Margin | 11.36% | 20.92% | 38.73% | 4.13% | 50.36% | Upgrade
|
| Free Cash Flow Per Share | 30.50 | 50.12 | 83.16 | 8.13 | 88.70 | Upgrade
|
| Cash Interest Paid | 4 | 4 | 5 | 8 | 6 | Upgrade
|
| Cash Income Tax Paid | 250 | 668 | 435 | 270 | 430 | Upgrade
|
| Levered Free Cash Flow | 423.88 | 845.13 | 1,127 | 507.25 | 1,686 | Upgrade
|
| Unlevered Free Cash Flow | 426.38 | 847.63 | 1,130 | 513.5 | 1,688 | Upgrade
|
| Change in Net Working Capital | -182 | -143 | -414 | 296 | -1,226 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.