Rakon Limited
NZX:RAK.NZ
0.69 (NZD) • At close October 26, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) NZD.
2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | ||||||||||||||||||||||||||||||||||||||||||||||
Nettowinst
| 2.008 | 2.008 | 0.499 | 0.25 | 7.206 | 3.603 | 16.013 | 8.007 | 14.183 | 7.092 | 18.928 | 9.464 | 4.997 | 2.499 | 4.641 | 2.321 | 2.638 | 1.319 | 1.342 | 0.671 | 0.669 | 0.669 | 1.014 | 1.014 | 4.546 | 4.546 | 0.454 | 0.454 | -3.93 | -3.93 | -2.849 | -2.849 | -1.406 | -1.406 | 0.54 | 0.54 | 3.279 | 3.279 | -1.684 | -1.684 | -18.652 | -18.652 | -21.063 | -21.063 | -14.2 | -14.2 |
Afschrijvingen & Amortisatie
| 1.839 | 1.839 | 3.503 | 1.752 | 3.881 | 1.323 | 3.896 | 1.948 | 4.352 | 0 | 4.586 | 2.293 | 4.348 | 1.142 | 4.344 | 2.172 | 4.497 | 1.149 | 4.326 | 2.163 | 0.492 | 0.492 | 1.391 | 1.391 | 0.099 | 0.099 | 1.154 | 1.154 | 0.346 | 0.346 | 1.4 | 1.4 | 0.6 | 0.6 | 1.557 | 1.557 | 0.839 | 0.839 | 2.378 | 2.378 | 1.558 | 1.558 | 2.614 | 2.614 | 2.423 | 2.423 |
Uitgestelde Inkomstenbelasting
| -5.785 | 0 | -3.96 | 0 | -0.644 | 0 | -28.587 | 0 | 5.041 | 0 | 0 | 0 | -0.067 | 0 | 0 | 0 | -0.985 | 0 | 0.066 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Aandelen Gebaseerde Vergoedingen
| 0.234 | 0.234 | 0.088 | 0.088 | 0.107 | 0.107 | 0.082 | 0.082 | 0.074 | 0.074 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.004 | 0.004 | 0.004 | 0.004 | 0.007 | 0.007 | 0.015 | 0.015 | 0.021 | 0.021 | 0.02 | 0.02 | 0.026 | 0.026 | 0.003 | 0.003 | -0.001 | -0.001 | 0.011 | 0.011 | 0.026 | 0.026 |
Verandering in Werkkapitaal
| 1.069 | 1.069 | 0.373 | 4.19 | -1.43 | 3.703 | -19.609 | -10.354 | 3.18 | 0 | -17.115 | -8.726 | 3.367 | -0.042 | 1.084 | -0.228 | -1.943 | -0.235 | -1.934 | -0.467 | -2.237 | -2.237 | -4.962 | -4.962 | -1.843 | -1.843 | 1.505 | 1.505 | 0.701 | 0.701 | 1.052 | 1.052 | 2.234 | 2.234 | -0.484 | -0.484 | -3.255 | -3.255 | 0.586 | 0.586 | 4.196 | 4.196 | 8.357 | 8.357 | 1.777 | 1.777 |
Vorderingen
| -1.446 | -1.446 | 5.708 | 2.854 | -2.592 | -1.296 | -6.202 | -3.101 | 7.913 | 0 | -11.627 | -5.814 | -2.371 | -1.186 | 3.869 | 1.935 | -7.859 | -3.93 | 3.265 | 1.633 | -1.37 | -1.37 | -1.134 | -1.134 | -2.785 | -2.785 | 2.712 | 2.712 | -0.648 | -0.648 | 0.83 | 0.83 | 0.839 | 0.839 | 1.894 | 1.894 | -0.393 | -0.393 | 0.124 | 0.124 | 2.327 | 2.327 | 3.385 | 3.385 | -1.66 | -1.66 |
Voorraden
| 2.527 | 2.527 | 2.654 | 1.327 | 9.431 | 4.716 | -14.724 | -7.362 | -15.69 | 0 | -5.869 | -2.935 | 2.471 | 1.236 | -4.341 | -2.171 | 7.006 | 3.503 | -3.986 | -1.993 | -0.871 | -0.871 | -3.702 | -3.702 | 1.055 | 1.055 | -0.998 | -0.998 | 2.396 | 2.396 | 0.376 | 0.376 | 1.547 | 1.547 | -2.104 | -2.104 | -0.525 | -0.525 | 0.462 | 0.462 | 1.869 | 1.869 | 4.973 | 4.973 | 3.437 | 3.437 |
Crediteuren
| 0.723 | 0 | -5.228 | 0 | -7.338 | 0 | 0.213 | 0 | 7.155 | 0 | 3.202 | 0 | 3.578 | 0 | 0.95 | 0 | -1.31 | 0 | -0.836 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overig Werkkapitaal
| -0.012 | -0.012 | -2.761 | 0.009 | -0.931 | 0.283 | 1.104 | 0.11 | 3.802 | 0 | -2.821 | 0.022 | -0.311 | -0.092 | 0.606 | 0.008 | 0.22 | 0.192 | -0.377 | -0.106 | 0.003 | 0.003 | -0.126 | -0.126 | -0.113 | -0.113 | -0.21 | -0.21 | -1.048 | -1.048 | -0.154 | -0.154 | -0.151 | -0.151 | -0.274 | -0.274 | -2.338 | -2.338 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige Niet-Contante Posten
| 0.111 | 0.111 | 6.807 | -2.623 | 10.343 | -3.188 | 28.222 | 0.326 | 8.297 | -7.166 | 21.578 | -0.776 | 4.506 | 2.468 | 6.067 | -0.302 | 12.922 | 0.754 | 9.838 | -0.653 | 1.907 | 1.907 | 0.844 | 0.844 | -1.318 | -1.318 | -0.652 | -0.652 | 7.935 | 7.935 | 0.077 | 0.077 | -0.471 | -0.471 | 1.032 | 1.032 | -2.66 | -2.66 | -1.297 | -1.297 | 15.255 | 15.255 | 13.969 | 13.969 | 9.734 | 9.734 |
Kasstroom uit Operationele Activiteiten
| 5.261 | 5.261 | 7.31 | 3.655 | 11.095 | 5.548 | 0.017 | 0.009 | 25.727 | 0 | 4.511 | 2.256 | 12.133 | 6.067 | 7.926 | 3.963 | 5.972 | 2.986 | 3.429 | 1.715 | 0.83 | 0.83 | -1.714 | -1.714 | 1.488 | 1.488 | 2.465 | 2.465 | 5.058 | 5.058 | -0.306 | -0.306 | 0.978 | 0.978 | 2.665 | 2.665 | -1.772 | -1.772 | -0.015 | -0.015 | 2.356 | 2.356 | 3.888 | 3.888 | -0.241 | -0.241 |
Investeringsactiviteiten: | ||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -3.35 | -3.35 | -6.061 | -3.008 | -8.972 | -3.961 | -9.726 | -4.71 | -5.367 | 0 | -4.802 | -2.009 | -3.216 | -1.477 | -1.86 | -0.621 | -1.445 | -0.675 | -3.082 | -1.202 | -2.037 | -2.037 | -1.058 | -1.058 | -1.491 | -1.491 | -0.128 | -0.128 | -0.874 | -0.874 | -0.419 | -0.419 | -0.677 | -0.677 | -1.012 | -1.012 | -0.606 | -0.606 | -0.806 | -0.806 | -1.428 | -1.428 | -0.562 | -0.562 | -1.218 | -1.218 |
Netto Overnames
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.002 | -1.074 | 0.042 | 0 | 0 | 0 | -2.924 | -2.924 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.044 | 0.044 | -0.044 | -0.044 | 0 | 0 |
Aankoop van Beleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.148 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop/verval van Beleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige Investeringsactiviteiten
| -2.134 | -2.134 | -0.023 | -0.023 | -0.525 | -0.525 | -0.153 | -0.153 | 0.074 | 0 | -0.393 | -0.393 | -0.132 | -0.132 | -0.31 | -0.31 | -0.047 | -0.047 | -0.318 | -0.318 | -0.216 | -0.216 | -0.104 | -0.104 | 3.89 | 3.89 | -0.344 | -0.344 | -0.152 | -0.152 | -2.737 | -2.737 | -1.282 | -1.282 | -0.527 | -0.527 | -0.057 | -0.057 | -0.333 | -0.333 | 9.658 | 9.658 | 0.697 | 0.697 | -1.177 | -1.177 |
Kasstroom uit Investeringsactiviteiten
| -5.484 | -5.484 | -6.061 | -3.031 | -8.972 | -4.486 | -9.726 | -4.863 | -5.367 | 0 | -4.802 | -2.401 | -3.216 | -1.608 | -1.86 | -0.93 | -3.591 | -1.796 | -3.04 | -1.52 | -2.252 | -2.252 | -4.085 | -4.085 | 2.4 | 2.4 | -0.472 | -0.472 | -1.026 | -1.026 | -3.156 | -3.156 | -1.959 | -1.959 | -1.539 | -1.539 | -0.662 | -0.662 | -1.139 | -1.139 | 8.275 | 8.275 | 0.091 | 0.091 | -2.395 | -2.395 |
Financieringsactiviteiten: | ||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| 0 | 0 | 0 | 0 | -0.746 | 0 | -10 | 0 | 0 | 0 | -10 | 0 | -6.45 | 0 | -6.74 | 0 | -1.531 | 0 | -1.531 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgifte van Gewone Aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Terugkoop van Gewone Aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgekeerde Dividenden
| -0.001 | 0 | -2.915 | -1.458 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige Financieringsactiviteiten
| -0.225 | -0.224 | -0.867 | -0.867 | -0.864 | -0.864 | -5.746 | -5.746 | -0.69 | 0 | 4.377 | 4.377 | -0.943 | -0.943 | 2.687 | 2.687 | -0.774 | -0.774 | -0.766 | -0.766 | -0.006 | -0.006 | -0.007 | -0.007 | -1.258 | -1.258 | -1.014 | -1.014 | -3.629 | -3.629 | 3.456 | 3.456 | 0 | 0 | 0 | 0 | 0.356 | 0.356 | 0 | 0 | -12.945 | -12.945 | 0 | 0 | 2.889 | 2.889 |
Kasstroom uit Financieringsactiviteiten
| -0.224 | -0.224 | -4.648 | -2.324 | -1.727 | -0.864 | -11.491 | -5.746 | -1.379 | 0 | 8.754 | 4.377 | -1.885 | -0.943 | 5.373 | 2.687 | -1.547 | -0.774 | -1.531 | -0.766 | -0.006 | -0.006 | -0.007 | -0.007 | -1.258 | -1.258 | -1.014 | -1.014 | -3.629 | -3.629 | 3.456 | 3.456 | 0 | 0 | 0 | 0 | 0.356 | 0.356 | 0 | 0 | -12.945 | -12.945 | 0 | 0 | 2.889 | 2.889 |
Overige Informatie: | ||||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| 0.423 | 0.423 | -0.22 | -0.22 | -1.503 | -1.503 | 3.149 | 3.149 | 0.158 | 0 | -0.003 | -0.003 | 0.139 | 0.139 | 0.244 | 0.244 | -0.621 | -0.621 | 0.285 | 0.285 | -0.178 | -0.178 | 0.25 | 0.25 | 0.039 | 0.039 | 0.085 | 0.085 | -0.021 | -0.021 | -0.057 | -0.057 | -0.468 | -0.468 | 0.657 | 0.657 | -0.478 | -0.478 | 0.694 | 0.694 | -0.305 | -0.305 | -0.604 | -0.604 | -0.582 | -0.582 |
Netto Kasstroomverandering
| -0.048 | -0.024 | -3.838 | -1.919 | -4.027 | -1.305 | -13.485 | -7.451 | 19.297 | 0 | 4.859 | 4.229 | 5.109 | 3.655 | 4.878 | 5.963 | 0.213 | -0.204 | -0.857 | -0.286 | -1.605 | -1.605 | -5.556 | -5.556 | 2.668 | 2.668 | 1.064 | 1.064 | 0.382 | 0.382 | -0.064 | -0.064 | -1.449 | -1.449 | 1.783 | 1.783 | -2.556 | -2.556 | -0.46 | -0.46 | -2.62 | -2.62 | 3.375 | 3.375 | -0.329 | -0.329 |
Kaspositie aan het Einde van de Periode
| 17.831 | -0.024 | 17.879 | -1.919 | 21.717 | 23.022 | 25.744 | -7.451 | 39.229 | 19.932 | 19.932 | 4.229 | 15.073 | 7.819 | 9.964 | 5.963 | 5.086 | -7.558 | 5.35 | -0.286 | -1.605 | -5.177 | -3.572 | -5.556 | 2.668 | 4.872 | 2.204 | 1.064 | 0.382 | -0.306 | -0.688 | -0.064 | -1.449 | 0.888 | 2.336 | 1.783 | -2.556 | 1.326 | 3.881 | -0.46 | -2.62 | 7.42 | 10.039 | 3.375 | -0.329 | -0.329 |