Elektroimportøren AS (OSL:ELIMP)
Norway
· Delayed Price · Currency is NOK 15.80
-0.50 (-3.07%)
Mar 9, 2026, 3:24 PM CET
Elektroimportøren AS Cash Flow Statement
Financials in millions NOK. Fiscal year is January - December.
Millions NOK. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | 2020 - 2016 |
| Net Income | 31.7 | 41.6 | -11.79 | 52.07 | 97.24 | Upgrade
|
| Depreciation & Amortization | 116.2 | 102.01 | 95.29 | 88.62 | 77.33 | Upgrade
|
| Other Amortization | - | 9.01 | - | - | - | Upgrade
|
| Stock-Based Compensation | 1 | - | - | - | - | Upgrade
|
| Other Operating Activities | 0.2 | -47.87 | -26.01 | 33.39 | 25.52 | Upgrade
|
| Change in Accounts Receivable | -6.9 | 21.8 | -4.45 | -6.6 | -9.85 | Upgrade
|
| Change in Inventory | -17.3 | 17.68 | -37.32 | -37.46 | -55.74 | Upgrade
|
| Change in Accounts Payable | 23 | -13.75 | -18.34 | -5.28 | 28.87 | Upgrade
|
| Change in Other Net Operating Assets | 11.6 | 13.72 | 22.32 | -10.91 | -11.81 | Upgrade
|
| Operating Cash Flow | 159.5 | 144.19 | 19.71 | 113.82 | 151.56 | Upgrade
|
| Operating Cash Flow Growth | 10.62% | 631.51% | -82.68% | -24.90% | -38.64% | Upgrade
|
| Capital Expenditures | -20.2 | -20.16 | -27.41 | -35.37 | -34.92 | Upgrade
|
| Cash Acquisitions | - | - | - | -152.95 | - | Upgrade
|
| Investing Cash Flow | -20.2 | -20.16 | -27.41 | -188.32 | -34.92 | Upgrade
|
| Short-Term Debt Issued | - | - | 7.73 | - | - | Upgrade
|
| Long-Term Debt Issued | - | - | - | 190 | - | Upgrade
|
| Total Debt Issued | - | - | 7.73 | 190 | - | Upgrade
|
| Short-Term Debt Repaid | - | -11.61 | - | - | -20 | Upgrade
|
| Long-Term Debt Repaid | -126.5 | -81.55 | -63.42 | -102.05 | -59.04 | Upgrade
|
| Total Debt Repaid | -126.5 | -93.16 | -63.42 | -102.05 | -79.04 | Upgrade
|
| Net Debt Issued (Repaid) | -126.5 | -93.16 | -55.69 | 87.95 | -79.04 | Upgrade
|
| Issuance of Common Stock | - | 174.84 | 116.82 | - | - | Upgrade
|
| Common Dividends Paid | - | - | -10.79 | -60 | -50 | Upgrade
|
| Other Financing Activities | -1.9 | -75 | -36.8 | -26.97 | -5.24 | Upgrade
|
| Financing Cash Flow | -128.4 | 6.68 | 13.54 | 0.98 | -134.28 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | 0 | - | - | 0 | Upgrade
|
| Net Cash Flow | 10.9 | 130.71 | 5.84 | -73.52 | -17.64 | Upgrade
|
| Free Cash Flow | 139.3 | 124.03 | -7.7 | 78.46 | 116.64 | Upgrade
|
| Free Cash Flow Growth | 12.31% | - | - | -32.73% | -46.04% | Upgrade
|
| Free Cash Flow Margin | 7.79% | 7.62% | -0.48% | 4.83% | 7.85% | Upgrade
|
| Free Cash Flow Per Share | 2.74 | 2.69 | -0.32 | 3.63 | 5.63 | Upgrade
|
| Cash Interest Paid | 40.1 | 44.22 | 56.04 | - | - | Upgrade
|
| Cash Income Tax Paid | 7.3 | 6.18 | 21.87 | 28.41 | 26.52 | Upgrade
|
| Levered Free Cash Flow | 136.98 | 130.02 | 8.95 | 21.85 | 73.23 | Upgrade
|
| Unlevered Free Cash Flow | 160.67 | 157.66 | 37.8 | 44.48 | 86.22 | Upgrade
|
| Change in Working Capital | 10.4 | 39.44 | -37.78 | -60.25 | -48.53 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.