Elopak ASA (OSL:ELO)
Norway
· Delayed Price · Currency is NOK 50.90
-1.40 (-2.68%)
Mar 9, 2026, 4:25 PM CET
Elopak ASA Cash Flow Statement
Financials in millions EUR. Fiscal year is January - December.
Millions EUR. 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 | 61.56 | 60.91 | 67.06 | 10.86 | 33.81 | Upgrade
|
| Depreciation & Amortization | 68.14 | 51.44 | 47.32 | 66.2 | 52.88 | Upgrade
|
| Other Amortization | - | 12.94 | 12.83 | - | - | Upgrade
|
| Loss (Gain) From Sale of Assets | 0.11 | 0.06 | -0.01 | 0.14 | 0.01 | Upgrade
|
| Asset Writedown & Restructuring Costs | 1.25 | 2.57 | 1.19 | - | 1.22 | Upgrade
|
| Loss (Gain) From Sale of Investments | -1.65 | 1.72 | 8.63 | 0.5 | 0.5 | Upgrade
|
| Loss (Gain) on Equity Investments | -6.82 | -9.7 | -6.86 | -4.38 | -3.58 | Upgrade
|
| Other Operating Activities | 29.29 | 19.18 | 21.25 | 34.4 | -3.17 | Upgrade
|
| Change in Accounts Receivable | 0.38 | -6.99 | -9.28 | -10.62 | -10.05 | Upgrade
|
| Change in Inventory | 16.02 | -0.75 | -6.98 | -39.18 | -5.58 | Upgrade
|
| Change in Accounts Payable | 19.77 | -15.76 | 1.77 | 4.89 | 3 | Upgrade
|
| Change in Other Net Operating Assets | -16.97 | 23.73 | 19.49 | -24.82 | -2.61 | Upgrade
|
| Operating Cash Flow | 171.08 | 139.95 | 155.06 | 25.09 | 73.2 | Upgrade
|
| Operating Cash Flow Growth | 22.24% | -9.75% | 517.93% | -65.72% | -29.51% | Upgrade
|
| Capital Expenditures | -85.65 | -109.1 | -40.77 | -43.71 | -37.38 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.01 | - | 0.12 | 1.23 | 0.02 | Upgrade
|
| Cash Acquisitions | - | - | - | -88.26 | - | Upgrade
|
| Other Investing Activities | 4.92 | 11.59 | 8.67 | 4.74 | 11.14 | Upgrade
|
| Investing Cash Flow | -80.73 | -97.51 | -31.98 | -126.01 | -26.22 | Upgrade
|
| Long-Term Debt Issued | 44.36 | 291.85 | 1,089 | 1,178 | 728.84 | Upgrade
|
| Total Debt Issued | 44.36 | 291.85 | 1,089 | 1,178 | 728.84 | Upgrade
|
| Long-Term Debt Repaid | -24.7 | -270.52 | -1,193 | -1,050 | -795.61 | Upgrade
|
| Total Debt Repaid | -24.7 | -270.52 | -1,193 | -1,050 | -795.61 | Upgrade
|
| Net Debt Issued (Repaid) | 19.66 | 21.33 | -103.53 | 128.08 | -66.77 | Upgrade
|
| Issuance of Common Stock | - | - | - | - | 47.52 | Upgrade
|
| Repurchase of Common Stock | -3.34 | -1.81 | -0.89 | -0.24 | - | Upgrade
|
| Common Dividends Paid | -43.31 | -34.43 | -19.63 | -19.62 | -9.99 | Upgrade
|
| Other Financing Activities | -18.38 | -15.3 | -11.3 | -5.66 | -1.55 | Upgrade
|
| Financing Cash Flow | -45.37 | -30.22 | -135.35 | 102.56 | -30.78 | Upgrade
|
| Foreign Exchange Rate Adjustments | -10.87 | 2.53 | -0.31 | -0.02 | 1.63 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | - | -0 | - | - | Upgrade
|
| Net Cash Flow | 34.12 | 14.74 | -12.58 | 1.62 | 17.82 | Upgrade
|
| Free Cash Flow | 85.43 | 30.85 | 114.29 | -18.62 | 35.82 | Upgrade
|
| Free Cash Flow Growth | 176.93% | -73.01% | - | - | -33.29% | Upgrade
|
| Free Cash Flow Margin | 7.09% | 2.67% | 10.10% | -1.82% | 4.19% | Upgrade
|
| Free Cash Flow Per Share | 0.32 | 0.12 | 0.42 | -0.07 | 0.14 | Upgrade
|
| Cash Interest Paid | 18.38 | 15.3 | 11.3 | 5.66 | 1.55 | Upgrade
|
| Cash Income Tax Paid | 25.62 | 27.3 | 14.27 | 13.68 | 19.12 | Upgrade
|
| Levered Free Cash Flow | 32.07 | -21.54 | 81.16 | 9.83 | 16.05 | Upgrade
|
| Unlevered Free Cash Flow | 59.41 | 0.92 | 93.73 | 16.44 | 19.61 | Upgrade
|
| Change in Working Capital | 19.2 | 0.23 | 5 | -69.71 | -15.25 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.