Forsee Power Société anonyme (EPA:FORSE)
France flag France · Delayed Price · Currency is EUR
0.4975
+0.0125 (2.58%)
May 30, 2025, 5:35 PM CET

EPA:FORSE Cash Flow Statement

Millions EUR. Fiscal year is Jan - Dec.
Fiscal Year
FY 2024 FY 2023 FY 2022 FY 2021 FY 2020 2015 - 2019
Period Ending
Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2015 - 2019
Net Income
-12.07-27.96-32.57-38.1-30.06
Upgrade
Depreciation & Amortization
6.446.324.932.63.68
Upgrade
Other Amortization
2.583.664.222.232.09
Upgrade
Loss (Gain) From Sale of Assets
---0.40.03
Upgrade
Loss (Gain) on Equity Investments
-0.040.29-0.33--
Upgrade
Stock-Based Compensation
0.561.093.395.560.46
Upgrade
Other Operating Activities
1.096.533.448.639.6
Upgrade
Change in Accounts Receivable
16.02-11.75-5.5-29.9
Upgrade
Change in Inventory
1.51-7.22-9.290.41-12.08
Upgrade
Change in Accounts Payable
-5.43.42.3730.55
Upgrade
Change in Other Net Operating Assets
-1.08-1.644.84-1.06-6.07
Upgrade
Operating Cash Flow
9.6-27.28-24.49-18.32-21.92
Upgrade
Capital Expenditures
-20.52-24.62-9.16-9.86-6.5
Upgrade
Sale of Property, Plant & Equipment
-0.370.19-0.13
Upgrade
Cash Acquisitions
---3.35-0.7-
Upgrade
Investment in Securities
0.090.31-0.05-
Upgrade
Other Investing Activities
0.02-0.543.20.33-3.66
Upgrade
Investing Cash Flow
-20.4-24.48-9.12-10.18-10.03
Upgrade
Short-Term Debt Issued
2.010.020.34-0.66
Upgrade
Long-Term Debt Issued
-10030.0255
Upgrade
Total Debt Issued
2.0110.020.3430.0255.66
Upgrade
Short-Term Debt Repaid
-0.21----4.5
Upgrade
Long-Term Debt Repaid
-9.6-6.71-4.26-31.42-8.53
Upgrade
Total Debt Repaid
-9.81-6.71-4.26-31.42-13.03
Upgrade
Net Debt Issued (Repaid)
-7.83.31-3.92-1.4142.63
Upgrade
Issuance of Common Stock
-49.28-100-
Upgrade
Other Financing Activities
-2.01-5.8-2.1-10.67-2.3
Upgrade
Financing Cash Flow
-9.846.79-6.0287.9240.33
Upgrade
Foreign Exchange Rate Adjustments
0.07-0.14-0.130.09-0.02
Upgrade
Miscellaneous Cash Flow Adjustments
0-0-0-00
Upgrade
Net Cash Flow
-20.53-5.11-39.7659.58.36
Upgrade
Free Cash Flow
-10.91-51.9-33.65-28.19-28.42
Upgrade
Free Cash Flow Margin
-7.19%-30.31%-30.31%-38.92%-45.79%
Upgrade
Free Cash Flow Per Share
-0.15-0.80-0.63-0.81-0.95
Upgrade
Cash Interest Paid
1.081.680.642.432.09
Upgrade
Cash Income Tax Paid
--0.19--
Upgrade
Levered Free Cash Flow
-6.94-43.39-23.99-19.02-22.15
Upgrade
Unlevered Free Cash Flow
-4.15-41.17-21.9-15.38-18.24
Upgrade
Change in Net Working Capital
-11.3915.618.70.017.28
Upgrade
Updated Sep 20, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.