Elkem ASA (FRA:1DP)
Germany · Delayed Price · Currency is EUR 2.554
+0.038 (1.51%)
At close: Feb 20, 2026
Elkem ASA 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 |
|---|---|---|---|---|---|
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 |
Net Income | -668 | 488 | 72 | 9,561 | 4,628 |
Depreciation & Amortization | 2,714 | 2,789 | 2,352 | 1,888 | 1,713 |
Other Amortization | 20 | 25 | 29 | 111 | 103 |
Loss (Gain) From Sale of Assets | - | - | - | -159 | - |
Asset Writedown & Restructuring Costs | 7 | 38 | 25 | 28 | 76 |
Loss (Gain) on Equity Investments | 13 | 27 | 22 | -108 | -15 |
Other Operating Activities | 831 | 701 | 627 | 115 | 516 |
Change in Accounts Receivable | - | 13 | 924 | 324 | - |
Change in Inventory | - | -447 | 1,660 | -2,258 | - |
Change in Accounts Payable | - | -45 | -349 | 134 | - |
Change in Other Net Operating Assets | -959 | -177 | -698 | -322 | -2,108 |
Operating Cash Flow | 1,176 | 2,030 | 2,769 | 9,314 | 4,913 |
Operating Cash Flow Growth | -42.07% | -26.69% | -70.27% | 89.58% | 132.73% |
Capital Expenditures | -2,319 | -3,398 | -4,988 | -4,213 | -3,266 |
Sale of Property, Plant & Equipment | - | 17 | 77 | 70 | 31 |
Cash Acquisitions | - | - | -190 | -284 | -78 |
Divestitures | - | - | - | 151 | - |
Investment in Securities | 72 | 15 | -330 | -283 | -10 |
Other Investing Activities | -1 | 63 | 132 | 155 | 138 |
Investing Cash Flow | -2,248 | -3,303 | -5,299 | -4,404 | -3,185 |
Short-Term Debt Issued | - | - | - | - | 709 |
Long-Term Debt Issued | 691 | 2,470 | 3,911 | 6,648 | 3,177 |
Total Debt Issued | 691 | 2,470 | 3,911 | 6,648 | 3,886 |
Short-Term Debt Repaid | - | - | - | -218 | - |
Long-Term Debt Repaid | -1,337 | -1,617 | -471 | -7,353 | -3,298 |
Total Debt Repaid | -1,337 | -1,617 | -471 | -7,571 | -3,298 |
Net Debt Issued (Repaid) | -646 | 853 | 3,440 | -923 | 588 |
Issuance of Common Stock | 1 | 5 | - | - | 1,900 |
Repurchase of Common Stock | - | - | -8 | -38 | -278 |
Common Dividends Paid | -190 | - | -3,815 | -1,900 | -96 |
Other Financing Activities | -86 | -121 | -104 | -38 | -58 |
Financing Cash Flow | -921 | 737 | -487 | -2,899 | 2,056 |
Foreign Exchange Rate Adjustments | -271 | 238 | 129 | 205 | 101 |
Miscellaneous Cash Flow Adjustments | - | - | - | -1 | - |
Net Cash Flow | -2,264 | -298 | -2,888 | 2,215 | 3,885 |
Free Cash Flow | -1,143 | -1,368 | -2,219 | 5,101 | 1,647 |
Free Cash Flow Growth | - | - | - | 209.72% | - |
Free Cash Flow Margin | -6.91% | -7.68% | -10.50% | 11.33% | 4.98% |
Free Cash Flow Per Share | -1.80 | -2.16 | -3.49 | 8.03 | 2.65 |
Cash Interest Paid | 684 | 885 | 716 | 319 | 242 |
Cash Income Tax Paid | 436 | 614 | 2,281 | 1,345 | 423 |
Levered Free Cash Flow | 2,732 | -16,331 | -752.13 | 3,687 | 286.13 |
Unlevered Free Cash Flow | 3,069 | -15,851 | -341.5 | 3,868 | 442.38 |
Change in Working Capital | -959 | -656 | 1,537 | -2,122 | -2,108 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.