Elkem ASA (OSL:ELK)

Elkem ASA Balance Sheet

Financials in millions NOK. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	2,993	4,397	6,367	9,255	7,040	3,154
Trading Asset Securities	-	4	3	-	-	-
Cash & Short-Term Investments	2,993	4,401	6,370	9,255	7,040	3,154
Cash Growth	-48.83%	-30.91%	-31.17%	31.46%	123.21%	-29.85%
Accounts Receivable	2,041	1,960	3,209	4,248	4,297	2,796
Other Receivables	-	831	1,055	1,012	886	675
Receivables	2,041	2,791	4,264	5,260	5,183	3,471
Inventory	5,813	6,060	9,161	10,475	7,885	5,319
Prepaid Expenses	-	82	105	105	105	86
Other Current Assets	26,898	27,778	1,555	1,550	1,284	843
Total Current Assets	37,745	41,112	21,455	26,645	21,497	12,873
Property, Plant & Equipment	8,756	8,808	23,608	20,299	16,739	15,006
Long-Term Investments	233	283	1,331	1,063	273	210
Goodwill	312	329	1,015	984	941	919
Other Intangible Assets	190	216	1,139	1,112	1,346	1,091
Long-Term Deferred Tax Assets	695	738	134	151	48	96
Long-Term Deferred Charges	-	-	319	273	256	228
Other Long-Term Assets	1,861	1,946	1,498	2,253	749	464
Total Assets	49,792	53,432	50,500	52,781	41,850	30,888
Accounts Payable	1,584	2,076	5,281	5,335	4,614	3,157
Accrued Expenses	463	926	1,552	1,647	1,519	1,054
Short-Term Debt	-	84	1,631	1,848	2,153	1,104
Current Portion of Long-Term Debt	829	1,024	1,106	101	1,856	3,195
Current Portion of Leases	69	67	125	103	116	97
Current Income Taxes Payable	100	106	240	1,903	914	65
Current Unearned Revenue	-	-	34	8	18	21
Other Current Liabilities	9,765	10,083	608	887	1,062	778
Total Current Liabilities	12,810	14,366	10,577	11,832	12,252	9,471
Long-Term Debt	10,724	11,481	13,045	9,856	7,724	6,623
Long-Term Leases	358	338	464	475	685	566
Long-Term Unearned Revenue	-	17	17	16	15	15
Long-Term Deferred Tax Liabilities	238	238	935	1,123	505	336
Other Long-Term Liabilities	553	733	497	216	183	562
Total Liabilities	24,917	27,411	26,042	24,007	21,975	18,252
Common Stock	3,502	3,197	3,197	3,197	3,197	2,907
Additional Paid-In Capital	-	305	301	3,031	4,900	3,389
Retained Earnings	21,246	19,181	18,675	19,700	10,071	5,615
Comprehensive Income & Other	-	3,229	2,152	2,712	1,621	617
Total Common Equity	24,748	25,912	24,325	28,640	19,789	12,528
Minority Interest	127	109	133	134	86	108
Shareholders' Equity	24,875	26,021	24,458	28,774	19,875	12,636
Total Liabilities & Equity	49,792	53,432	50,500	52,781	41,850	30,888
Total Debt	11,980	12,994	16,371	12,383	12,534	11,585
Net Cash (Debt)	-8,987	-8,593	-10,001	-3,128	-5,494	-8,431
Net Cash Per Share	-14.18	-13.55	-15.73	-4.92	-8.83	-14.50
Filing Date Shares Outstanding	633.94	634.17	633.89	634.48	633.04	581.31
Total Common Shares Outstanding	633.94	634.17	633.89	634.48	633.04	581.31
Working Capital	24,935	26,746	10,878	14,813	9,245	3,402
Book Value Per Share	39.04	40.86	38.37	45.14	31.26	21.55
Tangible Book Value	24,246	25,367	22,171	26,544	17,502	10,518
Tangible Book Value Per Share	38.25	40.00	34.98	41.84	27.65	18.09
Land	-	121	264	222	206	173
Buildings	-	3,801	9,129	8,522	-	-
Machinery	-	12,629	26,881	24,123	29,239	27,228
Construction In Progress	-	1,681	6,812	4,992	2,791	1,773

Updated Feb 12, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.