Endúr ASA (OSL:ENDUR)
Norway flag Norway · Delayed Price · Currency is NOK
93.80
+2.50 (2.74%)
Jun 2, 2025, 12:41 PM CET

Endúr ASA Cash Flow Statement

Millions NOK. Fiscal year is Jan - Dec.
Fiscal Year
TTM FY 2024 FY 2023 FY 2022 FY 2021 FY 2020 2015 - 2019
Period Ending
Mar '25 Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2015 - 2019
Net Income
3843.4-279.1-51.8-519.1
Upgrade
Depreciation & Amortization
227.3221.2152.8133.7119.610.6
Upgrade
Other Amortization
---4.718.4-
Upgrade
Loss (Gain) From Sale of Assets
5.5-5.1-2.3---
Upgrade
Asset Writedown & Restructuring Costs
0.40.4--22.842.3
Upgrade
Stock-Based Compensation
2.31.8---0.1
Upgrade
Other Operating Activities
102.8100.698.982.545.2-5.1
Upgrade
Change in Accounts Receivable
209.531.8175.6-137.6-402.340.2
Upgrade
Change in Inventory
59.9-8.15.20.715.7-0.8
Upgrade
Change in Accounts Payable
-37.245.1-147.5101.5256.7-34.7
Upgrade
Change in Unearned Revenue
62.562.5-122.772.5-1.3-3.3
Upgrade
Change in Other Net Operating Assets
6--7.2--
Upgrade
Operating Cash Flow
677493.6133266.7-28.9-476
Upgrade
Operating Cash Flow Growth
165.59%271.13%-50.13%---
Upgrade
Capital Expenditures
-55.5-58.3-41-46.7-120.5-4.2
Upgrade
Sale of Property, Plant & Equipment
18.615.132.575.6-
Upgrade
Cash Acquisitions
-281.6-20.2-102-5.2-969.3269.6
Upgrade
Divestitures
---20.8--
Upgrade
Investment in Securities
--11.3----
Upgrade
Other Investing Activities
-11.7-7-1.7-16.932-44.3
Upgrade
Investing Cash Flow
-330.2-81.7-141.7-45.5-982.2221.1
Upgrade
Long-Term Debt Issued
--638.121,100229.7
Upgrade
Short-Term Debt Repaid
----3.2-16.4-
Upgrade
Long-Term Debt Repaid
--216.4-907.3-118.7-464.5-38.6
Upgrade
Total Debt Repaid
-758.5-216.4-907.3-121.9-480.9-38.6
Upgrade
Net Debt Issued (Repaid)
246.7-216.4-269.2-119.9619.1191.1
Upgrade
Issuance of Common Stock
345.82.5134.4-638.7213.9
Upgrade
Repurchase of Common Stock
-8.4-11.4----
Upgrade
Other Financing Activities
-89.2-88.1-90.5-78.8-102.1-3.1
Upgrade
Financing Cash Flow
494.9-313.4-225.3-198.71,156401.9
Upgrade
Foreign Exchange Rate Adjustments
-11.1-9.422.4-11.7-8-
Upgrade
Miscellaneous Cash Flow Adjustments
-0.10.1---0.1
Upgrade
Net Cash Flow
830.689.2-211.510.8136.6146.9
Upgrade
Free Cash Flow
621.5435.392220-149.4-480.2
Upgrade
Free Cash Flow Growth
201.26%373.15%-58.18%---
Upgrade
Free Cash Flow Margin
20.21%15.62%4.65%8.76%-7.44%-171.38%
Upgrade
Free Cash Flow Per Share
16.2711.642.858.01-6.87-77.91
Upgrade
Cash Interest Paid
89.18890.578.9102.13.1
Upgrade
Cash Income Tax Paid
2.62.614.3---
Upgrade
Levered Free Cash Flow
898.59321.49-16.75130.24-131.8563.55
Upgrade
Unlevered Free Cash Flow
962.96376.2427.88184.29-91.9467.43
Upgrade
Change in Net Working Capital
-689.2-117.5137.8-37.1104-71.8
Upgrade
Updated Feb 10, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.