Econergy Renewable Energy Cash Flow Statement

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Sep '24 Sep 30, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	Dec '19 Dec 31, 2019
Net Income	16.15	-11.29	2.37	-10.88	-1.21	-0.02
Depreciation & Amortization	4.66	0.96	0.36	0.09	0.04	0.02
Loss (Gain) on Sale of Assets	-	-	-7.17	-	-	-
Loss (Gain) on Equity Investments	-7.38	0.54	1.18	0.52	0.51	-
Stock-Based Compensation	0.47	0.58	1.48	5.32	-	-
Change in Accounts Receivable	-0.06	0.02	0.08	-0	-0.1	-
Change in Accounts Payable	-3.04	-4.5	5.48	1.05	0.06	0.01
Change in Other Net Operating Assets	7.85	-1.08	-11.26	-1.35	0.88	-1.01
Other Operating Activities	-25.21	-0.05	-5.74	-0.26	-1	-0.37
Operating Cash Flow	-6.56	-14.81	-13.23	-5.52	-0.82	-1.37
Capital Expenditures	-143.67	-92.7	-46.38	-9.04	-0.95	-1.32
Cash Acquisitions	-15.62	-7.79	-5.55	-13.75	-	-
Divestitures	-	-	-0.1	-	-0.49	-
Investment in Securities	-3.95	-2.82	-2.28	-10.35	-4.39	-
Other Investing Activities	-8.83	-51.52	-43.64	-0.04	-	-
Investing Cash Flow	-142.05	-125.61	-97.95	-33.17	-5.82	-1.32
Long-Term Debt Issued	-	136.78	0.96	85.78	2.5	-
Long-Term Debt Repaid	-	-0.37	-0.5	-0.06	-0.03	-0.02
Net Debt Issued (Repaid)	202.47	136.41	0.46	85.72	2.47	-0.02
Issuance of Common Stock	-	37.5	50	37.41	4.39	4.39
Other Financing Activities	-3.94	-	-3.73	-	-	-
Financing Cash Flow	198.53	173.91	46.73	123.13	6.86	4.37
Foreign Exchange Rate Adjustments	-1.63	-1.1	-3.04	1.16	-	-
Net Cash Flow	48.3	32.4	-67.48	85.6	0.22	1.68
Free Cash Flow	-150.23	-107.51	-59.62	-14.56	-1.76	-2.69
Free Cash Flow Margin	-326.32%	-9782.62%	-3280.96%	-1491.39%	-207.77%	-1527.84%
Free Cash Flow Per Share	-3.40	-2.36	-1.31	-0.59	-0.85	-1.29
Cash Interest Paid	0.14	0.08	0.15	0.03	-	-
Cash Income Tax Paid	0.59	0.24	0.31	0.03	-	-
Levered Free Cash Flow	-110.35	-106.37	-54.24	-6.73	-0.63	-
Unlevered Free Cash Flow	-108.19	-104.87	-52.67	-5.73	-0.62	-
Change in Net Working Capital	-13.92	5.8	2.54	-4.51	-1.35	-

Source: S&P Capital IQ. Utility template. Financial Sources.