Ecora Resources PLC (TSX: ECOR)
Canada
· Delayed Price · Currency is CAD 1.190
-0.030 (-2.46%)
Jul 22, 2024, 9:58 AM EDT
Ecora Resources Cash Flow Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Year Ending | TTM | Dec 31, 2023 | Dec 31, 2022 | Dec 31, 2021 | Dec 31, 2020 | Dec 31, 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
| Net Income | 0.85 | 0.85 | 94.64 | 37.48 | -23.87 | 29 | Upgrade
|
| Depreciation & Amortization | 0.68 | 0.68 | 0.36 | 0.28 | 0.28 | 0.22 | Upgrade
|
| Amortization of Goodwill & Intangibles | 7.47 | 7.47 | 9.35 | 14.85 | 7.09 | 3.78 | Upgrade
|
| Depreciation & Amortization, Total | 8.15 | 8.15 | 9.71 | 15.12 | 7.37 | 4 | Upgrade
|
| Other Amortization | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | - | - | 19.19 | 0.67 | 0.17 | Upgrade
|
| Asset Writedown & Restructuring Costs | 28.52 | 28.52 | -23.75 | -7.81 | 61.04 | 10.58 | Upgrade
|
| Stock-Based Compensation | 0.9 | 0.9 | 0.71 | 0.33 | 0.38 | 1.11 | Upgrade
|
| Other Operating Activities | -14.28 | -14.28 | 37.25 | 2.25 | -21.19 | -0.61 | Upgrade
|
| Change in Accounts Receivable | 9.73 | 9.73 | 8.22 | -11.64 | -2.33 | 2.11 | Upgrade
|
| Change in Accounts Payable | -0.35 | -0.35 | 5.7 | 0.84 | -0.53 | 0.72 | Upgrade
|
| Operating Cash Flow | 33.54 | 33.54 | 132.5 | 55.78 | 21.54 | 47.09 | Upgrade
|
| Operating Cash Flow Growth | -74.69% | -74.69% | 137.53% | 158.96% | -54.25% | 27.56% | Upgrade
|
| Capital Expenditures | -0.11 | -0.11 | -3.86 | -207.74 | -2.38 | -0.01 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.08 | 0.08 | 1.31 | 2.51 | 5.54 | 0.32 | Upgrade
|
| Cash Acquisitions | 0.05 | 0.05 | - | -0.02 | -1.12 | - | Upgrade
|
| Sale (Purchase) of Intangibles | -51.67 | -51.67 | -54.33 | 4.4 | -1.5 | -42.28 | Upgrade
|
| Investment in Securities | 6.02 | 6.02 | - | 62.98 | 12.85 | -20.29 | Upgrade
|
| Other Investing Activities | 0.15 | 0.15 | 0.01 | 0 | 0.15 | 0.03 | Upgrade
|
| Investing Cash Flow | -43.17 | -43.17 | -54.01 | -136.61 | 14.44 | -60.65 | Upgrade
|
| Long-Term Debt Issued | 96 | 96 | 49.5 | 123.5 | 23.52 | 44.95 | Upgrade
|
| Total Debt Issued | 96 | 96 | 49.5 | 123.5 | 23.52 | 44.95 | Upgrade
|
| Long-Term Debt Repaid | -56.21 | -56.21 | -119.56 | -72.76 | -11.84 | -14.42 | Upgrade
|
| Total Debt Repaid | -56.21 | -56.21 | -119.56 | -72.76 | -11.84 | -14.42 | Upgrade
|
| Net Debt Issued (Repaid) | 39.79 | 39.79 | -70.06 | 50.74 | 11.68 | 30.53 | Upgrade
|
| Issuance of Common Stock | - | - | 0.92 | 62.13 | 0.44 | - | Upgrade
|
| Repurchase of Common Stock | - | - | - | - | -6.55 | - | Upgrade
|
| Dividends Paid | -22.06 | -22.06 | -19.38 | -25.37 | -21.41 | -14.44 | Upgrade
|
| Other Financing Activities | -6.01 | -6.01 | -4.21 | -10.87 | -2.44 | -1.07 | Upgrade
|
| Financing Cash Flow | 11.72 | 11.72 | -92.74 | 76.63 | -18.28 | 15.01 | Upgrade
|
| Foreign Exchange Rate Adjustments | -0.09 | -0.09 | -1.89 | -1.32 | -0.2 | 0.93 | Upgrade
|
| Net Cash Flow | 2 | 2 | -16.14 | -5.52 | 17.5 | 2.37 | Upgrade
|
| Free Cash Flow | 33.43 | 33.43 | 128.64 | -151.96 | 19.16 | 47.08 | Upgrade
|
| Free Cash Flow Growth | -74.01% | -74.01% | - | - | -59.29% | 27.55% | Upgrade
|
| Free Cash Flow Margin | 54.00% | 54.00% | 90.67% | -178.16% | 43.90% | 84.48% | Upgrade
|
| Free Cash Flow Per Share | 0.13 | 0.13 | 0.55 | -0.73 | 0.11 | 0.26 | Upgrade
|
| Cash Interest Paid | 6.01 | 6.01 | 4.21 | 10.87 | 2.44 | - | Upgrade
|
| Cash Income Tax Paid (Refunded) | 23.38 | 23.38 | 12.05 | 7.67 | 14.67 | 7.85 | Upgrade
|
| Levered Free Cash Flow | -49.1 | -49.1 | 92.94 | -172.91 | 7.55 | -1.35 | Upgrade
|
| Unlevered Free Cash Flow | -44.84 | -44.84 | 96.48 | -168.3 | 7.55 | -1.35 | Upgrade
|
| Change in Net Working Capital | 28.51 | 28.51 | -70.87 | 15.21 | 14.05 | -7.8 | Upgrade
|
Source: S&P Capital IQ. Standard template.