Solaris Energy Infrastructure, Inc. (SEI)
NYSE: SEI · Real-Time Price · USD
13.42
+0.16 (1.21%)
Oct 25, 2024, 4:00 PM EDT - Market closed
SEI Cash Flow Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '24 Jun 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 | 2018 - 2015 |
| Net Income | 19.76 | 24.34 | 21.16 | -0.87 | -29.34 | 52.01 | Upgrade
|
| Depreciation & Amortization | 38.2 | 36.19 | 30.43 | 27.21 | 27.02 | 26.93 | Upgrade
|
| Other Amortization | 0.17 | 0.16 | 0.16 | 0.18 | 0.18 | 0.75 | Upgrade
|
| Loss (Gain) From Sale of Assets | 0.67 | 0.6 | 3.71 | 0.13 | 1.43 | 0.26 | Upgrade
|
| Asset Writedown & Restructuring Costs | 1.42 | 1.42 | - | - | 47.42 | - | Upgrade
|
| Stock-Based Compensation | 8.71 | 7.74 | 6.09 | 5.21 | 4.74 | 4.48 | Upgrade
|
| Provision & Write-off of Bad Debts | 0.94 | 0.81 | -0.42 | 0.37 | 2.91 | 0.34 | Upgrade
|
| Other Operating Activities | 14.26 | 19.69 | 22.28 | -0.41 | -30.69 | 54.53 | Upgrade
|
| Change in Accounts Receivable | 6.6 | 19.7 | -35.93 | -15.24 | 17.4 | 0.85 | Upgrade
|
| Change in Inventory | -2.49 | -6.19 | -4.62 | -0.98 | -0.24 | -2.74 | Upgrade
|
| Change in Accounts Payable | -10.37 | -10.63 | 13.34 | 2.96 | 3.05 | -3.58 | Upgrade
|
| Change in Unearned Revenue | - | - | - | - | - | -25.46 | Upgrade
|
| Change in Other Net Operating Assets | 4.02 | -3.9 | 11.8 | -2.07 | -0.02 | 6.52 | Upgrade
|
| Operating Cash Flow | 81.88 | 89.92 | 68 | 16.47 | 43.85 | 114.87 | Upgrade
|
| Operating Cash Flow Growth | -8.41% | 32.25% | 312.77% | -62.44% | -61.82% | -1.28% | Upgrade
|
| Capital Expenditures | -28.28 | -64.39 | -81.41 | -19.64 | -4.66 | -34.85 | Upgrade
|
| Sale of Property, Plant & Equipment | 2.15 | 2.26 | 0.41 | 0.08 | 0.79 | 0.23 | Upgrade
|
| Other Investing Activities | 0.38 | 0.12 | 1.46 | 0.03 | 0.1 | 0.62 | Upgrade
|
| Investing Cash Flow | -25.75 | -62 | -79.54 | -19.52 | -3.78 | -34 | Upgrade
|
| Long-Term Debt Issued | - | 35 | 11 | - | - | - | Upgrade
|
| Short-Term Debt Repaid | - | -1.79 | -1.48 | -0.66 | - | -2.49 | Upgrade
|
| Long-Term Debt Repaid | - | -15.5 | -4.61 | -0.03 | -0.04 | -13.04 | Upgrade
|
| Total Debt Repaid | -35.35 | -17.3 | -6.09 | -0.69 | -0.04 | -15.52 | Upgrade
|
| Net Debt Issued (Repaid) | -29.32 | 17.7 | 4.91 | -0.69 | -0.04 | -15.52 | Upgrade
|
| Issuance of Common Stock | - | - | 0.01 | 0.01 | 0.06 | 0.29 | Upgrade
|
| Repurchase of Common Stock | -10.35 | -27.8 | -1.11 | -0.79 | -27.45 | -4.36 | Upgrade
|
| Common Dividends Paid | -20.74 | -20.71 | -19.57 | -19.21 | -19.03 | -19.26 | Upgrade
|
| Other Financing Activities | -0.03 | -0.12 | -0.36 | -0.15 | -0.15 | -0.2 | Upgrade
|
| Financing Cash Flow | -60.44 | -30.92 | -16.12 | -20.82 | -46.59 | -39.04 | Upgrade
|
| Net Cash Flow | -4.31 | -3 | -27.66 | -23.87 | -6.52 | 41.83 | Upgrade
|
| Free Cash Flow | 53.6 | 25.54 | -13.42 | -3.17 | 39.19 | 80.02 | Upgrade
|
| Free Cash Flow Growth | 29029.89% | - | - | - | -51.02% | - | Upgrade
|
| Free Cash Flow Margin | 19.50% | 8.72% | -4.19% | -1.99% | 38.06% | 33.11% | Upgrade
|
| Free Cash Flow Per Share | 1.87 | 0.86 | -0.43 | -0.10 | 1.36 | 2.65 | Upgrade
|
| Cash Interest Paid | 3.34 | 2.96 | 0.25 | 0.13 | 0.28 | 0.28 | Upgrade
|
| Cash Income Tax Paid | 0.8 | 0.48 | 0.37 | 0.33 | 0.8 | 0.66 | Upgrade
|
| Levered Free Cash Flow | 41.54 | 8.97 | -27.36 | -1.55 | 48.45 | 54.37 | Upgrade
|
| Unlevered Free Cash Flow | 43.53 | 10.88 | -27.21 | -1.57 | 48.38 | 54.01 | Upgrade
|
| Change in Net Working Capital | 0.26 | 1.11 | 10.77 | 14.19 | -27.94 | 10.16 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.