Elliptic Laboratories ASA
OSE:ELABS.OL
17.56 (NOK) • At close November 17, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) NOK.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | |
---|---|---|---|---|---|---|---|
Operating Activities: | |||||||
Net Income
| -38.001 | -39.302 | -13.092 | -15.557 | -16.96 | -33.236 | -43.48 |
Depreciation & Amortization
| 4.637 | 11.317 | 8.311 | 5.439 | 4.393 | 2.115 | 1.935 |
Deferred Income Tax
| 0 | 0 | -0.012 | -0.549 | -0.431 | -0.38 | -0 |
Stock Based Compensation
| 9.842 | 12.464 | 10.349 | 4.037 | 2.872 | 3.718 | 2.176 |
Change In Working Capital
| -20.327 | 1.446 | -17.031 | -2.217 | -0.671 | -9.143 | -0.561 |
Accounts Receivables
| -20.118 | -11.469 | -28.599 | -0.451 | -0.742 | -10.56 | -1.827 |
Inventory
| 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accounts Payables
| 2.187 | -1.361 | 2.04 | 0.154 | -1.693 | 1.428 | -1.277 |
Other Working Capital
| -2.396 | 14.276 | 9.528 | -1.921 | 1.764 | -0.011 | 2.543 |
Other Non Cash Items
| 38.084 | 1.317 | 0.653 | 2.17 | 2.751 | 1.768 | 1.062 |
Operating Cash Flow
| -42.812 | -12.758 | -10.822 | -6.678 | -8.047 | -35.158 | -38.869 |
Investing Activities: | |||||||
Investments In Property Plant And Equipment
| -25.613 | -23.327 | -17.61 | -15.103 | -11.097 | -8.739 | -1.37 |
Acquisitions Net
| 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| -20.457 | 0 | 0 | 0 | 0 | 0 | 0 |
Investing Cash Flow
| -25.613 | -23.327 | -17.61 | -15.103 | -11.097 | -8.739 | -1.37 |
Financing Activities: | |||||||
Debt Repayment
| -4 | -4 | -4 | -25 | 0 | -25.007 | -2 |
Common Stock Issued
| 9.495 | 2.972 | 162.218 | 125.04 | 43.015 | 0 | 50 |
Common Stock Repurchased
| 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Financing Activities
| 3.663 | -3.233 | -11.418 | -12.85 | -4.626 | 23.239 | -1.062 |
Financing Cash Flow
| 4.151 | -4.261 | 146.8 | 87.19 | 38.389 | 23.239 | 46.938 |
Other Information: | |||||||
Effect Of Forex Changes On Cash
| 1.637 | 0.416 | 0.059 | -0.047 | 0.005 | -0.058 | -0.139 |
Net Change In Cash
| -62.637 | -39.932 | 118.427 | 65.362 | 19.25 | -20.716 | 6.559 |
Cash At End Of Period
| 115.582 | 178.219 | 218.151 | 99.724 | 35.873 | 16.624 | 37.34 |