Annual Income Statements for Cadeler A/S
This table shows Cadeler A/S's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Cadeler A/S
No quarterly income statements for Cadeler A/S are available.
Annual Cash Flow Statements for Cadeler A/S
This table details how cash moves in and out of Cadeler A/S's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
| Metric |
2022 |
2023 |
2024 |
2025 |
| Net Change in Cash & Equivalents |
18 |
136 |
375 |
115 |
| Net Cash From Operating Activities |
31 |
42 |
7.32 |
463 |
| Net Cash From Continuing Operating Activities |
38 |
42 |
7.32 |
482 |
| Net Income / (Loss) Continuing Operations |
38 |
0.00 |
0.00 |
329 |
| Consolidated Net Income / (Loss) |
38 |
- |
- |
329 |
| Non-Cash Adjustments To Reconcile Net Income |
- |
19 |
42 |
155 |
| Changes in Operating Assets and Liabilities, net |
-0.01 |
22 |
-35 |
-2.11 |
| Net Cash From Investing Activities |
-241 |
-0.03 |
-0.42 |
-1,484 |
| Net Cash From Continuing Investing Activities |
-241 |
-0.03 |
-0.42 |
-1,452 |
| Purchase of Property, Plant & Equipment |
-241 |
- |
- |
-1,452 |
| Sale of Property, Plant & Equipment |
0.00 |
- |
- |
0.00 |
| Net Cash From Financing Activities |
228 |
94 |
368 |
1,136 |
| Net Cash From Continuing Financing Activities |
238 |
94 |
368 |
1,138 |
| Repayment of Debt |
-74 |
-127 |
-11 |
-396 |
| Repurchase of Common Equity |
-5.54 |
- |
- |
-2.01 |
| Issuance of Debt |
121 |
221 |
379 |
1,536 |
| Issuance of Common Equity |
196 |
- |
- |
0.00 |
Quarterly Cash Flow Statements for Cadeler A/S
No quarterly cash flow statements for Cadeler A/S are available.
Annual Balance Sheets for Cadeler A/S
This table presents Cadeler A/S's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
2022 |
2023 |
2024 |
2025 |
| Total Assets |
717 |
1,386 |
2,005 |
4,010 |
| Total Current Assets |
64 |
163 |
188 |
458 |
| Cash & Equivalents |
20 |
107 |
53 |
178 |
| Short-Term Investments |
0.00 |
0.00 |
12 |
0.31 |
| Accounts Receivable |
20 |
34 |
65 |
163 |
| Inventories, net |
0.59 |
2.03 |
1.08 |
4.15 |
| Prepaid Expenses |
1.82 |
11 |
17 |
16 |
| Current Deferred & Refundable Income Taxes |
0.01 |
0.01 |
0.00 |
0.00 |
| Other Current Assets |
21 |
9.82 |
39 |
96 |
| Plant, Property, & Equipment, net |
649 |
1,201 |
1,772 |
3,447 |
| Plant, Property & Equipment, gross |
649 |
1,201 |
1,772 |
3,447 |
| Total Noncurrent Assets |
4.37 |
20 |
36 |
104 |
| Intangible Assets |
0.45 |
19 |
19 |
23 |
| Other Noncurrent Operating Assets |
3.92 |
1.45 |
18 |
81 |
| Total Liabilities & Shareholders' Equity |
717 |
1,386 |
2,005 |
4,010 |
| Total Liabilities |
138 |
325 |
728 |
2,245 |
| Total Current Liabilities |
13 |
59 |
128 |
412 |
| Short-Term Debt |
0.83 |
0.88 |
32 |
136 |
| Accounts Payable |
9.44 |
36 |
45 |
115 |
| Current Deferred & Payable Income Tax Liabilities |
0.01 |
1.35 |
0.78 |
4.27 |
| Other Current Liabilities |
2.35 |
21 |
50 |
156 |
| Total Noncurrent Liabilities |
126 |
265 |
600 |
1,833 |
| Long-Term Debt |
122 |
227 |
559 |
1,754 |
| Capital Lease Obligations |
0.00 |
0.43 |
10 |
15 |
| Noncurrent Deferred & Payable Income Tax Liabilities |
0.00 |
11 |
12 |
16 |
| Other Noncurrent Operating Liabilities |
3.67 |
27 |
19 |
49 |
| Total Equity & Noncontrolling Interests |
578 |
1,092 |
1,247 |
1,743 |
| Total Preferred & Common Equity |
578 |
1,061 |
1,277 |
1,765 |
| Preferred Stock |
545 |
1,054 |
1,138 |
1,290 |
| Total Common Equity |
32 |
38 |
109 |
453 |
| Common Stock |
28 |
46 |
49 |
55 |
| Retained Earnings |
3.32 |
-8.16 |
61 |
401 |
| Treasury Stock |
0.00 |
0.00 |
-1.33 |
-3.52 |
Quarterly Balance Sheets for Cadeler A/S
No quarterly balance sheets for Cadeler A/S are available.
Annual Metrics And Ratios for Cadeler A/S
This table displays calculated financial ratios and metrics derived from Cadeler A/S's official financial filings.
| Metric |
2022 |
2023 |
2024 |
2025 |
| DEI Shares Outstanding |
0.00 |
0.00 |
350,957,583.00 |
350,957,583.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
0.00 |
350,957,583.00 |
350,957,583.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
0.00 |
0.19 |
0.94 |
| Growth Metrics |
- |
- |
- |
- |
| Profitability Metrics |
- |
- |
- |
- |
| Net Operating Profit after Tax (NOPAT) |
44 |
16 |
69 |
363 |
| Return On Investment Capital (ROIC_SIMPLE) |
6.28% |
1.21% |
3.75% |
9.95% |
| Earnings before Interest and Taxes (EBIT) |
44 |
16 |
72 |
373 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
44 |
16 |
72 |
373 |
| Valuation Ratios |
- |
- |
- |
- |
| Leverage & Solvency |
- |
- |
- |
- |
| Liquidity Ratios |
- |
- |
- |
- |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-484 |
-555 |
-1,323 |
| Efficiency Ratios |
- |
- |
- |
- |
| Capital & Investment Metrics |
- |
- |
- |
- |
| Invested Capital |
681 |
1,181 |
1,804 |
3,490 |
| Increase / (Decrease) in Invested Capital |
0.00 |
500 |
624 |
1,686 |
| Book Value per Share |
$0.00 |
$0.00 |
$0.31 |
$1.29 |
| Tangible Book Value per Share |
$0.00 |
$0.00 |
$0.26 |
$1.23 |
| Total Capital |
701 |
1,320 |
1,848 |
3,648 |
| Total Debt |
123 |
228 |
601 |
1,905 |
| Total Long-Term Debt |
122 |
227 |
569 |
1,769 |
| Net Debt |
103 |
121 |
536 |
1,727 |
| Capital Expenditures (CapEx) |
241 |
0.00 |
0.00 |
1,452 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
32 |
-2.18 |
27 |
3.59 |
| Debt-free Net Working Capital (DFNWC) |
52 |
105 |
92 |
182 |
| Net Working Capital (NWC) |
51 |
104 |
60 |
46 |
| Net Nonoperating Expense (NNE) |
6.04 |
3.26 |
1.96 |
34 |
| Net Nonoperating Obligations (NNO) |
102 |
88 |
557 |
1,747 |
| Total Depreciation and Amortization (D&A) |
0.00 |
0.00 |
0.00 |
0.00 |
| Earnings Adjustments |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
$0.20 |
$0.94 |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
350.96M |
350.96M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.20 |
$0.93 |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
350.96M |
350.96M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
0.00 |
350.96M |
350.96M |
| Normalized Net Operating Profit after Tax (NOPAT) |
31 |
11 |
69 |
363 |
| Debt Service Ratios |
- |
- |
- |
- |
| Payout Ratios |
- |
- |
- |
- |
Quarterly Metrics And Ratios for Cadeler A/S
No quarterly metrics and ratios for Cadeler A/S are available.