image
FuelCell Energy, Inc. FCEL
Industrials - Electrical Equipment & Parts - NASDAQ - US
Watchlist
$ 6.16
-12.1 %
$ 126 M
Market Cap
-0.67
P/E
CASH FLOW STATEMENT
-140 M OPERATING CASH FLOW
-25.04%
Growth Rates
1Year -25.04%
3Years -56.23%
5Years -57.18%
7Years -17.05%
10Years -23.75%
-192 M INVESTING CASH FLOW
-312.35%
Growth Rates
1Year -312.35%
3Years -80.85%
5Years -30.28%
7Years -24.52%
10Years -41.00%
151 M FINANCING CASH FLOW
-16.34%
Growth Rates
1Year -16.34%
3Years -12.00%
5Years 40.37%
7Years 3.26%
10Years 13.22%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis FuelCell Energy, Inc.
image
Net Income -108 M
Depreciation & Amortization 25.4 M
Capital Expenditures -92.4 M
Stock-Based Compensation 12 M
Change in Working Capital -53 M
Others -78.3 M
Free Cash Flow -233 M

Cash Flow

Millions
Oct-2023 Oct-2022 Oct-2021 Oct-2020 Oct-2019 Oct-2018 Oct-2017 Oct-2016 Oct-2015 Oct-2014 Oct-2013 Oct-2012 Oct-2011 Oct-2010 Oct-2009 Oct-2008 Oct-2007 Oct-2006 Oct-2005 Oct-2004 Oct-2003 Oct-2002 Oct-2001 Oct-2000 Oct-1999 Oct-1998 Oct-1997 Oct-1996 Oct-1995 Oct-1994 Oct-1993 Oct-1992
OPERATING CASH FLOW
Net Income (108.1) (147.2) (101.0) (89.1) (77.6) (47.3) (53.9) (51.2) (29.7) (38.9) (35.3) (35.9) (46.0) (56.3) (68.7) (93.4) (68.7) (76.1) (68.2) (86.4) (67.4) (48.8) (15.4) (4.5) (1.0) (0.4) 0.4 0.5 0.4 0.2 0.3 100 K
Depreciation & Amortization 25.4 21.3 19.9 19.4 12.4 8.6 8.5 4.9 4.1 4.4 4.1 5.2 6.4 7.4 9.4 8.8 9.2 9.4 7.3 8.4 6.4 3.8 2.0 1.9 1.8 1.9 2.2 2.2 2.1 2.0 1.9 1.2
Deferred Income Tax 0 0 31.7 38.0 20.8 (3.0) 0.7 (0.3) (2.1) 8.2 1.3 6.3 2.7 1.9 0.7 (1.9) (2.3) (3.4) (0.2) 0 29 K 0.3 0 0 0.6 (0.7) 100 K 0 0 100 K 0 0
Stock Based Compensation 12.0 6.8 4.3 1.9 2.8 3.2 4.6 3.4 3.2 2.9 2.2 2.1 2.6 3.0 4.8 5.5 5.2 4.4 0.2 0 0 0 0 0 0 0 0 0 0 0 0 0
Other Operating Activities (16.5) 8.5 6.7 8.2 6.8 6.6 6.4 3.7 2.2 1.7 2.1 (0.1) 0.3 2.4 2.4 6.1 4.5 4.9 4.1 11.9 25 K 63 K 96 K 0.2 100 K 100 K 100 K 100 K 0.2 100 K 100 K 100 K
Change in Working Capital (53.0) (1.5) (31.9) (15.1) 4.2 48.3 (38.1) (7.1) (22.0) (35.8) 8.9 (36.1) 25.4 6.7 (13.8) 13.4 (3.9) 12.5 0.8 2.1 2.2 (10.9) (3.1) 2.7 (1.5) 1.4 (0.3) (1.3) 4.2 (1.5) 0.9 (1.6)
Cash From Operations (140.2) (112.2) (70.4) (36.8) (30.6) 16.3 (71.8) (46.6) (44.3) (57.5) (16.7) (58.7) (8.5) (35.0) (65.2) (61.4) (56.0) (48.4) (56.0) (64.1) (58.8) (55.6) (16.4) 0.3 100 K 2.5 2.3 1.4 6.9 0.9 3.2 (0.2)
INVESTING CASH FLOW
Capital Expenditures (92.4) (46.7) (73.2) (31.9) (33.8) (10.0) (12.4) (7.7) (6.9) (7.1) (6.6) (4.5) (3.4) (2.5) (2.6) (7.4) (4.4) (11.3) (14.1) (7.9) (6.6) (15.4) (19.1) (4.2) (1.2) (1.7) (2.8) (1.9) (1.5) (1.3) (0.7) (1.4)
Other Items (100.0) 0 0 (0.6) (35.5) (41.2) (19.1) (33.7) 0 0 0.4 12.0 21.4 (27.8) 40.4 11.2 32.4 63.1 (49.8) 74.0 3.5 (84.8) (33.7) 6 K 0.3 0 1.9 1.9 (2.8) (1.8) (1.1) 0
Cash From Investing Activities (192.4) (46.7) (73.2) (32.5) (69.3) (51.3) (31.4) (41.5) (6.9) (7.1) (6.2) 7.5 18.0 (30.3) 37.8 3.8 28.0 51.8 (63.9) 66.1 (3.2) (100.2) (52.8) (4.1) (0.9) (1.7) (0.9) 0 (4.3) (3.1) (1.8) (1.4)
FINANCING CASH FLOW
Common Stock Repurchased 0 0 0 0 0 0 0 0 0 0 0 0 0 (0.2) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Total Debt Repaid 52.7 2.4 (88.8) 57.6 21.2 (3.5) 9.3 55.5 5.2 (5.7) 44.9 (0.2) 3.7 (0.4) 0.2 3.1 84 K (0.3) (0.5) (0.2) (0.3) 0.6 (0.2) (0.3) (0.7) (1.7) (2.4) 0.3 0.7 (0.6) (0.6) 0.3
Dividends Paid (3.2) (3.2) (3.2) (6.5) (1.8) (4.2) (4.2) (4.2) (4.2) (4.3) (4.4) (7.6) (15.2) (3.7) (3.6) (3.6) (3.6) (8.9) (4.4) (0.4) 0 0 0 0 0 0 0 0 0 0 0 0
Other Financing Activities 4.2 (2.1) (22.9) (2.7) (3.3) 25.0 27.7 (1.8) (1.8) (15.1) (1.8) 1.0 0 0 0 0 0 0 0 0 0 0 (1.3) 57.6 (3.1) 3.4 100 K 0 0 0 0 0
Cash From Financing Activities 151.1 180.6 411.9 221.7 59.7 27.7 72.3 120.7 26.5 80.8 43.6 57.2 21.4 27.9 47.2 2.6 94.7 0.2 96.8 2.7 0.5 1.4 251.3 72.4 (3.3) 2.6 (2.2) 0.7 0.8 (0.5) (0.6) 6.2
CHANGE IN CASH
Net Change In Cash (181.5) 20.8 268.2 152.3 (40.5) (7.2) (30.9) 32.6 (24.9) 16.0 20.8 6.1 30.9 (37.4) 19.8 (55.0) 66.8 3.5 (23.1) 4.8 (61.5) (154.4) 182.1 68.6 (4.1) 3.4 (0.8) 2.1 3.4 (2.7) 0.8 4.6
FREE CASH FLOW
Free Cash Flow (232.6) (158.8) (143.7) (68.7) (64.4) 6.3 (84.2) (54.3) (51.2) (64.5) (23.2) (63.1) (11.8) (37.5) (67.8) (68.8) (60.4) (59.7) (70.0) (72.0) (65.5) (71.0) (35.5) (3.8) (1.1) 0.8 (0.5) (0.5) 5.4 (0.4) 2.5 (1.6)