Ellomay Capital Ltd. (ELLO) Cash Flow Statement
Where ELLO’s cash came from and went, 2025
December 31, 2025 · euros- Cash from operations
- €1.8M −77.6% vs 2024
- Capital expenditures
- €97.8M 288.7% of revenue
- Free cash flow
- −€96.0M −283.4% margin
- Returned to shareholders
- —
- Change in cash
- €46.5M cash at year-end €87.6M
Cash from operations
€1.8M
Capital expenditures
−€97.8M
Investments (net)
+€547,000
Acquisitions & other
−€2.5M
Net borrowing (repayment)
+€70.2M
Shares issued
+€12.7M
Other financing
+€58.2M
Currency & other
+€3.4M
Change in cash
€46.5M
Drawn to scale: where the cash came from and how it was used. Hover for values.
ELLO operating cash flow, capex and free cash flow
Operating cash flowCapital expendituresFree cash flowFCF margin (right axis)
ELLO cash flow trends, 2016–2025
| Metric | Trend | Then | Latest | Change |
|---|---|---|---|---|
| Operating cash flow | €7.8M2016 | €1.8M2025 | −15.1%/yr | |
| Capital expenditures | €5.1M2016 | €97.8M2025 | +38.8%/yr | |
| Free cash flow | €2.7M2016 | −€96.0M2025 | — | |
| Free cash flow margin | 23.0%2016 | −283.4%2025 | −306.4 pts | |
| Operating cash flow / net income | 10.912018 | 13.772023 | +2.86 | |
| Stock-based compensation | €3,8032016 | €16,0002025 | +17.3%/yr | |
| Dividends paid | €2.1M2016 | €02019 | −100.0% | |
| Share buybacks (net) | €11,0002016 | €02019 | −100.0% | |
| Capex / revenue | 44.0%2016 | 288.7%2025 | +244.6 pts |
Change is the average annual growth (CAGR) or the difference between the first and latest year.
ELLO cash flow by activity
OperatingInvestingFinancingChange in cash
ELLO net income vs operating cash flow
Net incomeOperating cash flow
Operating cash flow above net income usually means earnings are backed by cash (depreciation and stock-based pay are non-cash expenses).
ELLO cash flow statement in euros
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||||
| Net income | −€6.0M | −€9.0M | €625,000 | €140,000 | −€19.6M | −€6.2M | €9.8M | €604,000 | −€6.6M | −€1.0M |
| Depreciation & amortization | €16.5M | €15.9M | €16.5M | €16.1M | €15.1M | €3.0M | €6.4M | €5.8M | €4.5M | €4.4M |
| Stock-based compensation | €16,000 | €112,000 | €121,000 | €127,000 | €63,000 | €50,000 | €8,000 | €5,000 | €5,000 | €3,803 |
| Change in working capital | €750,000 | €163,000 | −€1.5M | €5.5M | €1.7M | −€3.3M | €5.6M | €534,000 | −€857,000 | €76,000 |
| Other non-cash items | −€9.4M | €764,000 | −€7.1M | −€10.5M | €18.9M | €616,000 | −€18.1M | −€369,000 | €5.3M | €4.3M |
| Cash from operating activities | €1.8M | €8.0M | €8.6M | €11.3M | €16.1M | −€5.8M | €3.7M | €6.6M | €2.3M | €7.8M |
| Investing activities | ||||||||||
| Capital expenditures | −€97.8M | −€75.4M | −€61.1M | −€48.6M | −€80.9M | −€128.4M | −€86.8M | −€3.7M | −€7.6M | −€5.1M |
| Investments (net) | €547,000 | −€64.4M | −€58.5M | −€24.4M | −€107.4M | −€2.6M | €28.3M | −€5.8M | −€27.3M | €950,840 |
| Acquisitions & other investing | −€2.5M | €75.4M | €64.1M | €44.8M | €82.8M | €18.8M | −€22.6M | €3.7M | €7.6M | €5.1M |
| Cash from investing activities | −€99.7M | −€64.4M | −€55.6M | −€28.2M | −€105.5M | −€112.1M | −€81.1M | −€5.8M | −€27.3M | €950,840 |
| Financing activities | ||||||||||
| Dividends paid | — | — | — | — | — | — | €0 | €0 | €0 | −€2.1M |
| Share repurchases & issuance (net) | — | — | — | — | — | — | €7.8M | €0 | −€14,000 | −€11,000 |
| Net borrowing (repayment) | €70.2M | €43.1M | €56.3M | €32.7M | €51.8M | €118.5M | €65.9M | €12.3M | €29.7M | −€317,000 |
| Shares issued | €12.7M | €0 | €0 | €0 | €0 | €21.3M | €7.8M | €0 | €0 | €0 |
| Other financing | €58.2M | −€118,000 | −€1.9M | −€6.2M | €2.4M | €1.8M | €3.2M | €0 | €0 | €0 |
| Cash from financing activities | €141.1M | €43.0M | €54.4M | €26.5M | €54.2M | €141.6M | €84.7M | €12.3M | €29.7M | −€2.5M |
| Summary | ||||||||||
| Net change in cash | €46.5M | −€10.0M | €4.7M | €5.2M | −€25.6M | €22.3M | €7.6M | €12.9M | €1.5M | €4.7M |
| Cash at end of period | €87.6M | €41.1M | €51.1M | €46.5M | €41.2M | €66.8M | €44.5M | €36.9M | €24.0M | €22.5M |
| Free cash flow | −€96.0M | −€67.5M | −€52.5M | −€37.3M | −€64.8M | −€134.2M | −€83.1M | €2.9M | −€5.3M | €2.7M |
| Free cash flow margin | −283.4% | −166.7% | −110.7% | −71.4% | −144.9% | −1,391.9% | −437.6% | 15.9% | −38.7% | 23.0% |
| Capex / revenue | 288.7% | 186.4% | 128.9% | 93.0% | 180.9% | 1,331.5% | 457.2% | 20.5% | 55.6% | 44.0% |
| Operating cash flow / net income | — | — | 13.77 | 80.86 | — | — | 0.38 | 10.91 | — | — |
| Jun '26 | Mar '26 | Dec '25 | Sep '25 | Jun '25 | Mar '25 | Dec '24 | Sep '24 | Jun '24 | Mar '24 | Dec '23 | Sep '23 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||||||
| Net income | −€10.8M | −€12.2M | −€14.5M | €10.1M | −€8.4M | €6.8M | −€11.2M | €6.6M | €1.6M | −€4.9M | €5.2M | €5.9M |
| Depreciation & amortization | €4.6M | €4.5M | €3.6M | €4.4M | €4.2M | €4.2M | €3.5M | €4.1M | €4.2M | €4.1M | €4.0M | €4.0M |
| Stock-based compensation | €154,000 | €5,000 | €5,000 | €7,000 | €0 | €4,000 | €21,000 | €30,000 | €28,000 | €30,000 | €31,000 | €31,000 |
| Change in working capital | −€949,102 | −€636,000 | −€3.7M | €178,000 | €2.7M | €1.6M | €2.1M | −€631,000 | −€2.0M | €701,000 | €419,000 | €2.1M |
| Other non-cash items | €60,210 | €6.4M | €7.8M | −€11.1M | €6.3M | −€12.4M | €8.0M | −€5.1M | −€4.5M | €1.3M | €1.8M | −€536,000 |
| Cash from operating activities | −€6.9M | −€1.9M | −€6.7M | €3.5M | €4.8M | €262,000 | €2.4M | €5.1M | −€683,000 | €1.2M | €11.5M | €11.5M |
| Investing activities | ||||||||||||
| Capital expenditures | −€57.0M | −€12.2M | −€34.9M | −€24.2M | −€19.3M | −€19.4M | −€23.8M | −€31.0M | −€11.7M | −€9.0M | −€24.0M | −€24.0M |
| Investments (net) | −€55.0M | €0 | €0 | €547,000 | €9.3M | −€57.3M | €2.4M | −€30.9M | −€4.8M | −€7.9M | −€8.2M | −€21.5M |
| Acquisitions & other investing | €172.0M | −€19.7M | −€3.8M | €10.5M | €19.3M | €19.4M | — | €31.0M | €11.7M | €9.0M | €10.8M | €24.0M |
| Cash from investing activities | €59.9M | −€31.9M | −€38.7M | −€13.1M | €9.3M | −€57.3M | — | −€30.9M | −€4.8M | −€7.9M | −€21.5M | −€21.5M |
| Financing activities | ||||||||||||
| Dividends paid | — | — | — | — | — | — | — | — | −€4.3M | — | — | — |
| Net borrowing (repayment) | −€50.3M | €27.8M | €61.0M | −€22.5M | −€23.5M | €54.9M | €9.6M | €20.2M | −€21.7M | — | — | — |
| Shares issued | €0 | €0 | €0 | €12.7M | €0 | €0 | €0 | €0 | €0 | €0 | €0 | €0 |
| Other financing | €1.3M | €3.3M | €17.0M | €20.9M | €21.3M | −€658,000 | −€1.8M | −€545,000 | €4.3M | €37.3M | −€1.2M | −€1.2M |
| Cash from financing activities | −€49.0M | €31.1M | €78.0M | €11.1M | −€2.2M | €54.2M | €7.8M | €19.6M | −€21.7M | €37.3M | −€1.2M | −€1.2M |
| Summary | ||||||||||||
| Net change in cash | €8.8M | −€3.9M | €38.3M | €2.8M | €11.4M | −€6.0M | −€7.3M | −€7.6M | −€26.7M | €31.2M | −€11.7M | −€12.2M |
| Cash at end of period | €114.1M | €83.7M | €87.6M | €49.3M | €46.5M | €35.1M | €41.1M | €48.5M | €56.0M | €82.7M | €62.1M | €61.7M |
| Free cash flow | −€64.0M | −€14.1M | −€41.6M | −€20.7M | −€14.5M | −€19.2M | −€21.3M | −€25.9M | −€12.4M | −€7.9M | −€12.5M | −€12.5M |
| Free cash flow margin | −509.5% | −163.1% | −351.9% | −162.6% | −128.9% | −216.3% | −245.9% | −209.9% | −110.4% | −95.5% | −81.1% | −79.9% |
| Capex / revenue | 454.5% | 140.7% | 294.9% | 189.9% | 171.4% | 219.3% | 273.8% | 251.0% | 104.3% | 109.4% | 155.8% | 153.5% |
| Operating cash flow / net income | — | — | — | 0.35 | — | 0.04 | — | 0.77 | −0.43 | — | 2.20 | 1.96 |
Negative numbers are cash paid out. Quarterly columns are labeled by the month the quarter ended. Figures in euros as reported; data from EODHD.
ELLO cash generation
In fiscal 2025 (ended December 31, 2025), Ellomay Capital generated €1.8 million of cash from operations (down 77.6%) and spent €97.8 million on capital expenditures, leaving free cash flow of -€96.0 million, −283.4% of revenue. Cash and equivalents rose by €46.5 million over the year.
Related: ELLO income statement, ELLO balance sheet. See the ELLO stock overview for the latest quote and news.
ELLO cash flow FAQ
What is Ellomay Capital's free cash flow?
Ellomay Capital's free cash flow was -€96.0 million in fiscal 2025: €1.8 million of operating cash flow minus €97.8 million of capital expenditures It was -€67.5 million a year earlier..
How much cash does Ellomay Capital generate from operations?
Ellomay Capital generated €1.8 million of cash from operating activities in fiscal 2025.
How much does Ellomay Capital spend on capital expenditures?
Ellomay Capital spent €97.8 million on capital expenditures in fiscal 2025, 288.7% of revenue, compared with €75.4 million the year before.