NYSE : CDLR

Cadeler A/S — Financial statements

Industrials · Engineering & Construction · Denmark

Last price 28.76 USD (Oct 30, 2026, 4:00 PM EDT) · Market cap 2.71B

Overview · Financial statements · Key statistics · Dividends · Company profile · Price history · Reports

Financial statements

Cadeler A/S (CDLR) reported revenue of 729.35M EUR (TTM). Five years of income statement, balance sheet, cash flow and ratios below.

Income statement

Fiscal year January - December; amounts in EUR.

TTMFY2025FY2024FY2023FY2022FY2021
Revenue729.35M620.35M248.74M108.62M106.42M60.94M
Cost of Revenue386.36M240.12M127.25M55.98M50.33M39.02M
Gross Profit342.99M380.23M121.49M52.64M56.09M21.91M
Selling, General & Admin75.11M67.63M51.56M25.09M13.88M10.35M
Other Operating Expenses-6.77M-8.69M-2.04M-137.00K17.00K
Operating Expenses71.89M62.49M52.05M25.49M14.90M10.78M
Operating Income271.10M317.74M69.44M27.15M41.19M11.13M
Interest Expense-62.91M-21.95M-2.80M-2.88M-1.53M-3.44M
Interest & Investment Income5.01M1.71M3.29M1.43M244.00K
Currency Exchange Gain (Loss)-5.09M-5.09M-1.81M-280.00K-4.41M103.00K
Other Non Operating Income (Expenses)-4.54M-4.54M-654.00K-1.22M45.00K-358.00K
EBT Excluding Unusual Items203.56M287.86M67.48M24.20M35.54M7.44M
Merger & Restructuring Charges-7.71M
Asset Writedown-5.00M
Pretax Income203.56M287.86M67.48M11.50M35.54M7.44M
Income Tax Expense3.21M7.68M2.41M-13.00K
Net Income to Company280.18M65.07M11.50M35.54M7.45M
Net Income200.35M280.18M65.07M11.50M35.54M7.45M
Net Income to Common200.35M280.18M65.07M11.50M35.54M7.45M
Shares Outstanding (Basic)360.01M350.51M345.98M201.36M163.22M131.16M
Shares Outstanding (Diluted)366.34M354.69M346.96M203.22M163.90M131.16M
EPS (Basic)0.560.800.190.060.220.06
EPS (Diluted)0.540.790.190.060.220.06
Free Cash Flow-293.76M-841.47M-522.44M-3.52M-195.57M-132.74M
Free Cash Flow Per Share-0.80-2.37-1.51-0.02-1.19-1.01
Gross Margin47.03%61.29%48.84%48.46%52.70%35.96%
Operating Margin37.17%51.22%27.92%25.00%38.70%18.27%
Profit Margin27.47%45.16%26.16%10.59%33.40%12.23%
Free Cash Flow Margin-40.28%-135.64%-210.04%-3.24%-183.76%-217.83%
EBITDA418.08M423.14M124.47M49.65M62.91M27.30M
EBITDA Margin57.32%68.21%50.04%45.71%59.12%44.81%
D&A For EBITDA146.98M105.39M55.03M22.50M21.72M16.17M
EBIT271.10M317.74M69.44M27.15M41.19M11.13M
EBIT Margin37.17%51.22%27.92%25.00%38.70%18.27%
Effective Tax Rate1.58%2.67%3.57%

Balance sheet

Fiscal year January - December; amounts in EUR.

TTMFY2025FY2024FY2023FY2022FY2021
Cash & Equivalents206.19M151.68M51.25M96.61M19.01M2.31M
Cash & Short-Term Investments206.19M151.68M51.25M96.61M19.01M2.31M
Accounts Receivable217.56M199.66M89.29M36.27M37.63M19.27M
Other Receivables21.30M11.30M3.17M612.00K1.11M
Receivables217.56M220.95M100.59M39.44M38.25M20.37M
Inventory4.16M3.54M1.04M1.84M549.00K440.00K
Prepaid Expenses17.93M13.52M16.64M9.56M1.70M1.50M
Other Current Assets4.13M263.00K11.88M
Total Current Assets449.98M389.96M181.41M147.45M59.51M24.62M
Property, Plant & Equipment3.02B2.95B1.72B1.09B606.49M399.55M
Long-Term Investments3.02M338.00K3.01M
Goodwill17.76M17.76M16.71M
Other Intangible Assets19.34M1.67M427.00K240.00K419.00K402.00K
Other Long-Term Assets53.97M57.63M14.82M1.22M601.00K195.00K
Total Assets3.54B3.42B1.94B1.25B670.03M424.77M
Accounts Payable69.41M22.39M11.58M8.40M3.98M2.79M
Current Portion of Long-Term Debt133.36M116.13M31.16M799.00K772.00K28.60M
Current Portion of Leases1.90M1.06M1.27M601.00K279.00K298.00K
Current Income Taxes Payable386.00K3.64M752.00K1.22M5.00K6.00K
Current Unearned Revenue71.78M128.72M45.59M12.10M1.83M15.19M
Other Current Liabilities443.00K79.15M33.29M30.49M4.93M6.97M
Total Current Liabilities277.28M351.08M123.65M53.62M11.80M53.86M
Long-Term Debt1.46B1.49B539.85M204.77M114.52M44.48M
Long-Term Leases10.80M12.48M9.70M392.00K209.00K
Long-Term Unearned Revenue5.04M30.90M1.75M1.78M1.33M969.00K
Long-Term Deferred Tax Liabilities12.57M13.26M11.97M10.19M
Other Long-Term Liabilities10.65M16.20M22.77M1.82M
Total Liabilities1.77B1.91B703.12M293.52M129.46M99.51M
Common Stock51.84M47.14M47.14M41.84M26.57M18.64M
Additional Paid-In Capital1.27B1.10B1.10B952.86M509.54M339.40M
Retained Earnings430.92M341.61M59.36M-7.37M3.11M-32.78M
Treasury Stock-3.52M-3.00M-1.28M
Comprehensive Income & Other29.22M18.42M29.18M-28.28M1.34M
Shareholders' Equity1.77B1.50B1.23B959.04M540.57M325.26M
Total Liabilities & Equity3.54B3.42B1.94B1.25B670.03M424.77M
Total Debt1.61B1.62B581.99M206.56M115.57M73.58M
Net Cash (Debt)-1.40B-1.47B-530.74M-109.96M-96.56M-71.27M
Net Cash Per Share-3.83-4.15-1.53-0.54-0.59-0.54
Filing Date Shares Outstanding385.88M350.87M350.74M311.41M197.60M138.57M
Total Common Shares Outstanding385.88M350.87M350.74M311.41M197.60M138.57M
Working Capital172.70M38.87M57.76M93.83M47.71M-29.24M
Book Value Per Share4.604.293.523.082.742.35
Tangible Book Value1.75B1.48B1.22B942.09M540.15M324.85M
Tangible Book Value Per Share4.554.233.473.032.732.34
Machinery2.96B2.55B1.09B576.47M292.08M260.67M
Construction In Progress352.89M600.08M736.61M571.75M356.16M158.73M
Order Backlog2.77B2.34B1.74B905.00M409.00M

Cash flow statement

Fiscal year January - December; amounts in EUR.

TTMFY2025FY2024FY2023FY2022FY2021
Net Income200.35M280.18M65.07M11.50M35.54M7.45M
Depreciation & Amortization149.02M107.26M56.41M22.84M22.47M16.45M
Other Amortization264.00K264.00K189.00K210.00K211.00K32.00K
Loss (Gain) From Sale of Assets1.00K1.00K183.00K
Asset Writedown & Restructuring Costs5.00M
Loss (Gain) From Sale of Investments1.53M630.00K-427.00K766.00K
Stock-Based Compensation2.38M2.07M1.66M1.13M352.00K-321.00K
Other Operating Activities41.76M20.39M3.67M1.76M910.00K4.66M
Change in Accounts Receivable40.98M-133.70M-62.71M28.54M-18.03M-9.88M
Change in Inventory-1.89M-2.50M788.00K-1.14M-109.00K-128.00K
Change in Accounts Payable-19.63M8.13M380.00K-16.09M660.00K2.45M
Change in Unearned Revenue-11.51M112.28M33.48M8.79M-13.00M7.35M
Change in Other Net Operating Assets-1.04M-792.00K-5.59M73.00K26.00K2.14M
Operating Cash Flow402.20M394.20M93.10M63.38M29.04M30.20M
Capital Expenditures-695.95M-1.24B-615.54M-66.90M-224.61M-162.94M
Sale of Property, Plant & Equipment1.80M
Cash Acquisitions10.40M
Sale (Purchase) of Intangibles-679.00K-1.51M-410.00K-31.00K-228.00K-434.00K
Other Investing Activities-20.99M-26.98M-7.00M-574.00K
Investing Cash Flow-717.62M-1.26B-622.96M-54.73M-225.41M-163.38M
Short-Term Debt Issued16.07M9.00M
Long-Term Debt Issued1.31B365.98M199.94M113.46M
Total Debt Issued743.14M1.31B365.98M199.94M129.53M9.00M
Short-Term Debt Repaid-25.07M
Long-Term Debt Repaid-281.35M-12.59M-115.57M-65.23M-10.29M
Lease Payments-2.37M-2.07M-1.96M-569.00K-228.00K-285.00K
Total Debt Repaid-356.69M-281.35M-12.59M-115.57M-90.29M-10.29M
Net Debt Issued (Repaid)386.44M1.03B353.38M84.37M39.23M-1.29M
Issuance of Common Stock174.20M154.96M183.25M79.22M
Repurchase of Common Stock-516.00K-1.72M-1.28M
Other Financing Activities-79.87M-58.45M-25.07M-14.10M-9.41M-6.08M
Financing Cash Flow480.26M967.69M481.99M70.27M213.07M71.85M
Foreign Exchange Rate Adjustments2.34M2.70M2.52M-1.33M
Net Cash Flow167.17M100.43M-45.35M77.60M16.70M-61.33M
Free Cash Flow-293.76M-841.47M-522.44M-3.52M-195.57M-132.74M
Free Cash Flow Margin-40.28%-135.64%-210.04%-3.24%-183.76%-217.83%
Free Cash Flow Per Share-0.80-2.37-1.51-0.02-1.19-1.01
Levered Free Cash Flow-368.32M-908.16M-556.36M3.54M-209.41M-135.57M
Unlevered Free Cash Flow-329.00M-894.44M-554.61M5.34M-208.45M-133.42M
Free Cash Flow After Leases-296.12M-843.55M-524.40M-4.08M-195.80M-133.03M
Cash Interest Paid72.86M56.47M19.69M7.14M4.23M3.93M
Cash Income Tax Paid5.76M3.51M1.75M-2.00K13.00K-158.00K
Change in Working Capital6.90M-16.59M-33.65M20.17M-30.45M1.93M

Ratios

Fiscal year January - December; amounts in EUR.

TTMFY2025FY2024FY2023FY2022FY2021
Market Capitalization2.54B1.67B1.97B1.44B770.18M573.80M
Enterprise Value4.25B3.08B2.48B1.55B853.67M494.73M
Last Close Price27.5018.5922.3318.40
PE Ratio10.435.0829.19113.3820.2867.72
PS Ratio3.052.297.6412.006.778.28
PB Ratio1.250.951.541.361.331.55
P/TBV Ratio1.270.961.561.381.331.55
P/OCF Ratio5.633.6120.4020.5724.8216.71
EV/Sales Ratio5.104.239.6412.937.517.14
EV/EBITDA Ratio8.906.2119.2628.2812.7015.93
EV/EBIT Ratio13.738.2634.5251.7219.3939.07
Debt / Equity Ratio0.911.080.470.210.210.23
Debt / EBITDA Ratio3.833.824.624.131.822.67
Net Debt / Equity Ratio0.790.980.430.120.180.22
Net Debt / EBITDA Ratio3.363.484.262.211.532.61
Net Debt / FCF Ratio-4.78-1.75-1.02-31.27-0.49-0.54
Asset Turnover0.230.230.160.110.190.16
Inventory Turnover120.14104.8888.5246.94101.79103.78
Quick Ratio1.531.061.232.544.850.42
Current Ratio1.621.111.472.755.040.46
Return on Equity (ROE)12.74%20.47%5.93%1.53%8.21%2.63%
Return on Assets (ROA)5.37%7.42%2.72%1.76%4.70%1.83%
Return on Invested Capital (ROIC)8.56%13.05%4.73%3.18%7.97%3.44%
Return on Capital Employed (ROCE)8.30%10.40%3.80%2.30%6.30%3.00%
Earnings Yield9.58%19.70%3.43%0.88%4.93%1.48%
FCF Yield-12.96%-59.15%-27.50%-0.27%-27.14%-26.31%
Buyback Yield / Dilution-4.05%-2.23%-70.73%-24.00%-24.96%-405.75%