Ennogie Solar Group Cash Flow Statement

Financials in millions DKK. Fiscal year is January - December.

Millions DKK. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2023	FY 2022	FY null
Period Ending	Sep '24 Sep 30, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	-10.28	-7.97	-11.71	-
Depreciation & Amortization	1.64	1.89	0.75	-
Other Amortization	1.54	1.54	1.54	-
Stock-Based Compensation	0.09	-0.14	0.55	-
Other Operating Activities	0.06	0.15	0.21	-
Change in Accounts Receivable	3.08	-5.34	-7.58	-
Change in Inventory	-0.7	-3.66	-5.73	-
Change in Accounts Payable	1.94	8.56	-0.57	-
Change in Other Net Operating Assets	-3.63	-8.88	3.93	-
Operating Cash Flow	-6.27	-13.86	-18.62	-
Capital Expenditures	-0.62	-0.36	-0.21	-
Sale (Purchase) of Intangibles	-3.17	-3.61	-2.52	-
Investment in Securities	0.35	-0.57	-1.22	-
Investing Cash Flow	-3.44	-4.54	-3.95	-
Long-Term Debt Issued	-	-	18	-
Long-Term Debt Repaid	-	-4.99	-2.46	-
Net Debt Issued (Repaid)	-4.96	-4.99	15.54	-
Issuance of Common Stock	12.45	25.49	8.18	-
Other Financing Activities	-0.21	-0.21	-0.1	-
Financing Cash Flow	7.27	20.29	23.62	-
Foreign Exchange Rate Adjustments	0.01	-0.01	-0	-
Miscellaneous Cash Flow Adjustments	-	-	-0	-
Net Cash Flow	-2.43	1.87	1.06	-
Free Cash Flow	-6.88	-14.22	-18.83	-
Free Cash Flow Margin	-11.50%	-14.40%	-30.81%	-
Free Cash Flow Per Share	-0.22	-0.50	-0.69	-
Cash Income Tax Paid	-	-	-0.03	-
Levered Free Cash Flow	-5.17	-13.89	-	-
Unlevered Free Cash Flow	-4.83	-13.22	-	-
Change in Net Working Capital	-1.33	8.68	-	-

Source: S&P Capital IQ. Standard template. Financial Sources.