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 2024	FY 2023	FY 2022	FY
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	-14.23	-13.89	-7.97	-11.71	-
Depreciation & Amortization	1.51	1.6	1.89	0.75	-
Other Amortization	1.54	1.54	1.54	1.54	-
Stock-Based Compensation	0.02	0.09	-0.14	0.55	-
Other Operating Activities	3.22	3.14	0.15	0.21	-
Change in Accounts Receivable	0.61	5.63	-5.34	-7.58	-
Change in Inventory	0.16	5.53	-3.66	-5.73	-
Change in Accounts Payable	0.83	-4.9	8.56	-0.57	-
Change in Other Net Operating Assets	0.47	-2.97	-8.88	3.93	-
Operating Cash Flow	-5.87	-4.23	-13.86	-18.62	-
Capital Expenditures	-0.16	-0.81	-0.36	-0.21	-
Sale (Purchase) of Intangibles	-2.76	-2.72	-3.61	-2.52	-
Investment in Securities	0.18	0.39	-0.57	-1.22	-
Other Investing Activities	0	0	-	-	-
Investing Cash Flow	-2.73	-3.13	-4.54	-3.95	-
Long-Term Debt Issued	-	-	-	18	-
Long-Term Debt Repaid	-	-4.37	-5.2	-2.46	-
Net Debt Issued (Repaid)	5.93	-4.37	-5.2	15.54	-
Issuance of Common Stock	-	-	25.49	8.18	-
Other Financing Activities	-	-	-	-0.1	-
Financing Cash Flow	5.93	-4.37	20.29	23.62	-
Foreign Exchange Rate Adjustments	0.02	0.02	-0.01	-0	-
Miscellaneous Cash Flow Adjustments	-0	-0	0	-0	-
Net Cash Flow	-2.66	-11.71	1.87	1.06	-
Free Cash Flow	-6.03	-5.03	-14.22	-18.83	-
Free Cash Flow Margin	-16.80%	-10.89%	-14.39%	-30.81%	-
Free Cash Flow Per Share	-0.17	-0.16	-0.50	-0.69	-
Cash Interest Paid	2.36	1.32	1.85	-	-
Cash Income Tax Paid	-	-	-	-0.03	-
Levered Free Cash Flow	-5.25	-4.75	-13.89	-	-
Unlevered Free Cash Flow	-4.68	-4.25	-13.22	-	-
Change in Working Capital	2.07	3.3	-9.32	-9.95	-

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.