National Drilling Company Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	7.96	9.95	6.02	11.68	4.84	-2.09
Depreciation & Amortization	1.12	1.06	0.5	0.81	0.68	0.19
Other Amortization	0.01	0.02	0.02	0.02	0.02	0.02
Provision & Write-off of Bad Debts	0.15	0.15	-	-	-	-
Change in Accounts Receivable	-1.56	-2.86	-1.35	-4.58	-2.69	-0.27
Change in Inventory	-0.62	-0.99	-1.82	-1.41	-0.47	-0.23
Change in Accounts Payable	1.71	0.59	0.67	-1.1	0.98	-0.81
Change in Other Net Operating Assets	-1.81	0.3	-1.48	-0.16	-0.87	-1.82
Operating Cash Flow	6.97	8.22	2.56	5.25	2.49	-5.02
Operating Cash Flow Growth	46.25%	221.10%	-51.27%	111.15%	-	-
Capital Expenditures	-0.73	-0.75	-2.88	-1.18	-2.52	-3.72
Investing Cash Flow	-0.73	-0.75	-2.88	-1.18	-2.52	-3.72
Long-Term Debt Issued	-	0.48	0.25	-	0.13	9.11
Long-Term Debt Repaid	-	-0.02	-	-2.98	-	-
Net Debt Issued (Repaid)	0.22	0.47	0.25	-2.98	0.13	9.11
Common Dividends Paid	-	-	-	-0.37	-	-
Other Financing Activities	-	-	0.37	-	-	-
Financing Cash Flow	0.22	0.47	0.62	-3.35	0.13	9.11
Net Cash Flow	6.46	7.94	0.29	0.72	0.1	0.37
Free Cash Flow	6.24	7.47	-0.33	4.07	-0.03	-8.74
Free Cash Flow Margin	23.53%	25.37%	-1.98%	15.35%	-0.17%	-220.56%
Free Cash Flow Per Share	1.25	1.50	-0.07	0.81	-0.01	-1.75
Levered Free Cash Flow	3.37	4.34	-2.52	-0.34	-2.28	-7.95
Unlevered Free Cash Flow	3.37	4.34	-2.52	-0.34	-2.28	-7.95
Change in Working Capital	-2.27	-2.96	-3.98	-7.26	-3.06	-3.14