Andfjord Salmon Group AS Cash Flow Statement

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

Millions NOK. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
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	Dec '20 Dec 31, 2020
Net Income	-108.14	-67.86	-69.79	-56.68	-34.41	-19.19
Depreciation & Amortization	24.96	24.76	24.9	13.6	2.04	0.37
Stock-Based Compensation	1.18	2.28	4.59	2.69	-	-
Other Operating Activities	-86.48	-30.05	-31.2	-17.46	-1.43	-
Change in Accounts Receivable	-0.17	-0.04	-	-	0.23	-0.23
Change in Inventory	-11.12	0.36	39.46	-1.16	-	-
Change in Accounts Payable	28.88	-7.7	4.56	-39.33	19.9	25.64
Change in Other Net Operating Assets	38.87	8.31	-1.67	9.89	3.31	-12.77
Operating Cash Flow	-112.01	-69.95	-29.15	-88.44	-10.37	-6.17
Capital Expenditures	-1,906	-1,205	-320.56	-89.5	-213.74	-165.28
Sale of Property, Plant & Equipment	-	-	-	-	0.67	-
Sale (Purchase) of Intangibles	-1.41	-3.52	-6.31	-6.2	-1.48	-
Other Investing Activities	-72.53	-	-	5	6.73	-
Investing Cash Flow	-1,579	-1,208	-326.87	-90.7	-207.82	-165.28
Long-Term Debt Issued	-	768.52	-	45	80	-
Long-Term Debt Repaid	-	-7.24	-60.05	-3.15	-0.42	-
Net Debt Issued (Repaid)	973.62	761.27	-60.05	41.85	79.58	-
Issuance of Common Stock	967.47	326.25	583.18	205.29	4.86	226.52
Repurchase of Common Stock	-	-	-	-	-0.19	-
Other Financing Activities	-	-0	-	-	-	-
Financing Cash Flow	1,941	1,088	523.14	247.14	84.26	226.52
Miscellaneous Cash Flow Adjustments	-	0	-0	-	-	-
Net Cash Flow	249.58	-190.84	167.12	67.99	-133.93	55.07
Free Cash Flow	-2,018	-1,275	-349.71	-177.94	-224.1	-171.45
Free Cash Flow Margin	-225931.80%	-670964.21%	-938.08%	-	-	-
Free Cash Flow Per Share	-25.44	-20.03	-7.19	-4.65	-6.25	-4.79
Cash Interest Paid	117.55	30.89	7.83	5.58	1.71	-
Levered Free Cash Flow	-1,427	-1,088	-259.81	-160.06	-210.75	-163.93
Unlevered Free Cash Flow	-1,408	-1,087	-258.76	-159.12	-210.64	-163.67
Change in Working Capital	56.46	0.93	42.35	-30.6	23.44	12.64

Source: S&P Global Market Intelligence. Standard template. Financial Sources.