Salmon Evolution ASA 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	2018 - 2019
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	2018 - 2019
Net Income	-199.67	-47.41	-145.77	-32.73	-26.45	-16.83	Upgrade
Depreciation & Amortization	84.01	76.14	46.73	6.19	2.23	0.55	Upgrade
Stock-Based Compensation	1.52	0.73	2.44	3.2	1.62	2.71	Upgrade
Other Operating Activities	41.58	32.18	35.24	-30.21	-4.82	-0.01	Upgrade
Change in Accounts Receivable	-34.8	-50.03	-15.61	-22.7	-0.38	-	Upgrade
Change in Inventory	-10.05	-32.21	-81.14	-34.08	-1.7	-	Upgrade
Change in Accounts Payable	36.56	65.58	12.33	2.05	-0.68	2.7	Upgrade
Change in Other Net Operating Assets	-0.24	-1.66	21.34	32.14	-36.53	0.85	Upgrade
Operating Cash Flow	-81.08	43.33	-124.45	-76.12	-66.71	-10.02	Upgrade
Capital Expenditures	-1,023	-350.96	-372.14	-763.5	-797.96	-165.53	Upgrade
Cash Acquisitions	-	-	-	-	-27.25	-	Upgrade
Sale (Purchase) of Intangibles	-10.04	-12.18	-7.2	-3.61	-0.88	-0.43	Upgrade
Investment in Securities	-	-	-	-	-26.78	-	Upgrade
Other Investing Activities	16.4	20.58	40.9	-29.02	98.32	-	Upgrade
Investing Cash Flow	-1,017	-342.56	-338.44	-796.13	-754.55	-165.96	Upgrade
Long-Term Debt Issued	-	50.19	104.88	356.25	202.6	40	Upgrade
Long-Term Debt Repaid	-	-6.25	-	-13.34	-40.8	-1.69	Upgrade
Net Debt Issued (Repaid)	760.54	43.93	104.88	342.92	161.8	38.31	Upgrade
Issuance of Common Stock	15.58	380.58	549.02	307.81	517.87	764.36	Upgrade
Other Financing Activities	-85.37	-82.21	-83.38	-5.25	-0.67	-	Upgrade
Financing Cash Flow	690.75	342.3	570.52	645.47	679	802.66	Upgrade
Net Cash Flow	-406.9	43.07	107.64	-226.79	-142.26	626.68	Upgrade
Free Cash Flow	-1,104	-307.63	-496.58	-839.62	-864.67	-175.55	Upgrade
Free Cash Flow Margin	-292.98%	-65.23%	-294.84%	-1760.91%	-7176.87%	-25186.51%	Upgrade
Free Cash Flow Per Share	-2.39	-0.70	-1.27	-2.49	-2.97	-1.39	Upgrade
Cash Interest Paid	69.67	51.06	35.57	15.08	11.98	0.26	Upgrade
Levered Free Cash Flow	-1,040	-300.11	-547.22	-864.17	-807.1	-141.1	Upgrade
Unlevered Free Cash Flow	-1,005	-266.84	-526.02	-862.29	-806.47	-141.06	Upgrade
Change in Working Capital	-8.52	-18.31	-63.08	-22.58	-39.3	3.55	Upgrade

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