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

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