Rana Gruber 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	2015 - 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	2015 - 2019
Net Income	330.02	370.83	489.69	484.23	592.05	278.89	Upgrade
Depreciation & Amortization	231.86	182.96	165.42	158.74	174.25	148.7	Upgrade
Other Operating Activities	-121.47	-191.51	284.39	-52.13	-120.59	236.04	Upgrade
Change in Accounts Receivable	25.94	-47.68	39.87	-151.64	276.85	-135.07	Upgrade
Change in Inventory	-39.33	43.34	-34.78	-70.7	-54.11	-7.67	Upgrade
Operating Cash Flow	427.01	357.93	944.59	368.49	868.45	520.89	Upgrade
Operating Cash Flow Growth	-24.89%	-62.11%	156.34%	-57.57%	66.72%	220.34%	Upgrade
Capital Expenditures	-214.97	-235.07	-414.86	-161.72	-125.65	-186.37	Upgrade
Investing Cash Flow	-214.97	-235.07	-414.86	-161.72	8.29	-95.84	Upgrade
Long-Term Debt Repaid	-	-47.26	-40.72	-30.41	-221.94	-293.2	Upgrade
Total Debt Repaid	-57.71	-47.26	-40.72	-30.41	-221.94	-293.2	Upgrade
Net Debt Issued (Repaid)	-57.71	-47.26	-40.72	-30.41	-221.94	-293.2	Upgrade
Issuance of Common Stock	-	-	-	-	6.96	-	Upgrade
Repurchase of Common Stock	-	-	-	-14.16	-9.79	-	Upgrade
Common Dividends Paid	-192.1	-342.67	-411.27	-228.82	-319.25	-	Upgrade
Other Financing Activities	-0	-0	-	-	-	-	Upgrade
Financing Cash Flow	-249.81	-389.93	-452	-273.4	-637.36	-409.7	Upgrade
Foreign Exchange Rate Adjustments	5.15	16.99	4.64	15.1	-	-	Upgrade
Miscellaneous Cash Flow Adjustments	-0	-	-	-	-	-	Upgrade
Net Cash Flow	-32.61	-250.09	82.37	-51.53	239.37	15.35	Upgrade
Free Cash Flow	212.04	122.86	529.73	206.77	742.79	334.52	Upgrade
Free Cash Flow Growth	-8.45%	-76.81%	156.19%	-72.16%	122.05%	1015.13%	Upgrade
Free Cash Flow Margin	13.29%	7.38%	27.42%	14.53%	44.52%	21.58%	Upgrade
Free Cash Flow Per Share	5.72	3.31	14.28	5.57	19.89	8.95	Upgrade
Cash Interest Paid	18.54	18.02	13.44	11.36	13.59	29.9	Upgrade
Cash Income Tax Paid	184.99	255.45	109.56	73.36	33.27	-	Upgrade
Levered Free Cash Flow	96.05	66.65	529.15	-107.81	583.23	598.37	Upgrade
Unlevered Free Cash Flow	105.33	75.65	535.03	-100.85	589.32	617.34	Upgrade
Change in Working Capital	-13.39	-4.35	5.09	-222.34	222.74	-142.74	Upgrade

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