North Energy 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	Mar '25 Mar 31, 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	35.76	58.11	24.62	-13.07	-27.83	122.05	Upgrade
Depreciation & Amortization	1.58	1.58	1.47	1.54	1.1	1.47	Upgrade
Loss (Gain) From Sale of Investments	-27.17	-44.96	-2.29	5.36	45.15	-138.99	Upgrade
Loss (Gain) on Equity Investments	-33.81	-33.91	-40.48	-6.27	-26.86	-14.28	Upgrade
Other Operating Activities	1.25	0.96	1.09	0.44	-18.24	16.26	Upgrade
Change in Accounts Payable	0.34	0.25	0.06	0.02	-	-0.02	Upgrade
Change in Other Net Operating Assets	-0.07	-1.44	-3.3	-13.72	11.09	-3.28	Upgrade
Operating Cash Flow	-22.11	-19.43	-18.83	-25.71	-15.6	-16.8	Upgrade
Capital Expenditures	-	-	-0.02	-0.08	-0.04	-	Upgrade
Investment in Securities	85.15	124.89	20.95	-25.55	-17.86	128.6	Upgrade
Other Investing Activities	18.3	18.3	9.15	8.3	6.92	0.8	Upgrade
Investing Cash Flow	103.45	143.19	30.08	-17.33	-10.98	129.4	Upgrade
Short-Term Debt Issued	-	-	5.85	7.72	-	-	Upgrade
Total Debt Issued	31.95	-	5.85	7.72	-	-	Upgrade
Short-Term Debt Repaid	-	-13.58	-	-	-	-	Upgrade
Long-Term Debt Repaid	-	-1.61	-1.63	-1.6	-	-	Upgrade
Total Debt Repaid	-10.8	-15.19	-1.63	-1.6	-	-	Upgrade
Net Debt Issued (Repaid)	21.15	-15.19	4.22	6.12	-	-	Upgrade
Common Dividends Paid	-11.73	-11.73	-11.73	-	-52.76	-	Upgrade
Other Financing Activities	-1.06	-0.75	-0.84	-0.02	-	-21.28	Upgrade
Financing Cash Flow	8.36	-27.67	-8.35	6.1	-52.76	-21.28	Upgrade
Miscellaneous Cash Flow Adjustments	-	-	-	0	-	-	Upgrade
Net Cash Flow	89.54	96.09	2.9	-36.93	-79.35	91.32	Upgrade
Free Cash Flow	-22.11	-19.43	-18.85	-25.79	-15.64	-16.8	Upgrade
Free Cash Flow Margin	-24571.11%	-21591.11%	-26179.17%	-22825.66%	-8787.64%	-15000.00%	Upgrade
Free Cash Flow Per Share	-0.19	-0.17	-0.16	-0.22	-0.13	-0.14	Upgrade
Cash Interest Paid	1.06	0.75	0.84	0.02	-	-	Upgrade
Levered Free Cash Flow	-12.05	-11.4	-13.67	-18.01	-7.05	-7.93	Upgrade
Unlevered Free Cash Flow	-10.83	-10.19	-12.94	-17.85	-7.05	-7.93	Upgrade
Change in Net Working Capital	-6.91	-4	2.65	9.96	-9.67	-1.72	Upgrade

Updated Mar 19, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.