Andfjord Salmon Group AS (OSL:ANDF)

Andfjord Salmon Group AS Cash Flow Statement

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

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	-67.86	-69.79	-56.68	-34.41	-19.19
Depreciation & Amortization	24.76	24.9	13.6	2.04	0.37
Stock-Based Compensation	-	4.59	2.69	-	-
Other Operating Activities	-20.12	-31.2	-17.46	-1.43	-
Change in Accounts Receivable	-	-	-	0.23	-0.23
Change in Inventory	-	39.46	-1.16	-	-
Change in Accounts Payable	-	4.56	-39.33	19.9	25.64
Change in Other Net Operating Assets	-	-1.67	9.89	3.31	-12.77
Operating Cash Flow	-63.23	-29.15	-88.44	-10.37	-6.17
Capital Expenditures	-	-320.56	-89.5	-213.74	-165.28
Sale of Property, Plant & Equipment	-	-	-	0.67	-
Sale (Purchase) of Intangibles	-	-6.31	-6.2	-1.48	-
Other Investing Activities	-1,205	-	5	6.73	-
Investing Cash Flow	-1,205	-326.87	-90.7	-207.82	-165.28
Long-Term Debt Issued	-	-	45	80	-
Long-Term Debt Repaid	-	-60.05	-3.15	-0.42	-
Net Debt Issued (Repaid)	-	-60.05	41.85	79.58	-
Issuance of Common Stock	-	583.18	205.29	4.86	226.52
Repurchase of Common Stock	-	-	-	-0.19	-
Other Financing Activities	1,078	-	-	-	-
Financing Cash Flow	1,078	523.14	247.14	84.26	226.52
Miscellaneous Cash Flow Adjustments	-	-0	-	-	-
Net Cash Flow	-190.84	167.12	67.99	-133.93	55.07
Free Cash Flow	-63.23	-349.71	-177.94	-224.1	-171.45
Free Cash Flow Margin	-33277.37%	-938.08%	-	-	-
Free Cash Flow Per Share	-	-7.19	-4.65	-6.25	-4.79
Cash Interest Paid	-	7.83	5.58	1.71	-
Levered Free Cash Flow	118.19	-259.81	-160.06	-210.75	-163.93
Unlevered Free Cash Flow	118.72	-258.76	-159.12	-210.64	-163.67
Change in Net Working Capital	-138.92	-88.39	44.64	-24.04	-13.49

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