Baltic Sea Properties AS (OSL:BALT)

Norway · Delayed Price · Currency is NOK

45.40

0.00 (0.00%)

Aug 3, 2026, 9:16 AM CET

Baltic Sea Properties AS Cash Flow Statement

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

Millions NOK. Fiscal year is Jan - Dec.

Operating Activities

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	61.94	68.81	29.87	56.19	93.88
Depreciation & Amortization	0.92	0.7	1.04	0.22	0.31
Other Adjustments	11.56	1.3	36.07	-10.6	-49.46
Change in Receivables	1.98	11.68	-3.46	13.86	1.23
Changes in Accrued Expenses	1.96	-1.02	3.63	0.86	-1.11
Changes in Income Taxes Payable	1.48	0.84	-0.36	1.33	-0.5
Operating Cash Flow	79.85	82.31	66.79	61.86	44.34
Operating Cash Flow Growth	-2.99%	23.24%	7.95%	39.52%	-

Investing Activities

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Capital Expenditures	-79.16	-96.22	-31.54	-211.17	-184.33
Sale of Property, Plant & Equipment	-	-	-	-	118.19
Purchases of Investments	-	-	-	-0.63	-
Proceeds from Sale of Investments	-	-	-	-	11.3
Other Investing Activities	0.42	0.69	0.31	0.16	0
Investing Cash Flow	-78.74	-95.54	-31.23	-211.63	-54.84

Financing Activities

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Long-Term Debt Issued	81.87	42.2	64.26	244.6	270.86
Long-Term Debt Repaid	-21.77	-38.33	-53.99	-76.27	-218.83
Net Long-Term Debt Issued (Repaid)	60.1	3.88	10.27	168.33	52.03
Issuance of Common Stock	0.13	95.44	-	-	-
Net Common Stock Issued (Repurchased)	0.13	95.44	-	-	-
Common Dividends Paid	-17.38	-11.69	-10.6	-10.03	-9.98
Other Financing Activities	-37.34	-36.47	-38.4	-16.14	-15.95
Financing Cash Flow	5.51	51.16	-38.73	142.16	26.1

Net Cash Flow

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Foreign Exchange Rate Adjustments	-0.15	2.17	-0.02	-1.1	-1.7
Net Cash Flow	6.61	37.93	-3.17	-7.61	15.6

Free Cash Flow

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Free Cash Flow	0.69	-13.92	35.25	-149.3	-139.99
Free Cash Flow Growth	-	-	-	-	-
FCF Margin	0.65%	-14.43%	38.61%	-211.30%	-108.75%
Free Cash Flow Per Share	0.08	-1.60	5.28	-22.36	-20.98
Levered Free Cash Flow	31.12	-36.5	12	6.56	-51.7
Unlevered Free Cash Flow	96.7	104.99	133.61	-156.21	-92