Dellia Group 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
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Net Income	26.69	2.81	3.57	0.41
Depreciation & Amortization	1.96	1.43	0.91	0.6
Other Operating Activities	5.57	1.96	-1.35	-2.52
Change in Accounts Receivable	-63.32	-22.83	-7.03	-1.67
Change in Inventory	-38.89	-38.44	-18.88	-4.7
Change in Accounts Payable	20.76	7.92	6.35	1.75
Change in Other Net Operating Assets	12.71	12.18	6.04	3.43
Operating Cash Flow	-34.53	-34.97	-10.39	-2.7
Capital Expenditures	-2.03	-0.61	-0.57	-0.47
Other Investing Activities	1.26	1.26	0.95	-
Investing Cash Flow	-0.77	0.65	0.38	-0.47
Short-Term Debt Issued	-	22.13	-	-
Total Debt Issued	47.79	22.13	-	-
Long-Term Debt Repaid	-	-1.09	-0.66	-0.24
Net Debt Issued (Repaid)	46.3	21.04	-0.66	-0.24
Issuance of Common Stock	-	-	27.87	18.4
Common Dividends Paid	-4	-8	-2	-2.99
Other Financing Activities	-2.13	-1.54	-0.6	-0.6
Financing Cash Flow	40.16	11.51	24.61	14.57
Foreign Exchange Rate Adjustments	0.24	-0.06	0.18	0.05
Miscellaneous Cash Flow Adjustments	-	0	0	-
Net Cash Flow	5.11	-22.87	14.78	11.46
Free Cash Flow	-36.56	-35.58	-10.96	-3.16
Free Cash Flow Margin	-8.30%	-13.38%	-10.35%	-5.97%
Free Cash Flow Per Share	-9.51	-10.14	-3.75	-1.27
Cash Interest Paid	2.13	1.54	0.6	0.6
Cash Income Tax Paid	2.53	0.86	0.01	1.15
Levered Free Cash Flow	-	-32.85	-11.03	-
Unlevered Free Cash Flow	-	-31.9	-10.65	-
Change in Working Capital	-68.74	-41.16	-13.51	-1.19

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