Deep Value Driller AS Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021
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
Net Income	23.69	23.21	-24.3	-14.96	-12.12
Depreciation & Amortization	16.51	16.18	5.98	2.89	2.22
Other Operating Activities	1.87	1.79	1.23	1.54	-
Change in Accounts Receivable	5.26	-4.37	-6.26	-0.31	-0.44
Change in Inventory	0.42	0.42	-0.65	-0.23	-0.63
Change in Accounts Payable	-8.16	-16.26	15.57	-0.46	1.3
Change in Other Net Operating Assets	-5.84	-4.5	7.22	0.14	0.49
Operating Cash Flow	33.75	16.46	-1.21	-11.4	-9.18
Capital Expenditures	-2.27	-3.04	-63.52	-0	-68.66
Sale (Purchase) of Intangibles	-	-	-	-	-0.02
Investing Cash Flow	-2.27	-3.04	-63.52	-0	-68.68
Short-Term Debt Issued	-	-	7.5	6	-
Long-Term Debt Issued	-	50	75	-	-
Total Debt Issued	50	50	82.5	6	-
Short-Term Debt Repaid	-	-7.5	-6	-	-
Long-Term Debt Repaid	-	-6.95	-	-	-
Total Debt Repaid	-18.61	-14.45	-6	-	-
Net Debt Issued (Repaid)	31.39	35.56	76.5	6	-
Issuance of Common Stock	1.13	0.01	0.06	0.47	85.01
Other Financing Activities	-54.34	-48.51	-	-	-2.12
Financing Cash Flow	-21.82	-12.94	76.56	6.47	82.9
Net Cash Flow	9.66	0.47	11.82	-4.92	5.03
Free Cash Flow	31.48	13.42	-64.74	-11.4	-77.85
Free Cash Flow Margin	53.24%	22.97%	-512.47%	-	-
Free Cash Flow Per Share	0.34	0.15	-0.75	-0.13	-0.91
Levered Free Cash Flow	15.59	5.11	-56.95	-6.48	-
Unlevered Free Cash Flow	24.17	13.2	-50.47	-6.04	-
Change in Net Working Capital	13.67	22.65	-16.28	0.86	-

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