OSL:GEOS Cash Flow Statement

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

Millions NOK. Fiscal year is Jan - Dec.

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	-194.75	-92.09	-8.53	-57.89	-63.02
Depreciation & Amortization	94.91	81.04	33.24	23.47	18.21
Other Adjustments	34.1	229.23	-7.97	-5.68	16.1
Change in Receivables	71.91	-36.51	-11.19	-2.94	-
Changes in Inventories	5.22	2.54	-11.34	-0.55	-
Changes in Accounts Payable	-43.09	91.04	-9.31	19.47	-
Changes in Accrued Expenses	-	-	-	-	73.94
Changes in Income Taxes Payable	-	-	-0.02	-0.15	0.05
Changes in Other Operating Activities	7.4	-14.93	-90.86	-79.31	-47.54
Operating Cash Flow	-24.31	260.32	-105.98	-103.59	5.81
Operating Cash Flow Growth	-	-	-	-	-85.70%
Capital Expenditures	-60.94	-49.83	-1,017	-7.28	0
Sale of Property, Plant & Equipment	-	-	240.67	-	-
Investing Cash Flow	-60.94	-49.83	-776.74	-7.28	0
Long-Term Debt Issued	1,100	-	974.81	442.74	-2.64
Long-Term Debt Repaid	-952.97	-89.32	-369.79	-291.63	-
Net Long-Term Debt Issued (Repaid)	147.52	-89.32	605.02	151.12	-2.64
Issuance of Common Stock	-	-	397.87	11.64	0
Net Common Stock Issued (Repurchased)	-	-	397.87	11.64	0
Other Financing Activities	-85.36	-124.79	-79.9	-51.73	-2.58
Financing Cash Flow	62.16	-214.11	923	111.03	-5.22
Effect of Exchange Rate Changes on Cash and Cash Equivalents	-	-	-	-	8.08
Net Cash Flow	-23.1	-3.62	40.27	0.17	0.6
Free Cash Flow	-85.25	210.5	-1,123	-110.86	5.81
Free Cash Flow Growth	-	-	-	-	-35.27%
FCF Margin	-23.06%	41.04%	-534.73%	-78.60%	8.17%
Free Cash Flow Per Share	-3.42	8.43	-145.74	-14.38	2.55
Levered Free Cash Flow	-44.43	-76.12	-499.16	48.87	-21.14
Unlevered Free Cash Flow	-59.92	243.7	-955.74	26.54	7.02