Gigante Salmon AS 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	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	-3.07	-2.1	0.73	5.58	2.74	-0.48
Depreciation & Amortization	4.8	0.1	0.1	0.1	0.03	-
Other Operating Activities	-0.79	-0.46	0.27	-2.24	-3.67	-0.14
Change in Accounts Receivable	-	-	0.35	-0.35	-	-
Change in Inventory	-117.26	-76.26	-	-	-	-
Change in Accounts Payable	14.54	5.37	1.35	-1.64	1.52	0.01
Change in Other Net Operating Assets	-18.97	-3.6	3.85	-6.35	-2.46	-0
Operating Cash Flow	-120.76	-76.95	6.65	-4.89	-1.84	-0.61
Capital Expenditures	-291.92	-428.4	-403.79	-71.71	-5.73	-0.08
Sale of Property, Plant & Equipment	21.21	74.53	-	-	-	-
Divestitures	-	-	-	-	-	-0.36
Investment in Securities	-	-	-0.1	-	-	-
Investing Cash Flow	-270.71	-353.86	-403.89	-71.71	-9.41	-0.45
Short-Term Debt Issued	-	36.92	-	-	-	-
Long-Term Debt Issued	-	375.68	433.87	-	-	-
Total Debt Issued	331.32	412.6	433.87	-	-	-
Long-Term Debt Repaid	-	-225.13	-303.43	-	-1.71	-
Net Debt Issued (Repaid)	264.76	187.47	130.44	-	-1.71	-
Issuance of Common Stock	-	235.01	199.68	-	222	65
Other Financing Activities	33.04	-	-	-	-15.9	0.05
Financing Cash Flow	297.8	422.47	330.12	-	204.39	65.05
Miscellaneous Cash Flow Adjustments	-0	-0	-	-	-	-
Net Cash Flow	-93.67	-8.35	-67.13	-76.61	193.14	63.99
Free Cash Flow	-412.68	-505.35	-397.15	-76.61	-7.58	-0.7
Free Cash Flow Margin	-923.68%	-	-661913.33%	-50733.11%	-398.37%	-
Free Cash Flow Per Share	-2.41	-2.95	-2.96	-0.73	-0.07	-
Cash Income Tax Paid	-	-	-	-2.43	-	-
Levered Free Cash Flow	-403.47	-515.17	-404.93	-59.52	2.95	-
Unlevered Free Cash Flow	-403.17	-515.05	-404.92	-59.5	2.95	-
Change in Working Capital	-121.69	-74.49	5.55	-8.34	-0.95	0.01

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