Gigante Salmon AS (OSL:GIGA)

Gigante Salmon AS Cash Flow Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	-17.92	-0.47	-2.1	0.73	5.58	2.74
Depreciation & Amortization	14.89	9.78	0.1	0.1	0.1	0.03
Loss (Gain) From Sale of Assets	0.43	0.43	-	-	-	-
Other Operating Activities	-5.05	-0.08	-0.46	0.27	-2.24	-3.67
Change in Accounts Receivable	-39.54	-16.95	-	0.35	-0.35	-
Change in Inventory	-103.37	-159	-76.26	-	-	-
Change in Accounts Payable	45.85	49.54	5.37	1.35	-1.64	1.52
Change in Other Net Operating Assets	5.46	-1.03	-3.6	3.85	-6.35	-2.46
Operating Cash Flow	-99.23	-117.77	-76.95	6.65	-4.89	-1.84
Capital Expenditures	-247.3	-273.31	-428.4	-403.79	-71.71	-5.73
Sale of Property, Plant & Equipment	13.88	12.96	74.53	-	-	-
Investment in Securities	-	-	-	-0.1	-	-
Investing Cash Flow	-233.42	-260.36	-353.86	-403.89	-71.71	-9.41
Short-Term Debt Issued	-	94.88	36.92	-	-	-
Long-Term Debt Issued	-	357.22	375.68	433.87	-	-
Total Debt Issued	364.73	452.1	412.6	433.87	-	-
Long-Term Debt Repaid	-	-174.04	-225.13	-303.43	-	-1.71
Net Debt Issued (Repaid)	58.32	278.07	187.47	130.44	-	-1.71
Issuance of Common Stock	382.4	-	235.01	199.68	-	222
Other Financing Activities	0	-	-	-	-	-15.9
Financing Cash Flow	440.72	278.07	422.47	330.12	-	204.39
Miscellaneous Cash Flow Adjustments	-0	-0	-	-	-	-
Net Cash Flow	108.07	-100.06	-8.34	-67.13	-76.61	193.14
Free Cash Flow	-346.53	-391.08	-505.35	-397.15	-76.61	-7.58
Free Cash Flow Margin	-240.51%	-546.34%	-	-661913.33%	-50733.11%	-398.37%
Free Cash Flow Per Share	-1.54	-2.28	-2.95	-2.96	-0.73	-0.07
Cash Income Tax Paid	-	-	-	-	-2.43	-
Levered Free Cash Flow	-365.77	-416.98	-515.17	-404.93	-59.52	2.95
Unlevered Free Cash Flow	-357.06	-415.16	-515.05	-404.92	-59.5	2.95
Change in Working Capital	-91.59	-127.43	-74.49	5.55	-8.34	-0.95

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