Goodtech ASA (OSL:GOD)
Norway · Delayed Price · Currency is NOK 11.15
-0.10 (-0.89%)
May 19, 2026, 4:25 PM CET
Goodtech ASA Cash Flow Statement
Financials in millions NOK. Fiscal year is January - December.
Millions NOK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | 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 | 32.2 | 18.9 | -25.3 | 8.1 | -1 | -16.48 |
Depreciation & Amortization | 23.6 | 23.7 | 29 | 39.2 | 19.7 | 21.49 |
Other Amortization | 3.3 | 3.3 | 2.4 | 1.9 | - | 0.69 |
Asset Writedown & Restructuring Costs | 3.7 | 3.7 | 5.1 | - | 0.7 | 0.38 |
Loss (Gain) on Equity Investments | -0.2 | -0.3 | -0.9 | 0.1 | 0.2 | - |
Other Operating Activities | 9.8 | 7.7 | 14.5 | -11.8 | -5.7 | -9.56 |
Change in Accounts Receivable | 8.7 | 28.5 | 1.5 | -9.1 | -25.4 | -6.57 |
Change in Inventory | 0.4 | 0.4 | 0.6 | 2.4 | 1.9 | -2.56 |
Change in Accounts Payable | -14.6 | -10.7 | -35.6 | 51.9 | 43 | 14.58 |
Change in Other Net Operating Assets | 1.4 | -1.1 | -2.3 | -1.8 | -2.9 | - |
Operating Cash Flow | 70.2 | 83.1 | -11 | 80.9 | 30.5 | 1.96 |
Operating Cash Flow Growth | 33.21% | - | - | 165.25% | 1453.74% | -82.46% |
Capital Expenditures | -3.5 | -3.5 | -2.9 | -4.1 | -13 | -7.2 |
Sale of Property, Plant & Equipment | - | - | 21.4 | 0.1 | 0.4 | 0.15 |
Cash Acquisitions | - | - | -1.1 | -7.6 | - | -11.85 |
Divestitures | - | - | - | - | 8.3 | - |
Sale (Purchase) of Intangibles | -3.1 | -2.8 | -3.2 | -8.5 | -5 | -3.09 |
Other Investing Activities | -13 | -21.9 | - | - | -0.1 | - |
Investing Cash Flow | -19.6 | -28.2 | 14.2 | -20.1 | -9.4 | -21.98 |
Short-Term Debt Issued | - | - | 17.5 | - | - | 1.78 |
Total Debt Issued | -2.9 | - | 17.5 | - | - | 1.78 |
Short-Term Debt Repaid | - | -17.5 | - | - | - | - |
Long-Term Debt Repaid | - | -21 | -22.1 | -59.7 | -16 | -14.59 |
Total Debt Repaid | -37.9 | -38.5 | -22.1 | -59.7 | -16 | -14.59 |
Net Debt Issued (Repaid) | -40.8 | -38.5 | -4.6 | -59.7 | -16 | -12.81 |
Issuance of Common Stock | 6.6 | 0.7 | 6.8 | 11 | 2.9 | 1.77 |
Repurchase of Common Stock | -1 | -1 | - | - | -4.4 | -3.27 |
Other Financing Activities | 0.1 | 0.1 | - | -0.1 | - | -0.25 |
Financing Cash Flow | -35.1 | -38.7 | 2.2 | -48.8 | -17.5 | -14.56 |
Foreign Exchange Rate Adjustments | -0.1 | 0.2 | -1.4 | 1.6 | 0.7 | -0.13 |
Miscellaneous Cash Flow Adjustments | 0.1 | - | - | - | 0.1 | 15.3 |
Net Cash Flow | 15.5 | 16.4 | 4 | 13.6 | 4.4 | -19.41 |
Free Cash Flow | 66.7 | 79.6 | -13.9 | 76.8 | 17.5 | -5.23 |
Free Cash Flow Growth | 33.40% | - | - | 338.86% | - | - |
Free Cash Flow Margin | 9.53% | 10.99% | -1.94% | 10.54% | 3.40% | -1.15% |
Free Cash Flow Per Share | 2.27 | 2.72 | -0.48 | 2.76 | 0.65 | -0.20 |
Cash Interest Paid | 3.6 | 3.6 | 12.2 | 10 | 5.5 | 3.34 |
Cash Income Tax Paid | - | - | - | - | - | -0.04 |
Levered Free Cash Flow | 28.74 | 51.34 | 17.8 | 94.21 | -24.21 | -1.26 |
Unlevered Free Cash Flow | 30.74 | 53.59 | 24.11 | 99.15 | -20.77 | -0.43 |
Change in Working Capital | -4.1 | 17.1 | -35.8 | 43.4 | 16.6 | 5.44 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.