Huddly 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	-140.62	-172.18	-125.05	-41.54	-323.51	97.17
Depreciation & Amortization	19.9	18.25	23.08	20.34	10.23	7.24
Other Amortization	42.85	42.85	41.48	32.45	23.08	35.66
Stock-Based Compensation	8.63	7.42	-4.07	24.4	261.89	-0.92
Other Operating Activities	1.36	15.89	-1.88	-10.74	0	3.59
Change in Accounts Receivable	-49.65	2.65	10.3	13.75	-38.06	-
Change in Inventory	-3.59	4.97	-1.23	-60.98	-	-
Change in Accounts Payable	17.46	-10.24	0.18	-34.95	27.77	-
Change in Other Net Operating Assets	24.58	-24.34	-55.02	30.14	34.18	-11.01
Operating Cash Flow	-79.08	-114.73	-112.23	-27.14	-4.41	131.73
Operating Cash Flow Growth	-	-	-	-	-	213.89%
Capital Expenditures	-0.76	-1.43	-3.26	-7.78	-2.47	-8.19
Sale of Property, Plant & Equipment	0	-	0.1	-	-	-
Sale (Purchase) of Intangibles	-73.49	-67.12	-73.21	-73.78	-53.37	-52.31
Investment in Securities	-	-	-	-	-	0.01
Other Investing Activities	4.16	4.18	3.48	3.67	-	-
Investing Cash Flow	-70.09	-64.37	-72.88	-77.89	-55.84	-60.49
Long-Term Debt Issued	-	5.5	50	-	-	-
Long-Term Debt Repaid	-	-10.74	-11.55	-17.72	-6.28	-
Net Debt Issued (Repaid)	0.03	-5.24	38.45	-17.72	-6.28	-
Issuance of Common Stock	215.8	160	130	-	277.8	1.15
Repurchase of Common Stock	-	-	-	-40.16	-	-
Other Financing Activities	-27.58	-25.76	-13.04	-0.82	-0.04	-
Financing Cash Flow	188.25	129	155.42	-58.69	271.49	1.15
Foreign Exchange Rate Adjustments	-2.95	2.34	10.03	10.34	-0.33	-
Miscellaneous Cash Flow Adjustments	-0	-	0	0	-0	-
Net Cash Flow	36.12	-47.76	-19.67	-153.38	210.9	72.39
Free Cash Flow	-79.84	-116.16	-115.49	-34.92	-6.88	123.54
Free Cash Flow Growth	-	-	-	-	-	206.46%
Free Cash Flow Margin	-40.33%	-78.07%	-54.80%	-7.73%	-2.04%	33.79%
Free Cash Flow Per Share	-4.65	-20.44	-50.62	-16.51	-3.23	53.37
Cash Interest Paid	16.17	18.65	11.75	0.49	0.04	-
Levered Free Cash Flow	-87.24	-131.02	-134.51	-53.45	168.48	37.17
Unlevered Free Cash Flow	-78.43	-122	-130.2	-53.16	168.5	37.18
Change in Working Capital	-11.19	-26.97	-45.78	-52.05	23.9	-11.01

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.