Huddlestock Fintech AS Cash Flow Statement

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

Millions NOK. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun '24 Jun 30, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	-102.07	-86.32	-31.74	-19.63	-12.43
Depreciation & Amortization	54.42	44.44	18.41	10.59	4.03
Other Amortization	19.54	19.54	-	-	-
Other Operating Activities	-0.66	-0.81	-1.82	-0.66	0
Change in Accounts Receivable	-0.15	-0.53	-1.97	-2.49	0.55
Change in Accounts Payable	-2.04	-2.87	6.7	-1.6	0.35
Change in Other Net Operating Assets	6.28	2.72	-7.96	6.85	0.68
Operating Cash Flow	-24.68	-23.83	-18.37	-6.84	-6.81
Cash Acquisitions	29.52	41.61	0.48	-30.93	-
Sale (Purchase) of Intangibles	-46.89	-51.05	-14.32	-5.01	-3.52
Other Investing Activities	1.1	-	-0.87	-2.62	-
Investing Cash Flow	-16.26	-9.44	-14.71	-38.57	-5.69
Long-Term Debt Issued	-	12.53	7.09	6.5	-
Long-Term Debt Repaid	-	-0.79	-	-	-
Net Debt Issued (Repaid)	15.86	11.74	7.09	6.5	-
Issuance of Common Stock	24.1	28.81	12.66	54.17	6.78
Other Financing Activities	-	-	-	-2	-
Financing Cash Flow	39.96	40.55	19.75	58.67	6.78
Miscellaneous Cash Flow Adjustments	-	-	-	-0	-
Net Cash Flow	-0.98	7.28	-13.32	13.26	-5.72
Free Cash Flow	-24.68	-23.83	-18.37	-6.84	-6.81
Free Cash Flow Margin	-31.56%	-27.98%	-39.32%	-29.26%	-3028.69%
Free Cash Flow Per Share	-	-0.13	-	-0.06	-
Levered Free Cash Flow	-48.27	11.48	-18.41	4.7	-
Unlevered Free Cash Flow	-46.08	13.16	-17.88	5.96	-
Change in Net Working Capital	13.43	-50.48	1.28	-11.75	-

Source: S&P Capital IQ. Standard template. Financial Sources.