M Vest Water AS (OSL:MVW)

M Vest Water 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	-19.11	-19.06	-24.53	-28.32	-28.9	-27.25
Depreciation & Amortization	3.21	3.16	3.08	2.66	1.9	1.06
Asset Writedown & Restructuring Costs	-	-	-	0.23	-	-
Stock-Based Compensation	0.8	0.96	1.14	0.84	-	-
Other Operating Activities	-	-	0.29	-0	0	-
Change in Accounts Receivable	0.26	-0.99	-1.35	-1.1	-0.59	1.85
Change in Inventory	-0.1	-1.77	-0.55	0.51	-0.72	-0.32
Change in Accounts Payable	-0.39	-0.25	-0.36	0.24	-4.24	2.87
Change in Other Net Operating Assets	0.41	-0.67	-0.37	-0.72	-2.31	2.54
Operating Cash Flow	-14.91	-18.62	-22.64	-25.66	-34.87	-19.24
Capital Expenditures	-0.68	-0.34	-0.9	-0.36	-5.13	-5.21
Sale (Purchase) of Intangibles	-2.07	-2.14	-4.21	-4.03	-5.18	-1.98
Investing Cash Flow	-2.75	-2.47	-5.1	-4.39	-10.31	-7.19
Short-Term Debt Issued	-	13.31	5.84	2	-	-
Total Debt Issued	10.57	13.31	5.84	2	-	-
Short-Term Debt Repaid	-	-0.75	-1	-	-	-
Long-Term Debt Repaid	-	-	-	-1.29	-1.38	-0.35
Total Debt Repaid	-0.5	-0.75	-1	-1.29	-1.38	-0.35
Net Debt Issued (Repaid)	10.07	12.56	4.84	0.71	-1.38	-0.35
Issuance of Common Stock	8	8	20	-	-	115
Other Financing Activities	-0.37	-0.37	-1.34	-	1.02	-11.67
Financing Cash Flow	17.7	20.19	23.5	0.71	-0.36	102.98
Miscellaneous Cash Flow Adjustments	-	-	-0	-	0	-
Net Cash Flow	0.04	-0.9	-4.24	-29.34	-45.55	76.55
Free Cash Flow	-15.59	-18.95	-23.53	-26.02	-40.01	-24.46
Free Cash Flow Margin	-55.55%	-71.46%	-103.73%	-236.37%	-2201.04%	-5603.58%
Free Cash Flow Per Share	-	-0.57	-0.75	-0.89	-1.37	-0.84
Levered Free Cash Flow	-11.65	-14.38	-19.14	-16.24	-31.1	-15.16
Unlevered Free Cash Flow	-11.04	-13.73	-18.85	-16	-30.88	-14.86
Change in Working Capital	0.19	-3.68	-2.63	-1.08	-7.87	6.94

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