Nordic Aqua Partners Cash Flow Statement

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

Millions EUR. 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	-9.85	-16.33	-17.42	-8.23	-5.48	-3.7
Depreciation & Amortization	5.5	5.48	4.18	0.7	0.07	0.02
Stock-Based Compensation	-0.12	-0.01	0.24	0.16	0.13	-
Other Operating Activities	0.39	2.61	-1.91	1.55	0.41	-
Change in Accounts Receivable	-1.82	-0.24	-0.17	-4.52	0.24	-0.71
Change in Inventory	-9.58	-7.97	-6.5	-7.01	-0.73	-
Change in Accounts Payable	-4.8	3.78	4.68	-0.9	2.39	0.74
Change in Other Net Operating Assets	-3.74	-2.23	0.17	0.9	-0.12	-
Operating Cash Flow	-24.03	-14.9	-16.73	-17.36	-3.08	-3.64
Capital Expenditures	-27.52	-31.26	-21.7	-19.36	-21.48	-14.55
Investing Cash Flow	-27.52	-31.26	-21.7	-19.36	-21.48	-14.55
Long-Term Debt Issued	-	46.35	11.62	15.43	-	-
Long-Term Debt Repaid	-	-44.13	-1.19	-	-	-
Net Debt Issued (Repaid)	8.59	2.22	10.43	15.43	-	-
Issuance of Common Stock	-	-	30.98	35.46	-	-
Other Financing Activities	37.61	37.4	-7.36	-2.81	-0.41	-
Financing Cash Flow	46.2	39.62	34.05	48.08	-0.41	-
Foreign Exchange Rate Adjustments	-	-	-	-1.44	0.06	1.75
Miscellaneous Cash Flow Adjustments	0	0	-	-	-0	-
Net Cash Flow	-5.34	-6.54	-4.38	9.91	-24.91	-16.44
Free Cash Flow	-51.55	-46.16	-38.43	-36.73	-24.56	-18.19
Free Cash Flow Margin	-310.59%	-358.18%	-591.53%	-	-	-
Free Cash Flow Per Share	-2.41	-2.17	-2.23	-2.58	-2.39	-1.77
Cash Interest Paid	4.38	4.26	2.45	1.48	0.67	0.64
Levered Free Cash Flow	-54.36	-43.4	-33.85	-35.79	-21.61	-16.09
Unlevered Free Cash Flow	-51.87	-40.98	-32.38	-34.87	-21.61	-15.98
Change in Working Capital	-19.95	-6.66	-1.82	-11.54	1.78	0.04