Northern Ocean Ltd. (OSL:NOL)

Northern Ocean Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	-67.26	-65.66	-70.9	-92.89	-11.03	-36.51
Depreciation & Amortization	51.7	49.93	42.89	40.21	42.66	29.58
Other Amortization	15.84	33.84	65.29	0.72	1.98	2.06
Stock-Based Compensation	0.48	0.27	-	-	-	-
Provision & Write-off of Bad Debts	-	-	-	-	5.44	-
Other Operating Activities	-12.11	-18.89	-29.94	-2.77	-80.52	-14.09
Change in Accounts Receivable	15.8	-6.31	-28.75	-19.16	10.77	6.68
Change in Unearned Revenue	7.11	-0.27	-42.87	-	1.18	8.77
Change in Other Net Operating Assets	-7.98	-12.35	33.68	21.08	7.71	18
Operating Cash Flow	3.57	-19.44	-30.59	-52.82	-21.81	14.5
Capital Expenditures	-65.5	-55.4	-48.97	-4.68	-0.21	-41.29
Investing Cash Flow	-65.5	-55.4	-48.97	-4.68	-0.21	-41.29
Long-Term Debt Issued	-	94.89	60.17	21.78	-	50
Long-Term Debt Repaid	-	-90	-	-10	-	-40
Net Debt Issued (Repaid)	11.21	4.89	60.17	11.78	-	10
Issuance of Common Stock	59.6	59.6	0.96	103.86	-	0.4
Other Financing Activities	-1.25	-1.25	-	-0.83	-	-
Financing Cash Flow	69.55	63.24	61.13	114.8	-	10.4
Net Cash Flow	7.62	-11.6	-18.43	57.31	-22.02	-16.4
Free Cash Flow	-61.94	-74.84	-79.56	-57.49	-22.02	-26.8
Free Cash Flow Margin	-27.32%	-29.59%	-36.66%	-265.41%	-37.90%	-30.63%
Free Cash Flow Per Share	-0.20	-0.26	-0.44	-0.50	-0.34	-0.42
Cash Interest Paid	-	-	-	-	18.21	14.12
Levered Free Cash Flow	-26.74	-17.37	20.42	-21.56	-139.34	50.03
Unlevered Free Cash Flow	10.04	17.82	49.17	-4.87	-125.82	59.33
Change in Net Working Capital	-13.31	4.44	-4.69	0.42	138.99	-85.84

Updated Feb 25, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.