Otello Corporation ASA (OSL:OTEC)

Model N Cash Flow Statement

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

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	-16.26	7.56	15.98	168.9	-23.3
Depreciation & Amortization	0.11	0.41	0.69	4.9	8.7
Other Amortization	-	-	-	-	14.7
Loss (Gain) From Sale of Investments	19.36	-5.25	-6.67	51.5	-
Loss (Gain) on Equity Investments	-6.06	-4.83	-4.15	-3	-
Stock-Based Compensation	-	-	-	-14.1	9.5
Other Operating Activities	0.69	-1.09	-7.43	-446.3	6.3
Change in Accounts Receivable	0.02	0.03	-0	17.6	-11.5
Change in Accounts Payable	0.06	-0.15	-0.03	-9	12.6
Operating Cash Flow	-2.08	-3.31	-1.6	4.8	19.1
Operating Cash Flow Growth	-	-	-	-74.87%	-
Capital Expenditures	-	-	-	-0.1	-1.8
Cash Acquisitions	-	-	-	-	-0.2
Divestitures	-	0.74	191.6	-	-
Sale (Purchase) of Intangibles	-	-	-	-2.8	-10.3
Other Investing Activities	2.83	1.45	-12.49	210	-0.1
Investing Cash Flow	2.83	2.19	179.1	207.1	-12.4
Long-Term Debt Issued	-	-	-	-	15
Long-Term Debt Repaid	-0.08	-0.11	-0.12	-37	-4.1
Net Debt Issued (Repaid)	-0.08	-0.11	-0.12	-37	10.9
Repurchase of Common Stock	-3.07	-2.61	-31.19	-132.7	-0.4
Common Dividends Paid	-	-	-196.82	-	-
Financing Cash Flow	-3.15	-2.72	-228.13	-169.7	10.5
Foreign Exchange Rate Adjustments	-1.73	0.04	-10	-5.1	-3.6
Net Cash Flow	-4.12	-3.8	-60.63	37.1	13.6
Free Cash Flow	-2.08	-3.31	-1.6	4.7	17.3
Free Cash Flow Growth	-	-	-	-72.83%	-
Free Cash Flow Margin	-	-	-750.24%	4700.00%	17300.00%
Free Cash Flow Per Share	-0.02	-0.04	-0.02	0.04	0.13
Cash Income Tax Paid	-	-	13.86	-	-5.3
Levered Free Cash Flow	-2.64	-2.09	190.08	-190.86	14.29
Unlevered Free Cash Flow	-2.64	-2.09	190.08	-190.61	14.29

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