Otovo ASA Cash Flow Statement

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

Millions NOK. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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	-416.69	-374.51	-384.77	-309.5	-153.61
Depreciation & Amortization	147.8	34.54	53.22	48.96	8.74
Other Amortization	-	25.83	20.77	15.37	10.82
Asset Writedown & Restructuring Costs	-	2.72	1.21	-	2.09
Loss (Gain) on Equity Investments	-	-	-13.79	9.86	-21.34
Stock-Based Compensation	9.03	10.19	47.63	24.95	10.25
Other Operating Activities	-32.61	-22.73	-55.39	-16.96	-0.65
Change in Accounts Receivable	-11.83	5.94	1.89	-21.88	-13.48
Change in Accounts Payable	-3.4	-27.45	-8.63	41.58	11
Change in Other Net Operating Assets	30.93	-54.63	134.11	-59.46	10.17
Operating Cash Flow	-268.17	-400.11	-203.75	-267.08	-136.02
Capital Expenditures	-25	-127.16	-369.45	-133.62	-4.71
Sale of Property, Plant & Equipment	3.94	11.85	7.97	-	-
Cash Acquisitions	42.03	-51.01	-	-	78.6
Divestitures	559.11	-2.91	220.59	-	-
Sale (Purchase) of Intangibles	-17.03	-28.48	-36.7	-29.87	-28.77
Investment in Securities	-	-	23.54	-15.41	-5.48
Other Investing Activities	0	-	-	0	0
Investing Cash Flow	560.46	-213.32	-166.11	-178.9	39.64
Long-Term Debt Issued	-	222.58	423.29	125.63	-
Long-Term Debt Repaid	-438.58	-10.35	-352.91	-8.88	-8.07
Net Debt Issued (Repaid)	-438.58	212.23	70.39	116.75	-8.07
Issuance of Common Stock	15.03	-	679.72	299.9	255.63
Other Financing Activities	-	-0.18	-	-	-
Financing Cash Flow	-423.55	212.05	750.1	416.65	247.56
Foreign Exchange Rate Adjustments	2.17	1.79	8.6	-0.99	-0.67
Miscellaneous Cash Flow Adjustments	-	-0	-	-0	-
Net Cash Flow	-129.09	-399.6	388.84	-30.32	150.51
Free Cash Flow	-293.17	-527.27	-573.2	-400.7	-140.73
Free Cash Flow Margin	-51.84%	-84.68%	-56.72%	-62.85%	-49.33%
Free Cash Flow Per Share	-5.49	-18.84	-36.14	-31.99	-15.04
Cash Interest Paid	7.87	22.89	19.19	3.79	1.04
Levered Free Cash Flow	-168.99	-384.87	-478.87	-330.26	-111.02
Unlevered Free Cash Flow	-156.84	-362.92	-460.84	-327.89	-110.39
Change in Working Capital	15.7	-76.14	127.37	-39.76	7.68

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