Pexip Holding ASA (OSL:PEXIP)
Norway · Delayed Price · Currency is NOK 79.40
+2.40 (3.12%)
Jun 1, 2026, 4:25 PM CET
Pexip Holding ASA Cash Flow Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. 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 | 28.51 | 20.61 | 10.38 | -7.87 | -26.62 | -17.86 |
Depreciation & Amortization | 2.52 | 2.32 | 2.4 | 5.93 | 5.7 | 4.92 |
Other Amortization | 3 | 2.9 | 4.75 | 7.41 | 6.02 | 3.23 |
Asset Writedown & Restructuring Costs | - | - | - | 6.3 | -0.04 | 0.22 |
Loss (Gain) From Sale of Investments | -1.04 | -1.01 | -0.53 | - | - | - |
Stock-Based Compensation | 2.73 | 2.11 | 2.29 | 3.59 | 2.55 | 3.45 |
Other Operating Activities | 7.73 | 5.42 | 2.3 | 0.37 | -7.41 | -4.33 |
Change in Accounts Receivable | -2.99 | 0.31 | -9.7 | -0.26 | -1.94 | -10.29 |
Change in Accounts Payable | 1.89 | 6.44 | 9.63 | 2.04 | 3.22 | 3.03 |
Operating Cash Flow | 42.35 | 39.1 | 21.52 | 17.51 | -18.52 | -17.63 |
Operating Cash Flow Growth | 33.44% | 81.69% | 22.87% | - | - | - |
Capital Expenditures | -0.41 | -0.4 | -1.42 | -1.63 | -2.23 | -4.01 |
Sale of Property, Plant & Equipment | 0.01 | 0.02 | 0.1 | - | - | - |
Cash Acquisitions | - | - | - | - | -5.69 | -1.72 |
Sale (Purchase) of Intangibles | -4.21 | -3.49 | -2.66 | -3.41 | -3.28 | -5.48 |
Investment in Securities | - | - | -17.6 | - | - | - |
Other Investing Activities | 0.41 | 0.4 | 0.4 | -0 | - | - |
Investing Cash Flow | -4.19 | -3.48 | -21.18 | -5.05 | -11.19 | -11.22 |
Long-Term Debt Issued | - | 0.01 | 0.03 | - | - | - |
Long-Term Debt Repaid | - | -1.55 | -1.22 | -2.54 | -2.98 | -5.49 |
Net Debt Issued (Repaid) | -1.64 | -1.54 | -1.19 | -2.54 | -2.98 | -5.49 |
Issuance of Common Stock | 0.55 | 0.23 | 0.05 | - | - | 10.72 |
Repurchase of Common Stock | -10.27 | -9.92 | - | - | -8.9 | -9.99 |
Common Dividends Paid | -26.68 | -25.77 | -9.84 | - | - | - |
Other Financing Activities | -0.3 | -0.3 | -0.28 | -0.25 | -0.41 | -0.43 |
Financing Cash Flow | -38.35 | -37.31 | -11.26 | -2.79 | -12.28 | -5.18 |
Foreign Exchange Rate Adjustments | -5.03 | -2.08 | 2.06 | 0.52 | 2.97 | 0.34 |
Miscellaneous Cash Flow Adjustments | 0 | - | 0 | - | - | - |
Net Cash Flow | -5.21 | -3.77 | -8.85 | 10.2 | -39.03 | -33.69 |
Free Cash Flow | 41.95 | 38.7 | 20.1 | 15.88 | -20.75 | -21.64 |
Free Cash Flow Growth | 38.75% | 92.54% | 26.58% | - | - | - |
Free Cash Flow Margin | 30.97% | 31.76% | 20.41% | 16.21% | -23.58% | -23.67% |
Free Cash Flow Per Share | 0.40 | 0.36 | 0.19 | 0.16 | -0.20 | -0.21 |
Cash Interest Paid | 0.3 | 0.3 | 0.28 | 0.25 | 0.41 | 0.43 |
Cash Income Tax Paid | 0.72 | 0.63 | 0.64 | 0.71 | 0.39 | 0.11 |
Levered Free Cash Flow | 27.35 | 28.16 | 15.08 | 12.64 | -6.07 | -12.97 |
Unlevered Free Cash Flow | 27.54 | 28.34 | 15.25 | 12.81 | -5.82 | -12.69 |
Change in Working Capital | -1.1 | 6.76 | -0.07 | 1.79 | 1.27 | -7.26 |