Photocure 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	-1.52	-3.34	0.98	-71.86	-30.9
Depreciation & Amortization	29.47	27.59	26.51	23.76	23.18
Other Amortization	-	1.2	1.18	0.62	0.95
Stock-Based Compensation	18.79	16.97	20.16	22.18	12.67
Other Operating Activities	-6.57	31.35	22.96	23.47	21.69
Change in Accounts Receivable	-	-14.86	-12.12	-0.86	-15.08
Change in Inventory	-	-2.35	-10.66	1	2.14
Change in Accounts Payable	-	-0.22	-1.62	-0.78	-1.95
Change in Other Net Operating Assets	-14.22	20.4	0.92	0.46	11.19
Operating Cash Flow	25.96	76.75	48.31	-2.02	23.89
Operating Cash Flow Growth	-66.18%	58.87%	-	-	53.27%
Capital Expenditures	-0.57	-11.45	-12.31	-3.61	-3.7
Sale (Purchase) of Intangibles	-20.13	-	-	-	-
Other Investing Activities	12.23	12.87	11.71	2.15	1.81
Investing Cash Flow	-8.48	1.42	-0.59	-1.46	-1.9
Long-Term Debt Repaid	-6.46	-5.95	-20.98	-28.16	-17.81
Net Debt Issued (Repaid)	-6.46	-5.95	-20.98	-28.16	-17.81
Issuance of Common Stock	-	-	-	7.58	14.04
Other Financing Activities	-65.98	-37.88	-35.31	-30.76	-30.22
Financing Cash Flow	-72.44	-43.82	-56.28	-51.34	-33.98
Net Cash Flow	-54.96	34.35	-8.57	-54.82	-11.99
Free Cash Flow	25.39	65.3	36	-5.63	20.18
Free Cash Flow Growth	-61.13%	81.38%	-	-	40.17%
Free Cash Flow Margin	4.77%	12.43%	7.19%	-1.43%	5.60%
Free Cash Flow Per Share	0.95	2.41	1.33	-0.21	0.75
Cash Interest Paid	-	0.74	0.91	1.37	1.4
Cash Income Tax Paid	-	1.32	3.12	2.78	0.31
Levered Free Cash Flow	2.57	39.08	6.4	-3.56	12.85
Unlevered Free Cash Flow	23.56	56.61	22.85	12.56	27.74
Change in Working Capital	-14.22	2.98	-23.47	-0.18	-3.7

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.