Proximar Seafood AS (OSL:PROXI)

Proximar Seafood AS Cash Flow Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	-253.88	-139.2	-93.35	-22.56	-25.54
Depreciation & Amortization	75.92	49.67	15.27	3.75	0.11
Loss (Gain) From Sale of Assets	-	-	-0.01	-	-
Other Operating Activities	65.47	38.1	39.9	-5.96	0.62
Change in Accounts Receivable	-0.4	-	-	-	-
Change in Inventory	-4.95	-3.58	-1.01	-0.01	-
Change in Accounts Payable	13.24	20.16	17.13	-0.63	1.04
Change in Unearned Revenue	14.71	-	-	-	-
Change in Other Net Operating Assets	2.17	-72.37	11.85	8.64	-4.17
Operating Cash Flow	-87.72	-107.24	-10.2	-16.77	-27.94
Capital Expenditures	-73.84	-101.01	-540.87	-406.81	-375.96
Sale of Property, Plant & Equipment	-	-	0.01	-	-
Other Investing Activities	-	-	-	-	-24.6
Investing Cash Flow	-73.84	-101.01	-540.86	-406.81	-400.56
Long-Term Debt Issued	193.37	154.94	776.94	398.86	93.24
Total Debt Issued	193.37	154.94	776.94	398.86	93.24
Long-Term Debt Repaid	-130.47	-20.17	-206.8	-2.19	-0.46
Net Debt Issued (Repaid)	62.89	134.76	570.14	396.67	92.78
Issuance of Common Stock	164.22	156.8	70.53	-	381.71
Other Financing Activities	-85.75	-66.09	-68.64	-9.17	-0.53
Financing Cash Flow	141.36	225.47	572.02	387.5	473.96
Foreign Exchange Rate Adjustments	-3.98	4.56	-19.52	-	-
Miscellaneous Cash Flow Adjustments	-	0	-	-	-
Net Cash Flow	-24.19	21.78	1.45	-36.09	45.47
Free Cash Flow	-161.57	-208.25	-551.06	-423.58	-403.89
Free Cash Flow Margin	-163.11%	-5934.74%	-	-	-
Free Cash Flow Per Share	-0.71	-1.49	-10.56	-10.65	-10.51
Cash Interest Paid	72.26	-	-	-	-
Cash Income Tax Paid	-	-	-	-	0.01
Levered Free Cash Flow	-185.38	-200.07	-579.62	-448.84	-385.33
Unlevered Free Cash Flow	-125.91	-166.82	-573.38	-448.74	-384.99
Change in Working Capital	24.77	-55.79	27.98	8	-3.12

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