DelfinGroup AS (RSE:DGR1R)

DelfinGroup AS Cash Flow Statement

Financials in millions EUR. 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	9.61	7.28	6.63	5.96	4.02
Depreciation & Amortization	1.36	1.18	1.02	1.03	1.06
Other Amortization	0.87	0.66	0.3	0.15	0.08
Provision for Credit Losses	21.21	15.1	10.69	6.16	2.81
Stock-Based Compensation	0.05	0.05	0.08	0.09	-
Change in Accounts Payable	0.71	1.51	0.71	0	-0.06
Change in Other Net Operating Assets	-52	-38.6	-31.04	-29.87	-11.3
Other Operating Activities	-1.33	-1.85	-1.71	-0.46	-0.19
Operating Cash Flow	-18.46	-15.25	-14.43	-17.97	-3.31
Capital Expenditures	-0.32	-0.42	-0.44	-0.2	-0.16
Sale (Purchase) of Intangibles	-0.72	-1.1	-1.29	-0.5	-0.29
Investment in Securities	-2.5	-0.55	-0.45	-	-
Net Decrease (Increase) in Loans Originated / Sold - Investing	-	-	-	-	0.57
Other Investing Activities	-	-	-	-	-0.09
Investing Cash Flow	-3.54	-2.06	-2.18	-0.7	-0.07
Long-Term Debt Issued	51.88	46.39	63.03	44.22	31.74
Long-Term Debt Repaid	-23.53	-29.18	-39.83	-20.21	-34.2
Net Debt Issued (Repaid)	28.35	17.21	23.21	24	-2.45
Issuance of Common Stock	0	0	0.01	-	8.09
Common Dividends Paid	-4.46	-3.73	-	-5.42	-3.21
Other Financing Activities	-	-	-	-	-0.66
Financing Cash Flow	23.9	13.48	19.72	18.58	1.25
Net Cash Flow	1.89	-3.83	3.11	-0.09	-2.13
Free Cash Flow	-18.79	-15.67	-14.87	-18.17	-3.47
Free Cash Flow Margin	-42.44%	-42.42%	-47.74%	-72.84%	-18.69%
Free Cash Flow Per Share	-0.41	-0.34	-0.33	-0.40	-0.08
Cash Interest Paid	13.73	11.5	9.75	5.04	4.11
Cash Income Tax Paid	1.92	1.8	0.78	0.98	0.75

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