Nordic Group Cash Flow Statement

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

Millions SGD. 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	19.02	17.51	15.98	20.67	13.88
Depreciation & Amortization	5.37	5.84	5.15	7.39	4.02
Loss (Gain) From Sale of Assets	0	-0.01	-1.54	-0.68	-0.04
Other Operating Activities	2.15	0.37	4.44	0.22	-0.06
Change in Accounts Receivable	2.69	2.43	-4.99	-10.37	-3.06
Change in Inventory	-2.54	4.53	-0.74	-3.06	-3.35
Change in Accounts Payable	6.02	-2.41	-1.91	2.79	0.84
Change in Other Net Operating Assets	-2.52	-9.94	-5.09	18.03	-2.31
Operating Cash Flow	30.2	18.33	11.29	35	9.92
Operating Cash Flow Growth	64.72%	62.31%	-67.73%	252.69%	-44.79%
Capital Expenditures	-1.03	-2	-1.12	-0.88	-0.72
Sale of Property, Plant & Equipment	0.07	0.1	0.78	3.32	0.06
Cash Acquisitions	-	-	-1.24	-55.15	-
Other Investing Activities	2.14	-1.2	-3.62	0.17	0.09
Investing Cash Flow	1.17	-3.09	-5.2	-52.54	-0.58
Long-Term Debt Issued	-	8	39.38	26.61	18.53
Long-Term Debt Repaid	-23.15	-45.66	-16.22	-26.55	-4.55
Net Debt Issued (Repaid)	-23.15	-37.66	23.16	0.07	13.98
Issuance of Common Stock	-	-	-	5.04	-
Repurchase of Common Stock	-0.27	-0.22	-	-0.11	-0.24
Common Dividends Paid	-6.88	-5.76	-7.62	-7	-4.43
Other Financing Activities	-1.35	-3.01	-0.58	-1.86	-0.47
Financing Cash Flow	-31.65	-46.65	14.96	-4.46	8.07
Foreign Exchange Rate Adjustments	-1.36	1.76	-0.99	-0.3	0.41
Net Cash Flow	-1.64	-29.65	20.06	-22.3	17.83
Free Cash Flow	29.17	16.33	10.18	34.12	9.2
Free Cash Flow Growth	78.57%	60.51%	-70.18%	270.85%	-46.19%
Free Cash Flow Margin	19.03%	10.31%	6.33%	20.96%	8.93%
Free Cash Flow Per Share	0.07	0.04	0.03	0.09	0.02
Cash Interest Paid	1.35	3.66	3.46	1.86	0.47
Cash Income Tax Paid	3.48	3.73	2.3	1.71	0.97
Levered Free Cash Flow	23.97	4.11	-2.88	6.84	3.5
Unlevered Free Cash Flow	24.92	6.52	-0.64	8.1	3.85
Change in Working Capital	3.65	-5.39	-12.73	7.4	-7.87

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