Elliptic Laboratories ASA (OSL:ELABS)

Elliptic Laboratories ASA Cash Flow Statement

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

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	8.96	-38.11	-33	-11.21	-12.51
Depreciation & Amortization	6.26	4.64	3.18	2.61	2.47
Other Amortization	14.15	11.59	8.14	5.7	2.97
Asset Writedown & Restructuring Costs	1.45	-	-	-	-
Stock-Based Compensation	5.48	9.84	12.46	10.35	4.04
Other Operating Activities	4.7	-9.33	-9.39	-1.24	-1.43
Change in Accounts Receivable	-50.32	-20.12	-11.47	-28.6	-0.45
Change in Accounts Payable	-2.55	2.19	-1.36	2.04	0.15
Change in Other Net Operating Assets	1.28	1.21	14.1	9.53	-1.92
Operating Cash Flow	-10.61	-38.1	-17.34	-10.82	-6.68
Capital Expenditures	-	-0.51	-	-	-
Sale (Purchase) of Intangibles	-30.5	-25.1	-19.66	-14.4	-14.9
Other Investing Activities	5.95	0.9	-1.43	-3.21	-0.21
Investing Cash Flow	-24.56	-24.72	-21.09	-17.61	-15.1
Short-Term Debt Repaid	-4	-4	-4	-4	-25
Long-Term Debt Repaid	-6.14	-5.01	-3.21	-2.23	-2.23
Total Debt Repaid	-10.14	-9.01	-7.21	-6.23	-27.23
Net Debt Issued (Repaid)	-10.14	-9.01	-7.21	-6.23	-27.23
Issuance of Common Stock	4.84	9.5	2.97	162.22	125.04
Other Financing Activities	-1.83	-1.95	1.97	-9.19	-10.62
Financing Cash Flow	-7.14	-1.46	-2.26	146.8	87.19
Foreign Exchange Rate Adjustments	3.11	1.64	0.76	0.06	-0.05
Net Cash Flow	-39.19	-62.64	-39.93	118.43	65.36
Free Cash Flow	-10.61	-38.61	-17.34	-10.82	-6.68
Free Cash Flow Margin	-8.04%	-56.52%	-33.31%	-19.82%	-22.10%
Free Cash Flow Per Share	-0.10	-0.37	-0.17	-0.11	-0.07
Cash Interest Paid	1.83	1.95	1.24	0.65	2.17
Cash Income Tax Paid	2.2	0.24	-0.75	0.01	0.55
Levered Free Cash Flow	-52.43	-48.66	-24.04	-24.34	-15.12
Unlevered Free Cash Flow	-51.28	-47.45	-23.27	-23.59	-13.42
Change in Net Working Capital	49.6	16.72	1.05	20.89	1.69

Updated Feb 27, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.