PetroNor E&P ASA (OSL:PNOR)

PetroNor E&P ASA Cash Flow Statement

Financials in millions USD. 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	33.64	67.83	27.04	12.31	2.37
Depreciation & Amortization	23.73	19.72	10.14	5.59	5.58
Other Operating Activities	10.67	-5.07	6.26	10.5	7.73
Change in Accounts Receivable	-34.81	-30.29	12.63	-8.06	0.73
Change in Inventory	4.57	0.25	-10.08	-2.65	-0.35
Change in Accounts Payable	-10.85	-2.07	-11.88	7.76	-12.36
Change in Other Net Operating Assets	33.81	-0.95	1.06	-5.58	-6.61
Operating Cash Flow	60.76	49.43	35.17	19.87	-2.92
Operating Cash Flow Growth	22.93%	40.53%	76.98%	-	-
Capital Expenditures	-13.06	-38.25	-35.76	-19.76	-4.62
Sale (Purchase) of Intangibles	-0.78	-1.51	-2.35	-0.81	-3.01
Other Investing Activities	-1.53	21.27	-	-	-
Investing Cash Flow	-15.37	-18.49	-38.11	-20.57	-7.62
Long-Term Debt Issued	-	-	11	-	18.91
Long-Term Debt Repaid	-5.5	-5.5	-13.24	-5.99	-13.07
Net Debt Issued (Repaid)	-5.5	-5.5	-2.24	-5.99	5.84
Issuance of Common Stock	-	-	-	27.94	-
Other Financing Activities	-6.44	-4	-1.76	-3.61	-9.08
Financing Cash Flow	-11.94	-9.5	-4	18.34	-3.24
Net Cash Flow	33.44	21.43	-6.94	17.64	-13.78
Free Cash Flow	47.7	11.17	-0.59	0.11	-7.53
Free Cash Flow Growth	326.90%	-	-	-	-
Free Cash Flow Margin	23.32%	5.96%	-0.40%	0.11%	-11.15%
Free Cash Flow Per Share	0.34	0.08	-0.00	0.00	-0.08
Cash Interest Paid	0.38	0.83	2.44	2.05	0.02
Cash Income Tax Paid	39.98	39.85	47.58	33.1	17.08
Levered Free Cash Flow	52.69	13.44	14.13	19.64	17.91
Unlevered Free Cash Flow	52.91	13.94	15.58	20.92	18.86
Change in Net Working Capital	8.69	29.8	9.01	-0.69	-2.67

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