Norse Atlantic ASA Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	-135.45	-168.75	-174.97	-7.63
Depreciation & Amortization	86.98	83.42	58.17	0.34
Other Amortization	0.94	0.69	0.35	-
Stock-Based Compensation	0.28	0.31	-	-
Other Operating Activities	46.38	39.73	25.6	-0.26
Change in Other Net Operating Assets	56.52	24.05	22.22	1.47
Operating Cash Flow	55.64	-20.56	-68.64	-6.09
Capital Expenditures	-22.42	-3.96	-14.64	-22.95
Investment in Securities	-1.99	-3.37	-10.31	-3.69
Other Investing Activities	-0	0	-0	-
Investing Cash Flow	-24.41	-7.33	-24.96	-26.63
Long-Term Debt Issued	20	-	-	-
Long-Term Debt Repaid	-69.16	-28.21	-0.78	-
Total Debt Repaid	-69.16	-28.21	-0.78	-0.07
Net Debt Issued (Repaid)	-49.16	-28.21	-0.78	-0.07
Issuance of Common Stock	14.3	68.2	32.11	187.08
Other Financing Activities	-25.89	-38.07	-8.74	-8.64
Financing Cash Flow	-60.75	1.93	22.59	178.37
Foreign Exchange Rate Adjustments	-0.16	0.59	1.46	0.81
Miscellaneous Cash Flow Adjustments	0	-	-	-
Net Cash Flow	-29.68	-25.38	-69.54	146.46
Free Cash Flow	33.22	-24.52	-83.28	-29.03
Free Cash Flow Margin	5.65%	-5.58%	-79.87%	-
Free Cash Flow Per Share	0.26	-0.36	-3.95	-1.50
Cash Interest Paid	-	-	0.56	0.01
Cash Income Tax Paid	0.38	0.14	-	-
Levered Free Cash Flow	23.27	12	-32.71	-
Unlevered Free Cash Flow	47.66	33.86	-17.45	-
Change in Net Working Capital	-42.52	-37.93	-29.99	-

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