Cavendish Hydrogen ASA Cash Flow Statement

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023
Net Income	-26.6	-22.76	-28.89
Depreciation & Amortization	4.2	4.57	4.69
Asset Writedown & Restructuring Costs	1.1	0.05	0.05
Stock-Based Compensation	-	0.23	-
Other Operating Activities	1.8	0.32	3.9
Change in Accounts Receivable	-	-3.73	10.4
Change in Inventory	-	8.99	-6.35
Change in Accounts Payable	-	-2.94	-4.07
Change in Other Net Operating Assets	1.2	-8.77	1.46
Operating Cash Flow	-18.3	-24.03	-18.81
Capital Expenditures	-0.3	-1.6	-1.24
Sale of Property, Plant & Equipment	-	0.01	-
Sale (Purchase) of Intangibles	-1.9	-6.23	-3.04
Other Investing Activities	-	0	-
Investing Cash Flow	-2.2	-7.82	-4.28
Long-Term Debt Issued	-	2.51	28.36
Long-Term Debt Repaid	-0.3	-0.45	-0.51
Net Debt Issued (Repaid)	-0.3	2.06	27.85
Issuance of Common Stock	-	72.28	-
Other Financing Activities	-0.3	-6.97	-0.72
Financing Cash Flow	-0.6	67.38	27.13
Foreign Exchange Rate Adjustments	-0.4	-0.76	0.33
Miscellaneous Cash Flow Adjustments	-0.1	-	-
Net Cash Flow	-21.6	34.76	4.36
Free Cash Flow	-18.6	-25.63	-20.05
Free Cash Flow Margin	-116.25%	-81.75%	-65.96%
Free Cash Flow Per Share	-0.55	-0.76	-0.60
Cash Interest Paid	0.1	0.11	0.09
Levered Free Cash Flow	-12.63	-18.62	-
Unlevered Free Cash Flow	-12.57	-18.46	-
Change in Working Capital	1.2	-6.45	1.44

Source: S&P Capital IQ. Standard template. Financial Sources.