Deep Value Driller AS Cash Flow Statement

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

Millions USD. 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	23.16	23.21	-24.3	-14.96	-12.12
Depreciation & Amortization	16.7	16.18	5.98	2.89	2.22
Other Operating Activities	-1.74	1.38	1.23	1.54	-
Change in Accounts Receivable	4.5	-4.51	-	-0.31	-0.44
Change in Inventory	0.3	0.42	-0.65	-0.23	-0.63
Change in Accounts Payable	0.03	-16.26	15.57	-0.46	1.3
Change in Other Net Operating Assets	-2.09	-3.96	0.95	0.14	0.49
Operating Cash Flow	40.85	16.46	-1.21	-11.4	-9.18
Operating Cash Flow Growth	148.22%	-	-	-	-
Capital Expenditures	-	-3.04	-63.52	-0	-68.66
Sale (Purchase) of Intangibles	-	-	-	-	-0.02
Investing Cash Flow	-	-3.04	-63.52	-0	-68.68
Short-Term Debt Issued	-	-	7.5	6	-
Long-Term Debt Issued	-	50	75	-	-
Total Debt Issued	-	50	82.5	6	-
Short-Term Debt Repaid	-	-7.5	-6	-	-
Long-Term Debt Repaid	-16.67	-6.95	-	-	-
Total Debt Repaid	-16.67	-14.45	-6	-	-
Net Debt Issued (Repaid)	-16.67	35.56	76.5	6	-
Issuance of Common Stock	1.12	-	0.06	0.47	85.01
Common Dividends Paid	-3.13	-	-	-	-
Other Financing Activities	-20.08	-48.5	-	-	-2.12
Financing Cash Flow	-38.76	-12.94	76.56	6.47	82.9
Net Cash Flow	2.09	0.47	11.82	-4.92	5.03
Free Cash Flow	40.85	13.42	-64.74	-11.4	-77.85
Free Cash Flow Growth	204.44%	-	-	-	-
Free Cash Flow Margin	73.31%	22.97%	-512.47%	-	-
Free Cash Flow Per Share	0.44	0.15	-0.75	-0.13	-0.91
Cash Income Tax Paid	2.06	0.4	-	-	-
Levered Free Cash Flow	33.28	5.11	-56.95	-6.48	-
Unlevered Free Cash Flow	41.19	13.2	-50.47	-6.04	-
Change in Working Capital	2.74	-24.31	15.88	-0.86	0.72

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