Komplett ASA (OSL:KOMPL)
Norway
· Delayed Price · Currency is NOK 10.70
-0.40 (-3.60%)
At close: Mar 9, 2026
Komplett ASA Cash Flow Statement
Financials in millions NOK. Fiscal year is January - December.
Millions NOK. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|
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 | 2020 - 2016 |
| Net Income | -660 | -192 | -1,038 | -32 | 300 | Upgrade
|
| Depreciation & Amortization | 319 | 304 | 282 | 209 | 129 | Upgrade
|
| Other Amortization | 89 | 80 | 53 | 47 | - | Upgrade
|
| Asset Writedown & Restructuring Costs | 538 | - | 983 | - | - | Upgrade
|
| Loss (Gain) on Equity Investments | - | -1 | -3 | -4 | -3 | Upgrade
|
| Stock-Based Compensation | - | - | - | - | 5 | Upgrade
|
| Other Operating Activities | 96 | 117 | 127 | 24 | 73 | Upgrade
|
| Change in Accounts Receivable | - | - | - | - | 22 | Upgrade
|
| Change in Inventory | 324 | 748 | -50 | 958 | -423 | Upgrade
|
| Change in Other Net Operating Assets | 51 | 22 | 512 | -124 | -48 | Upgrade
|
| Operating Cash Flow | 757 | 1,078 | 866 | 1,102 | 65 | Upgrade
|
| Operating Cash Flow Growth | -29.78% | 24.48% | -21.42% | 1595.38% | -86.23% | Upgrade
|
| Capital Expenditures | -130 | -168 | -212 | -177 | -56 | Upgrade
|
| Cash Acquisitions | - | - | - | -1,526 | -59 | Upgrade
|
| Other Investing Activities | 1 | 5 | 4 | 2 | 1 | Upgrade
|
| Investing Cash Flow | -129 | -163 | -208 | -1,701 | -114 | Upgrade
|
| Short-Term Debt Issued | - | - | - | - | 155 | Upgrade
|
| Long-Term Debt Issued | - | 300 | 1,255 | 1,500 | 400 | Upgrade
|
| Total Debt Issued | - | 300 | 1,255 | 1,500 | 555 | Upgrade
|
| Short-Term Debt Repaid | - | - | -625 | -524 | - | Upgrade
|
| Long-Term Debt Repaid | -392 | -549 | -1,041 | -1,147 | -72 | Upgrade
|
| Total Debt Repaid | -392 | -549 | -1,666 | -1,671 | -72 | Upgrade
|
| Net Debt Issued (Repaid) | -392 | -249 | -411 | -171 | 483 | Upgrade
|
| Issuance of Common Stock | - | - | 1 | 987 | - | Upgrade
|
| Dividends Paid | - | - | - | - | -420 | Upgrade
|
| Other Financing Activities | -148 | -170 | -168 | -110 | -27 | Upgrade
|
| Financing Cash Flow | -540 | -419 | -578 | 706 | 36 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | - | 1 | 1 | - | Upgrade
|
| Net Cash Flow | 88 | 496 | 81 | 108 | -13 | Upgrade
|
| Free Cash Flow | 627 | 910 | 654 | 925 | 9 | Upgrade
|
| Free Cash Flow Growth | -31.10% | 39.14% | -29.30% | 10177.78% | -97.92% | Upgrade
|
| Free Cash Flow Margin | 3.98% | 6.09% | 4.21% | 6.47% | 0.08% | Upgrade
|
| Free Cash Flow Per Share | 3.58 | 5.19 | 3.73 | 8.83 | 0.18 | Upgrade
|
| Cash Interest Paid | 148 | 171 | 167 | 109 | 14 | Upgrade
|
| Cash Income Tax Paid | 9 | 9 | 29 | 19 | - | Upgrade
|
| Levered Free Cash Flow | 488.75 | 545.81 | 509.06 | 63.75 | -141.85 | Upgrade
|
| Unlevered Free Cash Flow | 594.38 | 635.13 | 593.63 | 133.13 | -124.25 | Upgrade
|
| Change in Working Capital | 375 | 770 | 462 | 834 | -449 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.