Proximar Seafood AS (OSL:PROXI)
Norway
· Delayed Price · Currency is NOK 0.516
+0.006 (1.18%)
At close: Apr 28, 2026
Proximar Seafood AS 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 - 2018 |
|---|---|---|---|---|---|---|
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 - 2018 |
| Net Income | -253.88 | -140.01 | -93.35 | -22.56 | -25.54 | Upgrade
|
| Depreciation & Amortization | 75.92 | 49.67 | 15.27 | 3.75 | 0.11 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | - | -0.01 | - | - | Upgrade
|
| Other Operating Activities | 65.47 | 38.9 | 39.9 | -5.96 | 0.62 | Upgrade
|
| Change in Accounts Receivable | -0.4 | - | - | - | - | Upgrade
|
| Change in Inventory | -4.95 | -3.58 | -1.01 | -0.01 | - | Upgrade
|
| Change in Accounts Payable | 13.24 | 20.16 | 17.13 | -0.63 | 1.04 | Upgrade
|
| Change in Unearned Revenue | 14.71 | - | - | - | - | Upgrade
|
| Change in Other Net Operating Assets | 2.17 | -69.2 | 11.85 | 8.64 | -4.17 | Upgrade
|
| Operating Cash Flow | -87.72 | -104.07 | -10.2 | -16.77 | -27.94 | Upgrade
|
| Capital Expenditures | -73.84 | -101.01 | -540.87 | -406.81 | -375.96 | Upgrade
|
| Sale of Property, Plant & Equipment | - | - | 0.01 | - | - | Upgrade
|
| Other Investing Activities | - | - | - | - | -24.6 | Upgrade
|
| Investing Cash Flow | -73.84 | -101.01 | -540.86 | -406.81 | -400.56 | Upgrade
|
| Long-Term Debt Issued | 193.37 | 154.94 | 776.94 | 398.86 | 93.24 | Upgrade
|
| Total Debt Issued | 193.37 | 154.94 | 776.94 | 398.86 | 93.24 | Upgrade
|
| Long-Term Debt Repaid | -130.47 | -20.17 | -206.8 | -2.19 | -0.46 | Upgrade
|
| Net Debt Issued (Repaid) | 62.89 | 134.76 | 570.14 | 396.67 | 92.78 | Upgrade
|
| Issuance of Common Stock | 164.22 | 156.8 | 70.53 | - | 381.71 | Upgrade
|
| Other Financing Activities | -85.75 | -65 | -68.64 | -9.17 | -0.53 | Upgrade
|
| Financing Cash Flow | 141.36 | 226.56 | 572.02 | 387.5 | 473.96 | Upgrade
|
| Foreign Exchange Rate Adjustments | -3.98 | 0.29 | -19.52 | - | - | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | 0 | - | - | - | Upgrade
|
| Net Cash Flow | -24.19 | 21.78 | 1.45 | -36.09 | 45.47 | Upgrade
|
| Free Cash Flow | -161.57 | -205.08 | -551.06 | -423.58 | -403.89 | Upgrade
|
| Free Cash Flow Margin | -163.11% | -5844.40% | - | - | - | Upgrade
|
| Free Cash Flow Per Share | -0.71 | -1.47 | -10.56 | -10.65 | -10.51 | Upgrade
|
| Cash Interest Paid | 72.26 | 62.72 | - | - | - | Upgrade
|
| Cash Income Tax Paid | - | - | - | - | 0.01 | Upgrade
|
| Levered Free Cash Flow | -185.9 | -200.07 | -579.62 | -448.84 | -385.33 | Upgrade
|
| Unlevered Free Cash Flow | -126.07 | -166.82 | -573.38 | -448.74 | -384.99 | Upgrade
|
| Change in Working Capital | 24.77 | -52.62 | 27.98 | 8 | -3.12 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.