Arctic Fish Holding AS
OSE:AFISH
Cash Flow Statement
Cash Flow Statement
Arctic Fish Holding AS
| Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Mar-2025 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||
| Net Income |
(29)
|
(3)
|
6
|
7
|
20
|
48
|
87
|
24
|
45
|
36
|
36
|
(11)
|
(16)
|
42
|
4
|
0
|
(29)
|
|
| Depreciation & Amortization |
48
|
37
|
40
|
41
|
43
|
45
|
47
|
49
|
51
|
53
|
5
|
66
|
8
|
(26)
|
9
|
0
|
9
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
106
|
2
|
(100)
|
(4)
|
0
|
8
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
33
|
22
|
40
|
37
|
36
|
37
|
22
|
22
|
21
|
22
|
3
|
66
|
8
|
(32)
|
9
|
0
|
10
|
|
| Change in Working Capital |
(187)
|
(146)
|
(71)
|
(59)
|
(60)
|
(52)
|
(168)
|
54
|
41
|
(38)
|
5
|
(162)
|
9
|
2
|
(8)
|
3
|
11
|
|
| Cash from Operating Activities |
(144)
N/A
|
(101)
+30%
|
(25)
+76%
|
(11)
+57%
|
3
N/A
|
41
+1 407%
|
(34)
N/A
|
127
N/A
|
137
+8%
|
50
-63%
|
9
-82%
|
(1)
N/A
|
3
N/A
|
(82)
N/A
|
1
N/A
|
12
+1 549%
|
(0)
N/A
|
|
| Investing Cash Flow | ||||||||||||||||||
| Capital Expenditures |
(181)
|
(103)
|
(100)
|
(131)
|
(124)
|
(123)
|
(161)
|
(220)
|
(274)
|
(400)
|
(43)
|
(517)
|
(37)
|
221
|
(9)
|
0
|
(16)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
0
|
|
| Cash from Investing Activities |
(186)
N/A
|
(105)
+44%
|
(100)
+5%
|
(131)
-32%
|
(124)
+6%
|
(123)
+1%
|
(161)
-31%
|
(220)
-37%
|
(274)
-24%
|
(400)
-46%
|
(43)
+89%
|
(517)
-1 116%
|
(37)
+93%
|
221
N/A
|
(9)
N/A
|
(15)
-68%
|
(16)
-8%
|
|
| Financing Cash Flow | ||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
232
|
576
|
576
|
576
|
344
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
344
|
223
|
2
|
(85)
|
(362)
|
(474)
|
(167)
|
(74)
|
158
|
394
|
42
|
622
|
48
|
(173)
|
10
|
0
|
27
|
|
| Other |
(15)
|
(19)
|
(40)
|
(14)
|
(17)
|
(19)
|
(23)
|
(46)
|
(41)
|
(43)
|
(3)
|
(65)
|
(11)
|
27
|
(10)
|
0
|
(10)
|
|
| Cash from Financing Activities |
329
N/A
|
204
-38%
|
194
-5%
|
476
+146%
|
196
-59%
|
83
-57%
|
154
+85%
|
(120)
N/A
|
117
N/A
|
351
+200%
|
39
-89%
|
557
+1 330%
|
37
-93%
|
(146)
N/A
|
(0)
+100%
|
0
N/A
|
17
N/A
|
|
| Change in Cash | ||||||||||||||||||
| Net Change in Cash |
(1)
N/A
|
(3)
-169%
|
69
N/A
|
334
+384%
|
75
-78%
|
1
-98%
|
(41)
N/A
|
(214)
-421%
|
(19)
+91%
|
1
N/A
|
6
+301%
|
39
+608%
|
3
-93%
|
(7)
N/A
|
(8)
-13%
|
0
N/A
|
1
N/A
|
|
| Free Cash Flow | ||||||||||||||||||
| Free Cash Flow |
(325)
N/A
|
(205)
+37%
|
(124)
+39%
|
(142)
-14%
|
(121)
+15%
|
(82)
+32%
|
(195)
-138%
|
(94)
+52%
|
(137)
-45%
|
(350)
-156%
|
(33)
+90%
|
(518)
-1 448%
|
(34)
+93%
|
139
N/A
|
(8)
N/A
|
12
N/A
|
(16)
N/A
|
|