Aker Solutions ASA
AKSO.OL · OSL
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Operating Activities | – | – | – | – |
| Net Income | NOK 0 | NOK 11,637,000 | NOK 1,170,000 | NOK 249,000 |
| Dep. & Amort. | NOK 0 | NOK 1,361,000 | NOK 1,077,000 | NOK 1,097,000 |
| Deferred Tax | NOK 0 | NOK 0 | NOK 0 | NOK 51,000 |
| Stock-Based Comp. | NOK 0 | NOK 12,000 | NOK 8,000 | NOK 0 |
| Change in WC | -NOK 270,000 | NOK 2,287,000 | NOK 1,793,000 | NOK 1,252,000 |
| Other Non-Cash | NOK 3,377,000 | -NOK 9,081,000 | NOK 470,000 | NOK 150,000 |
| Operating Cash Flow | NOK 3,107,000 | NOK 6,216,000 | NOK 4,518,000 | NOK 2,799,000 |
| Investing Activities | – | – | – | – |
| PP&E Inv. | -NOK 1,447,000 | -NOK 1,833,000 | -NOK 507,000 | -NOK 218,000 |
| Net Acquisitions | NOK 3,226,000 | NOK 620,000 | -NOK 152,000 | NOK 0 |
| Inv. Purchases | NOK 0 | -NOK 3,000,000 | -NOK 7,000 | NOK 89,000 |
| Inv. Sales/Matur. | NOK 0 | NOK 0 | NOK 0 | NOK 1,000 |
| Other Inv. Act. | NOK 4,097,000 | NOK 66,000 | NOK 190,000 | NOK 134,000 |
| Investing Cash Flow | NOK 5,876,000 | -NOK 4,147,000 | -NOK 476,000 | NOK 6,000 |
| Financing Activities | – | – | – | – |
| Debt Repay. | -NOK 671,000 | -NOK 967,000 | -NOK 1,444,000 | -NOK 352,000 |
| Stock Issued | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| Stock Repurch. | -NOK 501,000 | NOK 0 | NOK 0 | NOK 0 |
| Dividends Paid | -NOK 11,018,000 | -NOK 489,000 | -NOK 97,000 | -NOK 3,000 |
| Other Fin. Act. | -NOK 197,000 | -NOK 1,027,000 | -NOK 1,025,000 | -NOK 1,069,000 |
| Financing Cash Flow | -NOK 12,387,000 | -NOK 2,483,000 | -NOK 2,566,000 | -NOK 1,424,000 |
| Forex Effect | NOK 261,000 | NOK 248,000 | NOK 134,000 | NOK 8,000 |
| Net Chg. in Cash | -NOK 3,143,000 | -NOK 167,000 | NOK 1,610,000 | NOK 1,389,000 |
| Supplemental Information | – | – | – | – |
| Beg. Cash | NOK 6,003,000 | NOK 6,170,000 | NOK 4,560,000 | NOK 3,171,000 |
| End Cash | NOK 2,860,000 | NOK 6,003,000 | NOK 6,170,000 | NOK 4,560,000 |
| Free Cash Flow | NOK 1,660,000 | NOK 3,995,000 | NOK 3,898,000 | NOK 2,437,000 |