BW Ideol AS
BWIDL.OL · OSL
12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | |
|---|---|---|---|---|
| Operating Activities | – | – | – | – |
| Net Income | -NOK 17 | – | -NOK 10 | -NOK 8 |
| Dep. & Amort. | NOK 14 | – | NOK 6 | NOK 6 |
| Deferred Tax | NOK 1 | – | NOK 0 | NOK 0 |
| Stock-Based Comp. | NOK 1 | – | NOK 0 | NOK 0 |
| Change in WC | -NOK 1 | – | NOK 0 | -NOK 2 |
| Other Non-Cash | -NOK 0 | – | NOK 0 | NOK 0 |
| Operating Cash Flow | -NOK 3 | – | -NOK 3 | -NOK 5 |
| Investing Activities | – | – | – | – |
| PP&E Inv. | -NOK 1 | – | -NOK 2 | -NOK 2 |
| Net Acquisitions | -NOK 17 | – | NOK 2 | NOK 2 |
| Inv. Purchases | -NOK 0 | – | -NOK 0 | -NOK 0 |
| Inv. Sales/Matur. | NOK 0 | – | NOK 0 | NOK 0 |
| Other Inv. Act. | NOK 0 | – | -NOK 2 | -NOK 2 |
| Investing Cash Flow | -NOK 19 | – | -NOK 2 | -NOK 2 |
| Financing Activities | – | – | – | – |
| Debt Repay. | -NOK 1 | – | NOK 4 | -NOK 1 |
| Stock Issued | NOK 0 | – | NOK 0 | NOK 0 |
| Stock Repurch. | NOK 0 | – | NOK 0 | NOK 0 |
| Dividends Paid | NOK 0 | – | NOK 0 | NOK 0 |
| Other Fin. Act. | -NOK 0 | – | NOK 0 | -NOK 0 |
| Financing Cash Flow | -NOK 2 | – | NOK 4 | -NOK 2 |
| Forex Effect | NOK 0 | – | NOK 0 | NOK 0 |
| Net Chg. in Cash | -NOK 24 | – | -NOK 1 | -NOK 8 |
| Supplemental Information | – | – | – | – |
| Beg. Cash | NOK 33 | – | NOK 5 | NOK 13 |
| End Cash | NOK 9 | – | NOK 4 | NOK 5 |
| Free Cash Flow | -NOK 5 | – | -NOK 5 | -NOK 7 |