Zenith Energy Ltd.
ZENA.OL · OSL
3/31/2025 | 3/31/2024 | 3/31/2023 | 3/31/2022 | |
|---|---|---|---|---|
| Operating Activities | – | – | – | – |
| Net Income | NOK 1 | -NOK 42 | -NOK 12 | NOK 65 |
| Dep. & Amort. | NOK 0 | NOK 4 | NOK 5 | NOK 2 |
| Deferred Tax | NOK 0 | NOK 0 | -NOK 3 | -NOK 1 |
| Stock-Based Comp. | NOK 4 | NOK 0 | NOK 1 | NOK 3 |
| Change in WC | -NOK 14 | NOK 28 | -NOK 10 | -NOK 8 |
| Other Non-Cash | -NOK 2 | NOK 6 | NOK 3 | -NOK 74 |
| Operating Cash Flow | -NOK 11 | -NOK 4 | -NOK 16 | -NOK 13 |
| Investing Activities | – | – | – | – |
| PP&E Inv. | -NOK 0 | -NOK 0 | -NOK 0 | -NOK 0 |
| Net Acquisitions | NOK 0 | -NOK 1 | NOK 0 | -NOK 2 |
| Inv. Purchases | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| Inv. Sales/Matur. | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| Other Inv. Act. | NOK 2 | NOK 0 | NOK 0 | NOK 0 |
| Investing Cash Flow | NOK 1 | -NOK 1 | -NOK 0 | -NOK 2 |
| Financing Activities | – | – | – | – |
| Debt Repay. | NOK 5 | NOK 6 | NOK 15 | NOK 10 |
| Stock Issued | NOK 15 | NOK 2 | NOK 4 | NOK 6 |
| Stock Repurch. | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| Dividends Paid | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| Other Fin. Act. | -NOK 7 | -NOK 5 | -NOK 2 | -NOK 2 |
| Financing Cash Flow | NOK 13 | NOK 4 | NOK 17 | NOK 15 |
| Forex Effect | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| Net Chg. in Cash | NOK 3 | -NOK 1 | NOK 0 | -NOK 0 |
| Supplemental Information | – | – | – | – |
| Beg. Cash | NOK 0 | NOK 1 | NOK 1 | NOK 2 |
| End Cash | NOK 3 | NOK 0 | NOK 1 | NOK 1 |
| Free Cash Flow | -NOK 11 | -NOK 4 | -NOK 16 | -NOK 13 |