FRA:5XI Cash Flow Statement

Financials in millions SEK. Fiscal year is January - December.

Millions SEK. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2019 - 2015
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	2019 - 2015
Net Income	-3.45	0.12	-3.57	-9.04	62.41	78.16	Upgrade
Depreciation & Amortization, Total	-0.8	0.28	0.24	0.13	0.13	0.11	Upgrade
Change in Accounts Receivable	-0.08	0.19	1.61	29.01	-28.1	-	Upgrade
Change in Accounts Payable	0.38	0.34	-1	1.17	-1.47	-	Upgrade
Change in Other Net Operating Assets	-7.45	-13.36	-19.66	-21.67	84.29	-9.46	Upgrade
Other Operating Activities	-7.76	-7.5	-8.67	-15.37	-2.48	50.01	Upgrade
Operating Cash Flow	-18.12	-18.89	-29.26	-13.99	116.56	87.52	Upgrade
Capital Expenditures	-0.09	-0.09	-1.22	-0.15	-0.22	-	Upgrade
Investment in Securities	6.94	5.01	33.07	18.19	-61.08	-	Upgrade
Investing Cash Flow	6.85	4.92	31.86	18.05	-61.3	-	Upgrade
Common Dividends Paid	-	-	-	-60.21	-38.11	-	Upgrade
Financing Cash Flow	-	-	-	-60.21	-64.78	-	Upgrade
Net Cash Flow	-11.27	-13.97	2.59	-56.16	-9.53	87.52	Upgrade
Free Cash Flow	-18.21	-18.98	-30.48	-14.14	116.34	87.52	Upgrade
Free Cash Flow Growth	-	-	-	-	32.92%	2507.15%	Upgrade
Free Cash Flow Margin	-28.94%	-27.99%	-50.86%	-24.66%	56.98%	38.37%	Upgrade
Free Cash Flow Per Share	-3.11	-3.25	-4.01	-1.85	15.26	11.48	Upgrade
Cash Interest Paid	-	-	-	0.12	0.06	0	Upgrade
Cash Income Tax Paid	1.67	-0.35	1.55	10.55	20.8	4.14	Upgrade

Source: S&P Capital IQ. Capital Markets template. Financial Sources.