Cessatech Cash Flow Statement

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

Millions DKK. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021	2020
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	2020
Net Income	-10.9	-14.67	-26.53	-14.66	-11.57	Upgrade
Stock-Based Compensation	-	1.4	0.75	0.57	1.57	Upgrade
Other Operating Activities	-0.04	-0.22	6.95	-0.78	-2.26	Upgrade
Change in Accounts Receivable	-	0.44	0.78	-0.97	-0.36	Upgrade
Change in Accounts Payable	-	0.59	-2.08	1.36	1.27	Upgrade
Change in Unearned Revenue	-	4.97	-	-	-	Upgrade
Change in Other Net Operating Assets	-6.64	0.28	0.15	-0.36	1.25	Upgrade
Operating Cash Flow	-17.58	-7.21	-19.97	-14.85	-10.1	Upgrade
Sale (Purchase) of Intangibles	-	-	-	-	-0.13	Upgrade
Investing Cash Flow	-	-	-	-	-0.13	Upgrade
Issuance of Common Stock	14.65	17.13	-	39	-	Upgrade
Other Financing Activities	-0.85	-0.92	-	-4.08	-	Upgrade
Financing Cash Flow	13.8	16.21	-	34.91	-	Upgrade
Net Cash Flow	-3.78	9	-19.97	20.07	-10.23	Upgrade
Levered Free Cash Flow	-17.02	-11.7	-12.65	11.9	-29.98	Upgrade
Unlevered Free Cash Flow	-17.02	-11.7	-7.51	12.03	-29.94	Upgrade
Change in Working Capital	-6.64	6.28	-1.15	0.03	2.16	Upgrade

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