SinterCast AB Cash Flow Statement

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

Millions SEK. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021	2020 - 2016
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 - 2016
Net Income	24.6	34.3	42.1	33.1	32.9	Upgrade
Depreciation & Amortization	3.6	3.9	5.2	2.6	1.8	Upgrade
Other Amortization	-	0.4	1.2	1.7	2	Upgrade
Other Operating Activities	8.4	9.4	0.2	-1.9	-4.7	Upgrade
Change in Accounts Receivable	7.2	5.9	-6.1	-5.7	1.8	Upgrade
Change in Inventory	2.8	2.1	2.5	-6.2	-1	Upgrade
Change in Other Net Operating Assets	-11.5	3.6	0.4	1.8	0.1	Upgrade
Operating Cash Flow	35.1	59.6	45.5	25.4	32.9	Upgrade
Operating Cash Flow Growth	-41.11%	30.99%	79.13%	-22.80%	48.87%	Upgrade
Capital Expenditures	-0.5	-1.8	-5.1	-1.1	-0.8	Upgrade
Sale (Purchase) of Intangibles	-	-	-0.5	-0.6	-1.9	Upgrade
Investing Cash Flow	-0.5	-1.8	-5.6	-1.7	-2.7	Upgrade
Long-Term Debt Repaid	-1.5	-1.7	-1.6	-1.6	-0.7	Upgrade
Net Debt Issued (Repaid)	-1.5	-1.7	-1.6	-1.6	-0.7	Upgrade
Repurchase of Common Stock	-1.7	-2.2	-1.2	-	-	Upgrade
Common Dividends Paid	-49.3	-43.1	-39	-35.5	-28.4	Upgrade
Financing Cash Flow	-52.5	-47	-41.8	-37.1	-29.1	Upgrade
Foreign Exchange Rate Adjustments	-	-	-	-	0.1	Upgrade
Miscellaneous Cash Flow Adjustments	-	-	-	0.1	-	Upgrade
Net Cash Flow	-17.9	10.8	-1.9	-13.3	1.2	Upgrade
Free Cash Flow	34.6	57.8	40.4	24.3	32.1	Upgrade
Free Cash Flow Growth	-40.14%	43.07%	66.25%	-24.30%	56.58%	Upgrade
Free Cash Flow Margin	32.04%	42.63%	30.06%	20.47%	29.89%	Upgrade
Free Cash Flow Per Share	4.91	8.18	5.70	3.43	4.53	Upgrade
Cash Interest Paid	0.3	0.4	0.4	0.4	0.5	Upgrade
Cash Income Tax Paid	0.1	0.1	0.4	0.1	0.1	Upgrade
Levered Free Cash Flow	22.91	43.63	23.23	10.5	16.98	Upgrade
Unlevered Free Cash Flow	23.1	43.88	23.48	10.75	17.29	Upgrade
Change in Working Capital	-1.5	11.6	-3.2	-10.1	0.9	Upgrade

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