Exalt AB 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	1.29	0.02	2.6	-17.73	-4.35	0.06	Upgrade
Depreciation & Amortization	0.19	0.1	0.18	2.84	2.78	2.67	Upgrade
Asset Writedown & Restructuring Costs	-	-	-	9.4	-	-	Upgrade
Other Operating Activities	0.04	0.04	0.13	7.23	-	0.03	Upgrade
Change in Accounts Receivable	0.96	0.51	-4.19	1.56	-1.76	0.49	Upgrade
Change in Other Net Operating Assets	-0.89	0.06	1.83	-1.39	1.57	1.43	Upgrade
Operating Cash Flow	1.59	0.73	0.55	1.92	-1.76	4.68	Upgrade
Operating Cash Flow Growth	290.09%	33.69%	-71.60%	-	-	-	Upgrade
Capital Expenditures	-0.15	-0.14	-0.08	-0.04	-0.69	-	Upgrade
Investing Cash Flow	-0.15	-0.14	-0.08	-0.04	-0.69	-	Upgrade
Long-Term Debt Repaid	-	-1.94	-1.94	-1.19	-1	-0.7	Upgrade
Total Debt Repaid	-1.94	-1.94	-1.94	-1.19	-1	-0.7	Upgrade
Net Debt Issued (Repaid)	-1.94	-1.94	-1.94	-1.19	-1	-0.7	Upgrade
Issuance of Common Stock	0	0.16	-	-	-	-	Upgrade
Financing Cash Flow	-1.94	-1.77	-1.94	-1.19	-1	-0.7	Upgrade
Miscellaneous Cash Flow Adjustments	-	-	-0	-	-	-	Upgrade
Net Cash Flow	-0.5	-1.18	-1.48	0.69	-3.45	3.98	Upgrade
Free Cash Flow	1.44	0.59	0.46	1.88	-2.45	4.68	Upgrade
Free Cash Flow Growth	385.88%	27.88%	-75.44%	-	-	-	Upgrade
Free Cash Flow Margin	2.77%	1.20%	0.93%	4.17%	-6.45%	12.43%	Upgrade
Free Cash Flow Per Share	0.03	0.01	0.01	0.04	-0.04	0.09	Upgrade
Cash Interest Paid	0.27	0.36	0.4	0.29	0.21	0.21	Upgrade
Levered Free Cash Flow	0.93	-0.44	-0.53	2.29	-0.82	4.64	Upgrade
Unlevered Free Cash Flow	1.1	-0.22	-0.28	2.47	-0.69	4.77	Upgrade
Change in Working Capital	0.06	0.57	-2.36	0.17	-0.19	1.92	Upgrade

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