Q-Interline 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
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
Net Income	-17.73	-13.12	-10.15	-12.01	-2
Depreciation & Amortization	0.41	0.26	0.08	0.13	0.11
Other Amortization	0.73	1.2	1.2	1.2	1.14
Asset Writedown & Restructuring Costs	0.22	0.22	0.2	0.2	0.2
Other Operating Activities	-0	-0	0	-0.06	0.18
Change in Other Net Operating Assets	4.09	-6.67	3.05	-7.79	0.6
Operating Cash Flow	-12.29	-18.11	-5.61	-18.32	0.23
Operating Cash Flow Growth	-	-	-	-	-49.45%
Capital Expenditures	-0.46	-0.41	-0.66	-0.94	-0.06
Sale (Purchase) of Intangibles	-	-	-	-	-0.45
Other Investing Activities	-0.08	-0.05	-0.02	0.04	-0.08
Investing Cash Flow	-0.54	-0.46	-0.68	-0.89	-0.59
Long-Term Debt Issued	0.04	-	3.08	-	-
Long-Term Debt Repaid	-	-3.35	-0.7	-0.67	-1.52
Net Debt Issued (Repaid)	0.04	-3.35	2.38	-0.67	-1.52
Issuance of Common Stock	12.48	23.71	0.2	-	22.85
Other Financing Activities	-0.95	-0.37	-	-	-
Financing Cash Flow	11.57	19.99	2.58	-0.67	21.33
Miscellaneous Cash Flow Adjustments	0	-0	-	-0	-
Net Cash Flow	-1.25	1.42	-3.72	-19.89	20.97
Free Cash Flow	-12.74	-18.51	-6.28	-19.26	0.17
Free Cash Flow Growth	-	-	-	-	-59.57%
Free Cash Flow Margin	-36.63%	-47.33%	-19.65%	-73.81%	0.59%
Free Cash Flow Per Share	-0.63	-1.18	-0.45	-1.38	0.02
Cash Interest Paid	1.32	0.85	0.53	0.14	0.27
Levered Free Cash Flow	-5.36	-16.15	0.92	-14.86	2.09
Unlevered Free Cash Flow	-5.19	-16.15	0.92	-14.86	2.09
Change in Working Capital	4.09	-6.67	3.05	-7.79	0.6

Source: S&P Global Market Intelligence. Standard template. Financial Sources.