Nilörngruppen 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
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	50.49	58.5	39.35	101	87.44
Depreciation & Amortization	32.06	34.57	31.2	29.92	25.94
Other Operating Activities	-1.28	4.4	-10.53	-3.91	1.08
Change in Accounts Receivable	-29.93	-1.72	-18.44	22.73	-35.28
Change in Inventory	-0.34	3.79	31.69	-55.42	-37.68
Change in Accounts Payable	29.97	-3.5	25.37	-39.25	32.05
Change in Other Net Operating Assets	9.8	-1.78	-9.52	-10.45	5.27
Operating Cash Flow	90.77	94.26	89.11	44.63	78.83
Operating Cash Flow Growth	-3.71%	5.77%	99.67%	-43.38%	5.49%
Capital Expenditures	-4.64	-13.06	-7.05	-10.57	-6.12
Sale of Property, Plant & Equipment	-	-	-	1.08	-
Cash Acquisitions	-	-	-	6.29	-
Sale (Purchase) of Intangibles	-25.06	-9.63	-12.11	-6.08	-4.72
Other Investing Activities	-0.49	0.47	1.42	0.91	-0.9
Investing Cash Flow	-30.19	-22.22	-17.74	-8.37	-11.74
Long-Term Debt Issued	-	0.37	17.82	36.89	0.86
Total Debt Issued	-	0.37	17.82	36.89	0.86
Long-Term Debt Repaid	-24.47	-68.6	-23.07	-20.97	-
Total Debt Repaid	-24.47	-68.6	-23.07	-20.97	-
Net Debt Issued (Repaid)	-24.47	-68.23	-5.24	15.92	0.86
Common Dividends Paid	-17.59	-11.4	-57.69	-57.01	-22.81
Financing Cash Flow	-42.05	-79.63	-62.94	-41.09	-21.95
Foreign Exchange Rate Adjustments	-17.65	3.68	-16.8	1.55	4.95
Net Cash Flow	0.87	-3.91	-8.37	-3.28	50.09
Free Cash Flow	86.12	81.2	82.06	34.06	72.7
Free Cash Flow Growth	6.07%	-1.06%	140.95%	-53.15%	4.58%
Free Cash Flow Margin	9.11%	8.58%	9.35%	3.59%	9.20%
Free Cash Flow Per Share	7.55	7.12	7.20	2.99	6.38
Cash Interest Paid	4.25	6.29	6.29	2.21	0.75
Cash Income Tax Paid	17.42	17.21	23.21	32.85	12.53
Levered Free Cash Flow	71.14	59.76	68.16	14.14	72.52
Unlevered Free Cash Flow	76.88	63.69	72.09	15.53	73.74
Change in Working Capital	9.5	-3.21	29.1	-82.38	-35.64

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