Wall to Wall Group 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
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Jul '21 Jul 31, 2021
Net Income	-60.7	13.8	17.2	-8.7	-30.3
Depreciation & Amortization	72.7	72.5	65.6	51.45	-
Loss (Gain) From Sale of Assets	-2.3	-2.3	-0.9	-0.75	-
Other Operating Activities	31.2	-27.5	-9.2	-2.7	3.3
Change in Accounts Receivable	34.8	38.5	-26.3	18.75	-2.7
Change in Inventory	1.5	1.4	-1.5	-3	-
Change in Accounts Payable	1	6.8	0.5	-22.8	2.4
Change in Other Net Operating Assets	17	-1.2	5.3	-23.25	14.1
Operating Cash Flow	95.2	102	50.7	9	-13.2
Operating Cash Flow Growth	74.04%	101.18%	463.33%	-	-
Capital Expenditures	-10.9	-12.3	-13.5	-31.95	-
Sale of Property, Plant & Equipment	11.4	7.9	2.7	1.65	-
Cash Acquisitions	-28.7	-60.5	-104.1	-785.7	-
Investment in Securities	-0.4	-	0.4	-1.5	-
Other Investing Activities	-0.1	-	0.1	-	-
Investing Cash Flow	-28.7	-64.9	-114.4	-817.5	-
Long-Term Debt Issued	-	45.4	49.7	-	-
Total Debt Issued	23.8	45.4	49.7	54.45	-
Long-Term Debt Repaid	-	-73.3	-145.1	-	-
Total Debt Repaid	-81.6	-73.3	-145.1	-72.15	-
Net Debt Issued (Repaid)	-57.8	-27.9	-95.4	-17.7	-
Issuance of Common Stock	8.3	-	0.2	225.15	2,436
Repurchase of Common Stock	-	-	-	-201.6	-10.2
Common Dividends Paid	-13.5	-13.8	-13.6	-	-
Other Financing Activities	-	0.1	-0.1	-36.75	-2,381
Financing Cash Flow	-63	-41.6	-108.9	-30.9	44.7
Foreign Exchange Rate Adjustments	-	-	-0.1	0.15	-
Miscellaneous Cash Flow Adjustments	-	0.1	-0.1	-0.3	13.2
Net Cash Flow	3.5	-4.4	-172.8	-839.55	44.7
Free Cash Flow	84.3	89.7	37.2	-22.95	-13.2
Free Cash Flow Growth	100.71%	141.13%	-	-	-
Free Cash Flow Margin	9.82%	9.77%	3.89%	-3.59%	-
Free Cash Flow Per Share	6.22	6.56	2.72	-1.72	-3.09
Cash Interest Paid	13.9	17	13.1	11.7	-
Cash Income Tax Paid	9.6	10.7	8.6	8.25	-
Levered Free Cash Flow	87.6	58.28	11.66	-	-
Unlevered Free Cash Flow	99.54	69.71	23.54	-	-
Change in Working Capital	54.3	45.5	-22	-30.3	13.8

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