Xvivo Perfusion 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	25.16	172.18	91.82	18.43	8.15
Depreciation & Amortization	50.11	33.5	24.29	15.23	11.88
Other Amortization	20.1	33.92	35.62	26.94	20.37
Loss (Gain) From Sale of Assets	-	0.71	1	0.42	0.14
Asset Writedown & Restructuring Costs	-	20.29	16.44	-	-
Stock-Based Compensation	-	6.57	2.3	-	-
Provision & Write-off of Bad Debts	-	0.86	-0.12	0.03	0.57
Other Operating Activities	74.42	-77.63	-85.84	-11.02	-29.96
Change in Accounts Receivable	8.79	-17.77	-25.03	-26.86	-8.29
Change in Inventory	-37.94	-77.52	-33.48	-6.33	-13.8
Change in Accounts Payable	-39.58	-	-	-	-
Change in Other Net Operating Assets	-	16.17	19.29	11.02	-1.12
Operating Cash Flow	101.07	111.29	46.29	27.86	-12.06
Operating Cash Flow Growth	-9.19%	140.44%	66.16%	-	-
Capital Expenditures	-	-70.73	-43.02	-18.19	-10.19
Sale of Property, Plant & Equipment	-	0.1	0.17	-	-
Cash Acquisitions	-	-50.46	-17.68	-67.45	-93.23
Sale (Purchase) of Intangibles	-	-122.42	-100.92	-112.76	-83.88
Investment in Securities	-	-0.3	-0.18	0.77	-0.4
Other Investing Activities	-258.41	-	-	-	-
Investing Cash Flow	-258.41	-243.81	-161.62	-197.62	-187.7
Long-Term Debt Repaid	-	-10.9	-10.7	-7.29	-10.74
Net Debt Issued (Repaid)	-	-10.9	-10.7	-7.29	-10.74
Issuance of Common Stock	-	-	440	-	244.11
Other Financing Activities	72.25	-	-10.75	0.45	1.24
Financing Cash Flow	72.25	-10.9	418.55	-6.84	234.61
Foreign Exchange Rate Adjustments	-38.33	12.86	-3.67	24.46	9.61
Net Cash Flow	-123.43	-130.57	299.54	-152.15	44.46
Free Cash Flow	101.07	40.56	3.27	9.67	-22.25
Free Cash Flow Growth	149.18%	1139.58%	-66.17%	-	-
Free Cash Flow Margin	12.44%	4.93%	0.55%	2.33%	-8.61%
Free Cash Flow Per Share	3.20	1.28	0.11	0.33	-0.77
Cash Interest Paid	-	1.26	1.19	0.61	0.28
Cash Income Tax Paid	12.86	10.28	7.02	-0.2	2.7
Levered Free Cash Flow	36.97	-138.93	-143.57	-129.47	-78.95
Unlevered Free Cash Flow	68.11	-138.15	-142.83	-129.1	-78.77
Change in Working Capital	-68.73	-79.12	-39.22	-22.17	-23.22

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