FRA:5XI 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
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
Net Income	-3.45	0.12	-3.57	-9.04	62.41	78.16
Depreciation & Amortization, Total	-0.8	0.28	0.24	0.13	0.13	0.11
Change in Accounts Receivable	-0.08	0.19	1.61	29.01	-28.1	-
Change in Accounts Payable	0.38	0.34	-1	1.17	-1.47	-
Change in Other Net Operating Assets	-7.45	-13.36	-19.66	-21.67	84.29	-9.46
Other Operating Activities	-7.76	-7.5	-8.67	-15.37	-2.48	50.01
Operating Cash Flow	-18.12	-18.89	-29.26	-13.99	116.56	87.52
Capital Expenditures	-0.09	-0.09	-1.22	-0.15	-0.22	-
Investment in Securities	6.94	5.01	33.07	18.19	-61.08	-
Investing Cash Flow	6.85	4.92	31.86	18.05	-61.3	-
Common Dividends Paid	-	-	-	-60.21	-38.11	-
Financing Cash Flow	-	-	-	-60.21	-64.78	-
Net Cash Flow	-11.27	-13.97	2.59	-56.16	-9.53	87.52
Free Cash Flow	-18.21	-18.98	-30.48	-14.14	116.34	87.52
Free Cash Flow Growth	-	-	-	-	32.92%	2507.15%
Free Cash Flow Margin	-28.94%	-27.99%	-50.86%	-24.66%	56.98%	38.37%
Free Cash Flow Per Share	-3.11	-3.25	-4.01	-1.85	15.26	11.48
Cash Interest Paid	-	-	-	0.12	0.06	0
Cash Income Tax Paid	1.67	-0.35	1.55	10.55	20.8	4.14

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