MilDef Group 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	148	-220.3	69	14.2	-0.7
Depreciation & Amortization	110.3	97.8	40.3	23.5	19.5
Other Amortization	-	64.2	19.6	7.3	4.2
Loss (Gain) From Sale of Assets	-	-5.9	-2.3	-	-
Asset Writedown & Restructuring Costs	-	141.4	-	-	-0.1
Other Operating Activities	21.5	58.7	18	1.6	-13.4
Change in Accounts Receivable	-	-10.1	-62.1	-59.2	6.1
Change in Inventory	-	-0.1	-55.8	-98.2	-28.6
Change in Other Net Operating Assets	-282.8	18.7	27.8	34	-42.5
Operating Cash Flow	-3	144.4	54.5	-76.8	-55.5
Operating Cash Flow Growth	-	164.95%	-	-	-
Capital Expenditures	-28.6	-10.7	-13.9	-4.8	-10.8
Cash Acquisitions	-701	-12.8	-23.1	-303.1	-171.2
Sale (Purchase) of Intangibles	-2	-9.8	-31.9	-13.2	-5.6
Other Investing Activities	0.1	-	-	-0.2	0.4
Investing Cash Flow	-731.5	-33.3	-68.9	-321.3	-187.2
Long-Term Debt Issued	474.2	-	89.9	200	30
Total Debt Issued	474.2	-	89.9	200	30
Long-Term Debt Repaid	-94	-140	-51.4	-30.2	-39
Total Debt Repaid	-94	-140	-51.4	-30.2	-39
Net Debt Issued (Repaid)	380.2	-140	38.5	169.8	-9
Issuance of Common Stock	6.6	495	-	143.2	389.3
Repurchase of Common Stock	-3.8	-	-	-	-
Common Dividends Paid	-23.5	-19.9	-	-27.3	-17.4
Other Financing Activities	0.2	-	-	-	-
Financing Cash Flow	359.7	335.1	38.5	285.7	362.9
Foreign Exchange Rate Adjustments	-7	2.7	-2.6	3.1	2.1
Miscellaneous Cash Flow Adjustments	-	-	0.1	-	0.1
Net Cash Flow	-381.8	448.9	21.6	-109.3	122.4
Free Cash Flow	-31.6	133.7	40.6	-81.6	-66.3
Free Cash Flow Growth	-	229.31%	-	-	-
Free Cash Flow Margin	-1.54%	11.13%	3.53%	-11.04%	-14.12%
Free Cash Flow Per Share	-0.67	3.29	1.01	-2.16	-2.53
Cash Interest Paid	-	37.2	35.6	7.2	5.2
Cash Income Tax Paid	13.9	22.1	12.6	7.6	8.2
Levered Free Cash Flow	-177.33	272.34	-17.74	-130.95	-73.33
Unlevered Free Cash Flow	-150.58	287.65	-0.11	-126.08	-70.33
Change in Working Capital	-282.8	8.5	-90.1	-123.4	-65

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