FRA:8WP 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	2016 - 2019
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	2016 - 2019
Net Income	-17.18	-19.26	-7.64	-22.48	-8.86	-7.74	Upgrade
Depreciation & Amortization	-3.59	1.46	1.4	1.29	0.63	1.55	Upgrade
Other Amortization	19.09	19.09	15	6.3	7.31	4.47	Upgrade
Asset Writedown & Restructuring Costs	10.71	10.71	-	-	-	-	Upgrade
Loss (Gain) on Equity Investments	0.48	0.48	-	1.55	1.73	5.36	Upgrade
Other Operating Activities	-0.1	-0.26	-0.15	-0.69	0.3	0.08	Upgrade
Change in Accounts Receivable	2.36	-0.28	-10.64	1.48	-4.65	6.56	Upgrade
Change in Other Net Operating Assets	6.57	6.6	13.67	0.26	5.52	-1.64	Upgrade
Operating Cash Flow	18.34	18.55	11.64	-12.29	1.97	8.63	Upgrade
Operating Cash Flow Growth	91.64%	59.33%	-	-	-77.19%	-	Upgrade
Capital Expenditures	0	-0.08	-1.18	-1.68	-1.7	-	Upgrade
Cash Acquisitions	-	-	-	-	-	-0.29	Upgrade
Divestitures	-	-	-	-	-	0.74	Upgrade
Sale (Purchase) of Intangibles	-28.83	-33.74	-35.48	-24.62	-16.91	-6.33	Upgrade
Investment in Securities	-	-	-1.47	-	-	-	Upgrade
Other Investing Activities	-	-	-	-	-0.13	-	Upgrade
Investing Cash Flow	-28.83	-33.81	-38.13	-26.3	-18.73	-5.88	Upgrade
Short-Term Debt Issued	-	0.79	-	-	-	-	Upgrade
Long-Term Debt Issued	-	-	-	-	-	1.78	Upgrade
Total Debt Issued	4.79	0.79	-	-	-	1.78	Upgrade
Net Debt Issued (Repaid)	4.79	0.79	-	-	-	1.78	Upgrade
Issuance of Common Stock	10.22	0.02	-	42.3	42.18	13.44	Upgrade
Other Financing Activities	-0.8	-	-	0.43	-	-	Upgrade
Financing Cash Flow	14.22	0.81	-	42.73	42.18	15.22	Upgrade
Net Cash Flow	3.72	-14.46	-26.49	4.14	25.42	17.97	Upgrade
Free Cash Flow	18.34	18.47	10.46	-13.97	0.27	8.63	Upgrade
Free Cash Flow Growth	118.17%	76.64%	-	-	-96.88%	-	Upgrade
Free Cash Flow Margin	10.58%	8.82%	6.43%	-29.06%	0.68%	46.88%	Upgrade
Free Cash Flow Per Share	0.98	1.05	0.61	-0.82	0.02	0.61	Upgrade
Cash Income Tax Paid	-	-	-	0.47	0.15	0.17	Upgrade
Levered Free Cash Flow	-15.29	-19.13	-22.44	-31.03	-14.8	2.94	Upgrade
Unlevered Free Cash Flow	-11.94	-17.76	-21.14	-30.63	-14.51	3.1	Upgrade
Change in Working Capital	8.92	6.32	3.03	1.74	0.87	4.92	Upgrade

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