Dedicare 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	33.1	47.07	110.4	101.3	65.56
Depreciation & Amortization	21.3	24.61	24.31	20.21	13.44
Asset Writedown & Restructuring Costs	-	-	0.09	-	-
Provision & Write-off of Bad Debts	-	1.22	2.23	1.46	-
Other Operating Activities	-13.9	-20.74	-20.62	7.18	14.4
Change in Accounts Receivable	-	29.33	26.2	-80.54	-38.79
Change in Accounts Payable	-	3.77	-9.98	8.39	4.05
Change in Other Net Operating Assets	23.9	-3.99	12.76	47.34	10.92
Operating Cash Flow	64.4	81.28	145.4	105.34	69.59
Operating Cash Flow Growth	-20.77%	-44.09%	38.03%	51.38%	73.51%
Capital Expenditures	-0.2	-0.19	-2.08	-1.03	-0.51
Sale of Property, Plant & Equipment	-	0.01	-	-	-
Cash Acquisitions	-26.8	-	-5.13	-27.11	-
Sale (Purchase) of Intangibles	-	-3.07	-2.46	-4.33	-1.78
Other Investing Activities	-	-36.22	-	-36.14	-
Investing Cash Flow	-27	-39.47	-9.67	-68.61	-2.29
Long-Term Debt Issued	-	-	-	28.63	-
Long-Term Debt Repaid	-24.9	-25.97	-24.15	-20.78	-13.05
Net Debt Issued (Repaid)	-24.9	-25.97	-24.15	7.85	-13.05
Common Dividends Paid	-23.9	-62.16	-57.38	-38.08	-23.49
Other Financing Activities	-	-0.06	-0.3	0.16	-0.2
Financing Cash Flow	-48.8	-88.19	-81.83	-30.07	-36.74
Foreign Exchange Rate Adjustments	-11.2	-2.19	-9.54	3.72	1.58
Net Cash Flow	-22.6	-48.57	44.35	10.37	32.14
Free Cash Flow	64.2	81.09	143.31	104.31	69.08
Free Cash Flow Growth	-20.83%	-43.41%	37.39%	51.01%	74.05%
Free Cash Flow Margin	4.41%	4.71%	7.26%	5.88%	5.53%
Free Cash Flow Per Share	6.71	8.43	14.85	10.90	7.28
Cash Interest Paid	-	2.91	3.57	1.68	1.19
Cash Income Tax Paid	-	28.27	40.64	23.7	6.76
Levered Free Cash Flow	54.88	67.75	115.99	70	38.03
Unlevered Free Cash Flow	54.88	70.92	120.48	72.39	39.15
Change in Working Capital	23.9	29.12	28.99	-24.81	-23.82

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