Luxbright AB 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	Jun '25 Jun 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	-18.4	-17.72	-25.38	-	-18.01	-12.38
Depreciation & Amortization	2.62	2.34	1.69	-	0.28	0.12
Change in Other Net Operating Assets	-4.07	-1.14	3.3	-	0.58	-1.4
Operating Cash Flow	-19.85	-16.52	-20.39	-	-17.14	-13.67
Other Investing Activities	-3.76	-3.45	-3.99	-	-4.15	-3.42
Investing Cash Flow	-3.76	-3.45	-3.99	-	-4.15	-3.42
Issuance of Common Stock	2.56	2.56	6.12	-	-	49.26
Other Financing Activities	33.04	15.72	24.7	-	-0.71	-9
Financing Cash Flow	35.6	18.28	30.82	-	-0.71	40.26
Net Cash Flow	11.98	-1.68	6.44	-	-22	23.18
Levered Free Cash Flow	-13.43	-10.31	-11.21	-	-10.33	-9.02
Unlevered Free Cash Flow	-13.33	-10.3	-11.19	-	-10.27	-8.97
Change in Working Capital	-4.07	-1.14	3.3	-	0.58	-1.4

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