Nordic Iron Ore 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	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	-21.77	-15.2	-12.93	-10.47	-8.84	-9.02
Depreciation & Amortization	3.84	3.8	0.18	0.76	0.42	0.83
Other Operating Activities	-0.15	-0.13	-0.09	-0.04	-0.45	-0.9
Change in Accounts Receivable	-0.85	-0.85	-0.57	0.01	0.05	0.24
Change in Other Net Operating Assets	12.27	0.56	5.12	1.37	-0.29	-2.67
Operating Cash Flow	-6.66	-11.81	-8.29	-8.38	-9.11	-11.52
Capital Expenditures	-40.26	-0.26	-0.04	-	-	-
Sale (Purchase) of Intangibles	-3.35	-3.35	-2.02	-4.97	-3.53	-1.25
Other Investing Activities	0.84	-0.05	-	-	-	-
Investing Cash Flow	-42.76	-3.65	-2.06	-4.97	-3.53	-1.25
Long-Term Debt Issued	-	8	8.5	13.25	10.25	5
Long-Term Debt Repaid	-	-8	-	-	-	-
Net Debt Issued (Repaid)	-	-	8.5	13.25	10.25	5
Other Financing Activities	163.17	126.3	-	-	-	-
Financing Cash Flow	-	126.3	8.5	13.25	10.25	5
Miscellaneous Cash Flow Adjustments	0	-	0	-	-	-
Net Cash Flow	-49.42	110.84	-1.86	-0.09	-2.38	-7.77
Free Cash Flow	-46.92	-12.07	-8.34	-8.38	-9.11	-11.52
Free Cash Flow Margin	-	-	-	-	-	-1151700.00%
Free Cash Flow Per Share	-0.69	-0.23	-0.22	-0.23	-0.27	-0.37
Levered Free Cash Flow	-39.68	-10.91	-7.13	-10.26	-9.27	-8.85
Unlevered Free Cash Flow	-39.68	-9.7	-5.97	-9.59	-8.9	-8.41
Change in Working Capital	11.42	-0.28	4.55	1.38	-0.24	-2.43

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