Nodebis Applications 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	4.03	2.39	-2.37	-3.37	-0.82
Depreciation & Amortization	3.72	5.62	5.44	4.45	0.03
Asset Writedown & Restructuring Costs	-	-2.24	0.24	-2.82	0.04
Other Operating Activities	0.32	0.33	0.08	-1.29	-0.15
Change in Accounts Receivable	-1.36	2.18	-1.41	1.11	-1.19
Change in Other Net Operating Assets	10.61	-0.68	8.24	4.8	1.15
Operating Cash Flow	17.32	7.61	10.22	2.89	-0.94
Operating Cash Flow Growth	127.74%	-25.57%	253.67%	-	-
Capital Expenditures	-2.99	-4.28	-1.25	-1.74	-
Cash Acquisitions	-0.04	0.05	0.9	-10.35	18.64
Sale (Purchase) of Intangibles	-	-0.05	-	-1.15	-0.16
Investment in Securities	-0.95	-	-	-	-
Other Investing Activities	-	-	-	-0.44	-
Investing Cash Flow	-3.98	-4.28	-0.35	-13.69	18.48
Short-Term Debt Issued	-	-	-	5	-
Total Debt Issued	-	-	-	5	-
Long-Term Debt Repaid	-1.66	-2.37	-7.18	-13.7	-4.98
Net Debt Issued (Repaid)	-1.66	-2.37	-7.18	-8.7	-4.98
Issuance of Common Stock	11.09	1.37	5.76	5.49	20.05
Common Dividends Paid	-7.54	-7.22	-3.37	-	-
Other Financing Activities	-0.61	-0.04	-1.42	-0.08	-
Financing Cash Flow	1.28	-8.25	-6.21	-3.3	15.06
Foreign Exchange Rate Adjustments	-0.27	-0.09	-0.12	0.03	-
Net Cash Flow	14.36	-5.01	3.54	-14.06	32.61
Free Cash Flow	14.34	3.33	8.98	1.15	-0.94
Free Cash Flow Growth	330.54%	-62.90%	681.79%	-	-
Free Cash Flow Margin	13.77%	5.13%	16.91%	3.52%	-47.51%
Free Cash Flow Per Share	1.70	0.49	1.73	0.37	-1.73
Cash Income Tax Paid	-	0.55	0.63	-0.19	0.03
Levered Free Cash Flow	13.39	1.58	9.18	2.52	-
Unlevered Free Cash Flow	14.04	1.81	9.35	2.68	-
Change in Working Capital	9.26	1.51	6.83	5.91	-0.04

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