Smart Eye 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	-189.05	-230.41	-75.54	-340.29	-132.71	-77.56
Depreciation & Amortization	37.57	34.62	28.85	116.04	37.06	2.49
Other Amortization	41.17	41.17	35.63	33.17	22.14	19.07
Asset Writedown & Restructuring Costs	92.2	92.2	90.76	-	-	-
Other Operating Activities	-27.66	-18.52	-191.94	5.97	3.25	2.24
Change in Accounts Receivable	-21.6	0.75	-3.33	-7.96	2.78	-5.8
Change in Inventory	-0.58	-7.06	-11.31	-3.84	-1.35	-1.1
Change in Accounts Payable	0.94	6.45	-7.67	8.18	8.04	-9.36
Change in Other Net Operating Assets	5.92	-35.12	13.03	8.6	-41.57	5.74
Operating Cash Flow	-61.09	-115.92	-121.53	-180.12	-102.38	-64.28
Capital Expenditures	-1.8	-1.98	-7.97	-5.34	-0.94	-0.89
Cash Acquisitions	-	-	-	-	-257.58	-
Sale (Purchase) of Intangibles	-107.81	-102.88	-87.59	-90.1	-55.27	-38.77
Other Investing Activities	-0	-	-	0	-	-
Investing Cash Flow	-109.61	-104.86	-95.56	-95.44	-313.8	-39.65
Short-Term Debt Issued	-	25	-	60	-	-
Total Debt Issued	150	25	-	60	-	-
Short-Term Debt Repaid	-	-	-60	-	-	-
Long-Term Debt Repaid	-	-2.84	-0.79	-0.86	-1.59	-1.67
Total Debt Repaid	-	-2.84	-60.79	-0.86	-1.59	-1.67
Net Debt Issued (Repaid)	150	22.16	-60.79	59.14	-1.59	-1.67
Issuance of Common Stock	-	142.12	294.86	-	477.67	179.14
Other Financing Activities	-	-	-	-	-0	-
Financing Cash Flow	150	164.28	234.07	59.14	476.08	177.47
Foreign Exchange Rate Adjustments	-0.07	-0.83	0.1	0.71	-0.24	-0.22
Miscellaneous Cash Flow Adjustments	0	-	-	-	-	-
Net Cash Flow	-20.77	-57.33	17.08	-215.7	59.66	73.32
Free Cash Flow	-62.89	-117.9	-129.5	-185.46	-103.32	-65.17
Free Cash Flow Margin	-16.48%	-33.21%	-42.85%	-84.48%	-94.20%	-100.11%
Free Cash Flow Per Share	-1.67	-3.19	-3.67	-7.07	-4.67	-3.92
Cash Interest Paid	21.8	8.99	2.25	1.04	0.29	-
Cash Income Tax Paid	0.47	0.47	1.95	1.59	1.45	-2.23
Levered Free Cash Flow	-187.86	-231.41	-278.68	-98.88	-65.03	-74.17
Unlevered Free Cash Flow	-178.84	-228.65	-277.27	-98.23	-64.85	-74.01
Change in Working Capital	-15.33	-34.98	-9.29	4.99	-32.11	-10.53

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