Momentum Group 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	187	178	170	137	116
Depreciation & Amortization	163	137	100	68	54
Other Operating Activities	-4	-4	10	-20	1
Change in Accounts Receivable	-	-4	26	-22	-59
Change in Inventory	-	8	-20	-35	-11
Change in Other Net Operating Assets	1	8	-26	7	68
Operating Cash Flow	347	323	260	135	169
Operating Cash Flow Growth	7.43%	24.23%	92.59%	-20.12%	-23.64%
Capital Expenditures	-18	-9	-12	-5	-5
Cash Acquisitions	-238	-105	-424	-100	-120
Sale (Purchase) of Intangibles	-	-1	-	-	-
Investment in Securities	-	-1	-	-	-
Investing Cash Flow	-256	-116	-436	-105	-125
Long-Term Debt Issued	38	5	304	56	104
Long-Term Debt Repaid	-	-179	-65	-51	-245
Total Debt Repaid	-	-179	-65	-51	-245
Net Debt Issued (Repaid)	38	-174	239	5	-141
Issuance of Common Stock	2	5	17	15	-
Repurchase of Common Stock	-	-	-	-87	-
Common Dividends Paid	-64	-54	-49	-	-
Other Financing Activities	-42	-4	-1	-16	22
Financing Cash Flow	-66	-227	206	-83	-119
Foreign Exchange Rate Adjustments	-1	-	-	-	-
Net Cash Flow	24	-20	30	-53	-75
Free Cash Flow	329	314	248	130	164
Free Cash Flow Growth	4.78%	26.61%	90.77%	-20.73%	-24.54%
Free Cash Flow Margin	10.62%	10.93%	10.79%	7.48%	11.00%
Free Cash Flow Per Share	6.66	6.36	5.03	2.61	3.25
Cash Income Tax Paid	-	73	40	59	31
Levered Free Cash Flow	254.13	295.5	124.88	74.13	116.5
Unlevered Free Cash Flow	272.88	315.5	136.75	78.5	120.88
Change in Working Capital	1	12	-20	-50	-2

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