Climeon AB (publ) (LON:0GHX)

Climeon AB Cash Flow Statement

Financials in millions SEK. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	-118.66	-103.79	-135.77	-125.89	-107.25	-139.81
Depreciation & Amortization	9.12	11.41	13.64	11.92	12.24	10.64
Other Amortization	20.05	20.05	11.55	15.8	12.27	8.19
Asset Writedown & Restructuring Costs	7.9	7.9	10.9	23.62	4.14	0.88
Other Operating Activities	11.94	-3.08	30.28	4.34	-41.71	0.38
Change in Accounts Receivable	20.23	4.29	-17.39	0.89	-0.61	-14.29
Change in Inventory	-7.71	-7.71	-0.86	6.54	-0.8	-1.89
Change in Accounts Payable	-19.57	-12.71	9.24	6.46	-9.43	7.26
Change in Other Net Operating Assets	13.75	0.29	-11.63	-14.4	4.76	21
Operating Cash Flow	-62.96	-83.37	-90.04	-70.71	-126.4	-107.64
Capital Expenditures	-0.28	-2.55	-1.89	-3.81	-11.38	-1.31
Sale of Property, Plant & Equipment	-	-	-	0.16	-	-
Sale (Purchase) of Intangibles	-22.65	-28.24	-22.95	-34.38	-32.36	-38.05
Investment in Securities	0.3	0.25	2.41	0.9	1.2	19.47
Investing Cash Flow	-22.63	-30.53	-22.44	-37.13	-42.54	-19.89
Long-Term Debt Issued	-	-	-	-	-	79.57
Long-Term Debt Repaid	-	-5.73	-41.49	-43.7	-13.35	-5.46
Net Debt Issued (Repaid)	-4.95	-5.73	-41.49	-43.7	-13.35	74.11
Issuance of Common Stock	74.93	68.41	91.16	138.8	35	244.86
Other Financing Activities	0	-	1.06	0.08	-	-
Financing Cash Flow	69.98	62.69	50.73	95.19	21.65	318.98
Foreign Exchange Rate Adjustments	-0	-0	-0.04	0.01	0.06	-0.1
Net Cash Flow	-15.6	-51.22	-61.79	-12.64	-147.23	191.36
Free Cash Flow	-63.24	-85.91	-91.94	-74.52	-137.78	-108.95
Free Cash Flow Margin	-141.89%	-164.83%	-577.17%	-326.23%	-238.83%	-136.16%
Free Cash Flow Per Share	-1.86	-3.29	-8.53	-6.92	-24.74	-21.50
Cash Interest Paid	7.47	7.47	6.68	15.42	5.74	-
Cash Income Tax Paid	-	-	0.07	0.08	-	-0.07
Levered Free Cash Flow	-57.5	-94.43	-78.79	-143.18	-57.23	-78.76
Unlevered Free Cash Flow	-54.8	-94.12	-77.84	-140.98	-54.05	-77.3
Change in Net Working Capital	-9.35	31.98	14.48	62.04	-56.55	-27.69

Updated Feb 6, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.