LON:0H22 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	-332.86	-429.38	-330.3	-42.5	-278.44
Depreciation & Amortization	19.87	19.3	16.76	14.72	14.61
Stock-Based Compensation	4.72	5.46	2.95	1.79	1.14
Other Operating Activities	10.88	16.57	-20.95	-8.46	-0.18
Change in Accounts Receivable	-	-12.37	2.35	-38.73	23.35
Change in Inventory	-	0.88	-0.34	5.34	-12.77
Change in Other Net Operating Assets	49.63	19.06	-12.16	26.62	6.44
Operating Cash Flow	-247.76	-380.47	-341.69	-41.23	-245.84
Capital Expenditures	-7.26	-10.03	-13.3	-12.38	-13.26
Investment in Securities	187.39	574.38	72.99	-616.47	-454.28
Investing Cash Flow	180.13	564.35	59.68	-628.85	-467.54
Long-Term Debt Repaid	-8.99	-8.46	-7.82	-6.36	-5.92
Net Debt Issued (Repaid)	-8.99	-8.46	-7.82	-6.36	-5.92
Issuance of Common Stock	-	-	30.96	279.85	900.79
Financing Cash Flow	-8.99	-8.46	23.14	273.49	894.87
Miscellaneous Cash Flow Adjustments	-2.04	-0.14	3.37	0.88	-
Net Cash Flow	-78.66	175.28	-255.5	-395.71	181.49
Free Cash Flow	-255.02	-390.5	-355	-53.6	-259.1
Free Cash Flow Margin	-112.59%	-873.88%	-496.77%	-16.44%	-1336.68%
Free Cash Flow Per Share	-3.88	-5.93	-5.40	-0.87	-4.78
Cash Interest Paid	-	0.56	0.64	0.65	0.52
Cash Income Tax Paid	0.18	0.11	0.09	-	-
Levered Free Cash Flow	-152.31	-272.84	-235.5	-34.03	-156.68
Unlevered Free Cash Flow	-152.31	-272.49	-235.1	-33.63	-156.36
Change in Working Capital	49.63	7.57	-10.15	-6.78	17.03

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.