ITAB Shop Concept 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	131	311	270	170	95
Depreciation & Amortization	504	233	232	251	252
Other Amortization	-	21	22	20	19
Loss (Gain) on Equity Investments	-	-	6	2	1
Other Operating Activities	212	72	-16	82	45
Change in Accounts Receivable	-35	-172	201	212	-394
Change in Inventory	22	-29	181	184	-421
Change in Other Net Operating Assets	-49	172	-95	-381	226
Operating Cash Flow	785	624	810	535	-165
Operating Cash Flow Growth	25.80%	-22.96%	51.40%	-	-
Capital Expenditures	-293	-73	-86	-83	-86
Sale of Property, Plant & Equipment	-	14	28	21	28
Cash Acquisitions	-1,473	-35	-6	-66	-48
Divestitures	-	67	15	-	8
Sale (Purchase) of Intangibles	-	-117	-58	-22	-5
Investing Cash Flow	-1,766	-144	-107	-150	-103
Long-Term Debt Issued	-	20	140	731	304
Long-Term Debt Repaid	-171	-195	-787	-578	-1,290
Net Debt Issued (Repaid)	-171	-175	-647	153	-986
Issuance of Common Stock	-	831	-	-	768
Repurchase of Common Stock	-	-45	-5	-	-
Common Dividends Paid	-	-161	-109	-	-
Other Financing Activities	704	-18	-49	-	-35
Financing Cash Flow	533	432	-810	153	-253
Foreign Exchange Rate Adjustments	-94	23	-71	10	37
Miscellaneous Cash Flow Adjustments	-	-	-	-1	-
Net Cash Flow	-542	935	-178	547	-484
Free Cash Flow	492	551	724	452	-251
Free Cash Flow Growth	-10.71%	-23.89%	60.18%	-	-
Free Cash Flow Margin	3.85%	8.37%	11.79%	6.58%	-4.12%
Free Cash Flow Per Share	1.92	2.42	3.30	2.06	-1.31
Cash Interest Paid	-	75	76	63	78
Cash Income Tax Paid	-	80	137	100	31
Levered Free Cash Flow	330	464.38	589.13	353.13	-253.38
Unlevered Free Cash Flow	492.5	500.63	627.88	383.75	-214.63
Change in Working Capital	-62	-29	287	15	-589

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