Creturner Group AB Cash Flow Statement

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

Millions SEK. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	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	-40.38	-31.22	-32.92	-7.91	1.57	16.69
Depreciation & Amortization	23.11	21.09	27.2	22.47	18.94	7.89
Other Amortization	-	-	0.84	0.71	0.33	0.33
Other Operating Activities	8	8	0.36	1.83	-0	3.36
Change in Accounts Receivable	15.02	2.1	-2.25	1.44	-2.28	7.91
Change in Inventory	-	-	-	-	-	5.03
Change in Accounts Payable	2.46	2.13	-	-	-	-0.38
Change in Other Net Operating Assets	-7.36	1.35	-18.62	-20.06	21.54	7.87
Operating Cash Flow	0.86	3.45	-25.39	-1.51	40.09	48.71
Operating Cash Flow Growth	-	-	-	-	-17.69%	-
Capital Expenditures	-	-	-0.43	-0.39	-38.78	-97.12
Sale of Property, Plant & Equipment	0.57	0.57	25.99	-	-	-
Cash Acquisitions	-6	-6	-	-	-	-2.75
Sale (Purchase) of Intangibles	-1.81	-	-	-0.1	-2.59	-0.34
Investment in Securities	-	-	-	-	-3.16	-3.51
Other Investing Activities	0	0	-	-	-	-
Investing Cash Flow	-7.24	-5.43	25.56	-0.49	-44.52	-103.73
Issuance of Common Stock	2	2	-	3	-	85.3
Other Financing Activities	4.4	-	-0.62	-0.63	0.54	-
Financing Cash Flow	6.4	2	-0.62	2.37	0.54	85.3
Net Cash Flow	0.02	0.02	-0.44	0.37	-3.89	30.28
Free Cash Flow	0.86	3.45	-25.82	-1.9	1.31	-48.41
Free Cash Flow Margin	10.80%	21.87%	-101.30%	-12.86%	3.23%	-102.00%
Free Cash Flow Per Share	0.01	0.05	-0.45	-0.03	0.03	-
Cash Interest Paid	5.26	5.26	17.15	2.98	6.66	2.94
Cash Income Tax Paid	-	-	-	5.3	-2.06	0.45
Levered Free Cash Flow	31.37	5.57	-18.79	-3.98	-10.53	-63.17
Unlevered Free Cash Flow	34.32	8.43	-8.07	-2.12	-6.37	-61.86
Change in Working Capital	10.13	5.58	-20.87	-18.61	19.25	20.43