Holdflight AB (publ) (NGM:HOLDFL)

Holdflight AB Cash Flow Statement

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

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Sep 30, 2025	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
Net Income	8.2	-0.32	0.4	0.02	0	0.02
Depreciation & Amortization	-	0.01	-	-	0.27	0.38
Other Amortization	-	0.58	0.88	1.24	1.25	1.29
Change in Accounts Receivable	-10.44	-0.2	-0.17	0.02	-0.14	0.28
Change in Other Net Operating Assets	3.55	0.18	0.13	-0.16	0.08	-0.13
Operating Cash Flow	-7.37	0.25	1.24	1.12	1.47	1.84
Operating Cash Flow Growth	-	-79.74%	11.05%	-23.73%	-20.13%	-
Capital Expenditures	-	-0.21	-	-	-	-
Sale (Purchase) of Intangibles	-	-2.34	-0.3	-0.52	-0.73	-0.8
Investing Cash Flow	7.7	-2.54	-0.3	-0.52	-0.73	-0.8
Issuance of Common Stock	-	1.39	-	-	-	-
Other Financing Activities	-	-0.03	-	-	-	-
Financing Cash Flow	-	1.35	-	-	-	-
Net Cash Flow	0.33	-0.94	0.95	0.6	0.73	1.04
Free Cash Flow	-7.37	0.05	1.24	1.12	1.47	1.84
Free Cash Flow Growth	-	-96.25%	11.05%	-23.73%	-20.13%	-
Free Cash Flow Margin	-294.57%	0.55%	17.13%	15.48%	23.71%	26.20%
Free Cash Flow Per Share	-0.11	0.00	0.02	0.02	0.02	0.03
Levered Free Cash Flow	-4.74	-2.17	0.8	0.59	0.73	1.03
Unlevered Free Cash Flow	-4.74	-2.17	0.8	0.59	0.73	1.03
Change in Working Capital	-6.94	-0.02	-0.04	-0.14	-0.06	0.15

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.