NGM:SENS Cash Flow Statement

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

Millions SEK. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	-30.86	-17.67	-14.39	-26.28	-39.99	-28.55
Depreciation & Amortization	7.48	7.48	9.97	12.61	9.85	2.23
Other Amortization	0.48	0.48	-	0.11	0.05	0.06
Asset Writedown & Restructuring Costs	-	-	-	-	4.81	-
Loss (Gain) on Equity Investments	-11.42	-	-	-	-	-
Stock-Based Compensation	0.06	0.06	-	-	-	-
Other Operating Activities	-0.8	-12.46	-4.45	-0.62	-	7.26
Change in Accounts Receivable	1.8	-8.02	0.84	3.46	10.91	-7.23
Change in Inventory	-37.26	-15.8	-	-	1.59	0.08
Change in Other Net Operating Assets	52.21	30.27	4.07	-10.53	-51.46	9.61
Operating Cash Flow	-18.31	-15.65	-3.96	-21.25	-64.23	-16.55
Capital Expenditures	-	-	-0.21	-	-0.42	-0.04
Sale of Property, Plant & Equipment	-	-	0.04	0.61	3.87	1.78
Divestitures	11.22	11.22	4.45	-	-	-
Sale (Purchase) of Intangibles	0.03	0.03	-	-	-77.05	-1.57
Investment in Securities	-0.62	-0.62	-	0.02	-	-
Other Investing Activities	-	-	-	-	0.23	4.04
Investing Cash Flow	10.63	10.63	4.28	0.63	-73.37	4.2
Long-Term Debt Issued	-	-	1.54	17.23	11.41	3.8
Total Debt Issued	-	-	1.54	17.23	11.41	3.8
Short-Term Debt Repaid	-	-	-	-	-1.3	-0.9
Long-Term Debt Repaid	-	-3.82	-	-3.52	-	-1.06
Total Debt Repaid	-3.21	-3.82	-	-3.52	-1.3	-1.96
Net Debt Issued (Repaid)	-3.21	-3.82	1.54	13.71	10.11	1.84
Issuance of Common Stock	-	-	-	3.47	137.97	12.09
Repurchase of Common Stock	-	-	-0.02	-	-	-
Other Financing Activities	-1.57	-	-	0.2	-0.53	-3
Financing Cash Flow	-4.78	-3.82	1.53	17.39	147.55	10.93
Net Cash Flow	-12.46	-8.85	1.84	-3.24	9.95	-1.42
Free Cash Flow	-18.31	-15.65	-4.18	-21.25	-64.66	-16.6
Free Cash Flow Margin	-615.36%	-77.68%	-34.88%	-137.50%	-200.54%	-18.98%
Free Cash Flow Per Share	-	-0.07	-0.02	-0.09	-0.29	-1.10
Cash Interest Paid	12.33	12.33	6.17	1.71	2.31	4.73
Cash Income Tax Paid	-	-	-	-	-	0.37
Levered Free Cash Flow	4.46	-4.16	3.38	-11.99	-133.44	-23.7
Unlevered Free Cash Flow	12.88	3.55	7.23	-10.92	-132	-20.75
Change in Working Capital	16.75	6.46	4.91	-7.07	-38.96	2.45

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