Investment AB Spiltan 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	2016 - 2020
Period Ending	Jun '25 Jun 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	2016 - 2020
Net Income	967.94	-13.67	612.1	328.77	203.17	2,562	Upgrade
Depreciation & Amortization	0.23	0.23	0.49	0.18	0.02	0.04	Upgrade
Loss (Gain) From Sale of Assets	-408.43	-408.43	-73.04	-126.23	-393.75	-748.53	Upgrade
Asset Writedown & Restructuring Costs	7.96	7.96	75.37	-	-	-	Upgrade
Loss (Gain) From Sale of Investments	454.09	454.09	-592.74	-143.73	172.27	-1,770	Upgrade
Other Operating Activities	-936.38	49.76	119.9	-1.08	34.41	18.2	Upgrade
Change in Accounts Receivable	6.22	71.39	-10.22	8.08	-59.69	-16.38	Upgrade
Change in Other Net Operating Assets	-7.42	-60.57	93.43	-15.48	82.4	2.43	Upgrade
Operating Cash Flow	84.2	100.75	225.29	50.5	38.83	47.79	Upgrade
Operating Cash Flow Growth	-63.31%	-55.28%	346.15%	30.04%	-18.75%	-6.80%	Upgrade
Capital Expenditures	-	-	-6.75	-	-	-	Upgrade
Investment in Securities	345.82	222.35	-121.24	-158.18	-101.04	196.16	Upgrade
Other Investing Activities	-50.99	-109.12	-63.23	-61.64	-10.73	-14.54	Upgrade
Investing Cash Flow	294.83	113.23	-191.21	-219.82	-111.77	181.62	Upgrade
Repurchase of Common Stock	-273.93	-192.19	-	-	-	-37.37	Upgrade
Common Dividends Paid	-65.67	-31.06	-31.06	-31.06	-31.06	-	Upgrade
Other Financing Activities	0.67	0.67	1.26	1.2	1.65	1.07	Upgrade
Financing Cash Flow	-338.92	-222.58	-29.8	-29.86	-29.41	-36.3	Upgrade
Net Cash Flow	40.12	-8.6	4.29	-199.18	-102.35	193.11	Upgrade
Free Cash Flow	84.2	100.75	218.55	50.5	38.83	47.79	Upgrade
Free Cash Flow Growth	-63.04%	-53.90%	332.79%	30.04%	-18.75%	-6.80%	Upgrade
Free Cash Flow Margin	8.58%	758.90%	33.46%	16.25%	14.83%	1.84%	Upgrade
Free Cash Flow Per Share	2.77	3.25	7.04	1.63	1.25	1.53	Upgrade
Cash Interest Paid	5.23	5.7	6.08	0	0.01	0	Upgrade
Cash Income Tax Paid	-	5.29	0.02	6.58	12.45	-	Upgrade
Levered Free Cash Flow	634.83	57.65	396.28	72.8	190.34	1,604	Upgrade
Unlevered Free Cash Flow	637.27	60.38	400.08	72.8	190.35	1,604	Upgrade
Change in Working Capital	-1.2	10.81	83.21	-7.4	22.71	-13.95	Upgrade

Updated Jan 24, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.