TopRight Nordic AB (publ) (NGM:TOPR)

TopRight Nordic AB Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	-12.82	-12.31	-34.25	-49.31	-58.06	0.41
Depreciation & Amortization	5.61	5.63	20.49	10.49	6.74	4.94
Asset Writedown & Restructuring Costs	-	-	-	-	0.05	-
Other Operating Activities	-0.09	-0	-0.14	-0.62	24.86	0.03
Change in Accounts Receivable	-0.29	10.15	13.53	8.77	-28.86	-2.64
Change in Inventory	-0.04	2.74	1.02	0.32	7	-0.85
Change in Accounts Payable	0.75	-8.82	-23.54	7.94	36.97	1.95
Change in Other Net Operating Assets	12.31	4.07	17.11	4.94	35.97	-42.14
Operating Cash Flow	5.42	1.46	-5.78	-17.48	24.66	-38.3
Capital Expenditures	-	-	-0.35	-1.13	-20.92	-5.81
Sale (Purchase) of Intangibles	1.54	-1	-10.92	-1.22	-6.54	0.99
Investment in Securities	-	-	-0.06	3.13	-12.94	0.97
Other Investing Activities	-7.68	-	8.59	-	-	-
Investing Cash Flow	-6.15	-1	-2.75	0.77	-40.4	-3.85
Long-Term Debt Issued	-	-	10.27	-	0.99	-
Total Debt Issued	11.46	-	10.27	-	0.99	-
Short-Term Debt Repaid	-	-1	-	-	-3.93	-
Long-Term Debt Repaid	-	-	-	-1.95	-0.02	-8.53
Total Debt Repaid	0.3	-1	-	-1.95	-3.95	-8.53
Net Debt Issued (Repaid)	11.76	-1	10.27	-1.95	-2.96	-8.53
Issuance of Common Stock	-	-	-	18.88	17.96	51.57
Financing Cash Flow	11.76	-1	10.27	16.93	14.99	43.04
Net Cash Flow	-0.42	-0.54	1.75	0.22	-0.75	0.9
Free Cash Flow	5.42	1.46	-6.13	-18.61	3.74	-44.1
Free Cash Flow Margin	10.17%	2.37%	-6.29%	-6.73%	2.37%	-55.84%
Free Cash Flow Per Share	0.02	0.01	-0.04	-0.35	0.12	-1.64
Cash Interest Paid	4.47	3.84	5	-	-	-
Cash Income Tax Paid	-	-	-	0.47	-0.13	0.55
Levered Free Cash Flow	-13.26	-24.5	2.2	38.32	-3.23	-42.88
Unlevered Free Cash Flow	-9.65	-22.1	5.32	40.51	-2.09	-42.09
Change in Net Working Capital	12.32	21.4	-14.42	-57.45	-51.93	43.46

Updated Nov 29, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.