Trainimal AB (publ) (NGM:TRML)

Trainimal AB Cash Flow Statement

Financials in millions SEK. Fiscal year is May - April.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Oct 31, 2025	Apr 30, 2025	Apr 30, 2024	Apr 30, 2023	Apr 30, 2022	Apr 30, 2021
Net Income	0.56	-0.25	-1.06	-4.77	-9.48	-0.01
Depreciation & Amortization	2.53	2.43	1.93	1.61	0.34	0.41
Other Amortization	-	-	-	-	0.95	0.21
Loss (Gain) From Sale of Assets	-	-	-	0.12	-0.19	-
Other Operating Activities	-0	-0	0	-0.04	0.03	-0.3
Change in Accounts Receivable	-0.72	-0.79	0.42	0.46	0.68	-1.14
Change in Inventory	-0.21	0.27	-0.11	0.14	-0.82	0.07
Change in Other Net Operating Assets	0.13	-0.56	-0.73	0.66	-1.95	1.65
Operating Cash Flow	2.29	1.1	0.46	-1.82	-10.44	0.89
Operating Cash Flow Growth	135.53%	139.74%	-	-	-	-
Capital Expenditures	-	-	-	-	-0.04	-7.08
Sale of Property, Plant & Equipment	0.86	0.86	-	-	9.35	-
Sale (Purchase) of Intangibles	-1.73	-2.03	-2.91	-2.36	-5.3	-2.3
Investment in Securities	-	-	-	-	-	-0.72
Investing Cash Flow	-0.87	-1.18	-2.91	-2.36	4.01	-10.09
Long-Term Debt Issued	-	-	-	-	-	3.99
Long-Term Debt Repaid	-	-	-	-	-3.88	-0.29
Net Debt Issued (Repaid)	-0.5	-	-	-	-3.88	3.7
Issuance of Common Stock	-	-	-	-	-	15.5
Other Financing Activities	-	-	-	0.39	-	-1.82
Financing Cash Flow	-0.5	-	-	0.39	-3.88	17.38
Miscellaneous Cash Flow Adjustments	-	-	0	-	-	-
Net Cash Flow	0.92	-0.08	-2.45	-3.78	-10.32	8.18
Free Cash Flow	2.29	1.1	0.46	-1.82	-10.48	-6.19
Free Cash Flow Growth	135.53%	139.74%	-	-	-	-
Free Cash Flow Margin	17.26%	8.58%	3.31%	-11.81%	-39.76%	-23.96%
Free Cash Flow Per Share	0.97	0.47	0.20	-0.77	-4.46	-3.23
Cash Income Tax Paid	0	0	-	0.05	0.21	0.05
Levered Free Cash Flow	-1.2	-2.3	-2.12	-2.31	-11.82	-8.69
Unlevered Free Cash Flow	-1.1	-2.25	-2.12	-2.31	-11.76	-8.64
Change in Working Capital	-0.8	-1.08	-0.41	1.26	-2.09	0.58

Updated Oct 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.