Akobo Minerals AB (publ) (OSL:AKOBO)

Akobo Minerals AB Cash Flow Statement

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

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	-165.32	-169.05	-54.26	-9.86	-10.97
Depreciation & Amortization	61.53	0.31	-	-	0.05
Other Operating Activities	-9.06	29.87	7.2	-0.71	1.27
Change in Accounts Receivable	0.03	0.44	-	0.06	-8.15
Change in Inventory	0.1	-0.22	-	-	-
Change in Accounts Payable	-0.77	-1.36	-	3.24	-
Change in Other Net Operating Assets	2.94	-1.32	-4.04	-	-0.93
Operating Cash Flow	-110.55	-141.34	-51.1	-7.26	-18.73
Capital Expenditures	-3.06	-22.78	-13.52	-22.45	-
Sale of Property, Plant & Equipment	-	14.67	-	-	0.15
Sale (Purchase) of Intangibles	-59.03	2.7	-55.42	-1.38	4.49
Other Investing Activities	-	-0.1	-	-	-
Investing Cash Flow	-62.09	-5.51	-68.94	-23.83	4.64
Short-Term Debt Issued	-	-	52.02	-	-
Long-Term Debt Issued	133.62	194.39	95.08	-	-
Total Debt Issued	133.62	194.39	147.1	-	-
Long-Term Debt Repaid	-61.18	-151.42	-	-	-2.81
Net Debt Issued (Repaid)	72.45	42.98	147.1	-	-2.81
Issuance of Common Stock	129.3	54.41	-	50.88	34.67
Other Financing Activities	-	-	-0.83	-6.61	-
Financing Cash Flow	201.75	97.39	146.27	44.27	31.85
Foreign Exchange Rate Adjustments	-8.58	-0.5	-3.3	0.89	-0.03
Net Cash Flow	20.53	-49.96	22.94	14.07	17.74
Free Cash Flow	-113.6	-164.12	-64.62	-29.72	-18.73
Free Cash Flow Margin	-655.14%	-	-	-	-
Free Cash Flow Per Share	-0.60	-3.09	-1.52	-0.70	-0.54
Cash Interest Paid	133.91	96.55	-	-	-
Cash Income Tax Paid	0.02	0.31	-	-	-
Levered Free Cash Flow	-81.15	-98.96	-103.87	-28.63	-3.21
Unlevered Free Cash Flow	-36.85	-78.42	-101.99	-28.3	-2.25
Change in Net Working Capital	-3.87	2.78	3.64	-2.14	0.77

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