Acast AB Cash Flow Statement

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

Millions SEK. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	-2.77	-112.41	78.22	-179.68	-286.38	-300.39
Depreciation & Amortization	37.43	35.85	32.33	29.11	28.13	22.17
Other Amortization	53.15	53.15	49.11	42.21	29.56	17.86
Stock-Based Compensation	34.83	34.83	25.18	28.63	48.14	33.37
Other Operating Activities	28.52	123.55	-116.77	11.72	-91.97	86.67
Change in Accounts Receivable	-175.69	-193.32	-86.46	1.3	-74.22	-44.21
Change in Accounts Payable	68.75	88.48	29.95	23.17	20.19	50.83
Change in Other Net Operating Assets	28.64	32.04	22.84	15.4	32.25	11.91
Operating Cash Flow	72.86	62.18	34.39	-28.14	-294.28	-121.81
Operating Cash Flow Growth	-7.55%	80.80%	-	-	-	-
Capital Expenditures	-11.02	-11.15	-11.22	-0.28	-0.06	-0.41
Cash Acquisitions	8.27	-36.12	-11.12	-	-209.55	-
Sale (Purchase) of Intangibles	-59.78	-55.09	-52.03	-52.88	-42.7	-34.31
Other Investing Activities	-21.81	-14.3	-1.5	-0.14	1.04	-0.59
Investing Cash Flow	-84.34	-116.66	-75.88	-53.3	-251.27	-35.31
Long-Term Debt Repaid	-	-27.49	-22.94	-25.02	-27.01	-121.6
Net Debt Issued (Repaid)	-29.68	-27.49	-22.94	-25.02	-27.01	-121.6
Issuance of Common Stock	0.01	0.01	-	-	-	1,249
Other Financing Activities	-	-	-	-	-	86.12
Financing Cash Flow	-29.67	-27.48	-22.94	-25.02	-27.01	1,214
Foreign Exchange Rate Adjustments	-9.36	-42.41	18.67	-1.84	75.57	19.61
Miscellaneous Cash Flow Adjustments	-	-	-	-0	-0	-
Net Cash Flow	-50.52	-124.37	-45.76	-108.29	-496.99	1,076
Free Cash Flow	61.84	51.03	23.17	-28.42	-294.34	-122.21
Free Cash Flow Growth	-8.65%	120.24%	-	-	-	-
Free Cash Flow Margin	2.35%	2.03%	1.19%	-1.74%	-21.17%	-11.92%
Free Cash Flow Per Share	0.34	0.28	0.12	-0.16	-1.64	-0.78
Cash Interest Paid	9.44	10.51	5.51	2.7	1.96	5.03
Cash Income Tax Paid	8.62	6.51	5.18	4.67	5.12	1.43
Levered Free Cash Flow	-43.98	20.44	-29.11	-60.33	-114.39	-100.89
Unlevered Free Cash Flow	-37.46	27.68	-25.66	-57.63	-112.35	-97.75
Change in Working Capital	-78.3	-72.8	-33.67	39.88	-21.78	18.52

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