Alligator Bioscience AB (publ) (STO:ATORX)

Alligator Bioscience AB Cash Flow Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	-51.35	-233.89	-248.59	-193.4	-141.74
Depreciation & Amortization	1.96	9.88	10.43	11.31	12.31
Other Amortization	-	0.02	0.06	0.13	0.13
Asset Writedown & Restructuring Costs	-12.2	38.83	-	0.32	-1.3
Stock-Based Compensation	-	0.06	0.07	0.1	0
Other Operating Activities	-70.95	2.07	1	-0.05	-
Change in Accounts Receivable	1.76	4.95	13.27	-5.86	-13.59
Change in Other Net Operating Assets	-25.2	-43.69	34.47	14.84	17.14
Operating Cash Flow	-155.99	-221.78	-189.29	-172.61	-127.03
Capital Expenditures	-1.46	-	-2.46	-0.44	-0.05
Sale of Property, Plant & Equipment	3.67	-	-	-	-
Investing Cash Flow	2.21	-	-2.46	-0.44	-0.05
Long-Term Debt Issued	17	193.79	-	-	-
Long-Term Debt Repaid	-125.66	-8.29	-9.75	-7.91	-6.97
Net Debt Issued (Repaid)	-108.66	185.51	-9.75	-7.91	-6.97
Issuance of Common Stock	307.43	49.44	195.54	0.38	342.67
Repurchase of Common Stock	-	-	-	-0.38	-
Other Financing Activities	-46.18	-14.33	-24.22	0.08	-33.9
Financing Cash Flow	152.59	220.62	161.56	-7.83	301.8
Foreign Exchange Rate Adjustments	-0.92	-0.65	-1	0.03	0.06
Net Cash Flow	-2.11	-1.81	-31.19	-180.84	174.78
Free Cash Flow	-157.45	-221.78	-191.74	-173.05	-127.08
Free Cash Flow Margin	-18765.91%	-384.21%	-323.61%	-480.67%	-953.54%
Free Cash Flow Per Share	-5.72	-302.04	-427.53	-784.49	-1417.17
Cash Interest Paid	16.49	4.04	0.48	0.65	0.24
Levered Free Cash Flow	-88.48	-173.85	-100.16	-98.69	-74.03
Unlevered Free Cash Flow	-60.81	-164.27	-99.86	-98.29	-73.89
Change in Working Capital	-23.44	-38.74	47.74	8.98	3.56

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