B3 Consulting Group AB Cash Flow Statement

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

Millions SEK. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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	10.9	83.3	60.5	103.3	45.29
Depreciation & Amortization	34.6	28.2	21.2	20.6	18.75
Loss (Gain) From Sale of Assets	-	0.3	0.4	-0.2	-2.35
Asset Writedown & Restructuring Costs	-	3	-	-	-
Loss (Gain) on Equity Investments	-	-	-	1.6	-
Other Operating Activities	7	-94.7	-2.9	27.9	15.63
Change in Accounts Receivable	51.7	25.3	13.2	-32.4	-41.73
Change in Other Net Operating Assets	-66.6	-60	-24.6	30.9	42.07
Operating Cash Flow	37.6	-14.6	67.8	151.7	77.66
Operating Cash Flow Growth	-	-	-55.31%	95.33%	12.26%
Capital Expenditures	-1	-4.5	-4.6	-0.5	-0.46
Cash Acquisitions	-35.8	-0.1	-	-	-
Divestitures	0.1	-	-	-	-
Sale (Purchase) of Intangibles	-1.4	-0.4	-0.3	-0.3	-1.71
Investment in Securities	-23.1	-20.9	-4.6	-3.7	-5.19
Other Investing Activities	0.3	7.4	7.4	-	-
Investing Cash Flow	-60.9	-18.5	-2.1	-4.5	-7.36
Long-Term Debt Issued	50	200	50	-	-
Long-Term Debt Repaid	-24.3	-83.7	-34.9	-34.8	-27.64
Net Debt Issued (Repaid)	25.7	116.3	15.1	-34.8	-27.64
Repurchase of Common Stock	-	-6.6	-18.3	-50	-
Common Dividends Paid	-	-31.9	-67.7	-30	-7.57
Other Financing Activities	-15.6	-16.1	-29.3	-3.2	-27.24
Financing Cash Flow	10.1	61.7	-100.2	-118	-62.46
Foreign Exchange Rate Adjustments	-1	0.2	-	-	-
Net Cash Flow	-14.2	28.8	-34.5	29.2	7.85
Free Cash Flow	36.6	-19.1	63.2	151.2	77.21
Free Cash Flow Growth	-	-	-58.20%	95.84%	12.03%
Free Cash Flow Margin	3.03%	-1.69%	5.54%	13.17%	8.38%
Free Cash Flow Per Share	4.02	-2.19	7.43	17.26	9.04
Cash Interest Paid	24	17.7	3.9	3.6	3.22
Cash Income Tax Paid	8.4	20.6	27.3	16.2	6.51
Levered Free Cash Flow	-11.6	22.55	54.98	114.99	65.35
Unlevered Free Cash Flow	3.46	33.61	57.41	116.8	67.36
Change in Working Capital	-14.9	-34.7	-11.4	-1.5	0.34

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