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	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2015 - 2019
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	2015 - 2019
Net Income	79.8	83.3	60.5	103.3	45.29	22.92	Upgrade
Depreciation & Amortization	32.7	28.2	21.2	20.6	18.75	27.5	Upgrade
Loss (Gain) From Sale of Assets	0.7	0.3	0.4	-0.2	-2.35	-0.95	Upgrade
Asset Writedown & Restructuring Costs	3	3	-	-	-	-	Upgrade
Loss (Gain) on Equity Investments	-	-	-	1.6	-	-	Upgrade
Other Operating Activities	-75.8	-94.7	-2.9	27.9	15.63	2.24	Upgrade
Change in Accounts Receivable	39.2	25.3	13.2	-32.4	-41.73	20.02	Upgrade
Change in Other Net Operating Assets	-68.3	-60	-24.6	30.9	42.07	-2.54	Upgrade
Operating Cash Flow	11.3	-14.6	67.8	151.7	77.66	69.18	Upgrade
Operating Cash Flow Growth	2.73%	-	-55.31%	95.33%	12.26%	25.30%	Upgrade
Capital Expenditures	-0.3	-4.5	-4.6	-0.5	-0.46	-0.26	Upgrade
Cash Acquisitions	-35.9	-0.1	-	-	-	2.42	Upgrade
Sale (Purchase) of Intangibles	-	-0.4	-0.3	-0.3	-1.71	-1.2	Upgrade
Investment in Securities	-39.2	-20.9	-4.6	-3.7	-5.19	-4.13	Upgrade
Other Investing Activities	3.5	7.4	7.4	-	-	-	Upgrade
Investing Cash Flow	-71.9	-18.5	-2.1	-4.5	-7.36	-3.17	Upgrade
Long-Term Debt Issued	-	200	50	-	-	27.75	Upgrade
Long-Term Debt Repaid	-	-83.7	-34.9	-34.8	-27.64	-58.26	Upgrade
Net Debt Issued (Repaid)	29.4	116.3	15.1	-34.8	-27.64	-30.51	Upgrade
Repurchase of Common Stock	-	-6.6	-18.3	-50	-	-	Upgrade
Common Dividends Paid	-31.9	-31.9	-67.7	-30	-7.57	-	Upgrade
Other Financing Activities	-11.7	-16.1	-29.3	-3.2	-27.24	-16.65	Upgrade
Financing Cash Flow	-14.2	61.7	-100.2	-118	-62.46	-47.17	Upgrade
Foreign Exchange Rate Adjustments	-0.2	0.2	-	-	-	-	Upgrade
Net Cash Flow	-75	28.8	-34.5	29.2	7.85	18.84	Upgrade
Free Cash Flow	11	-19.1	63.2	151.2	77.21	68.92	Upgrade
Free Cash Flow Growth	400.00%	-	-58.20%	95.84%	12.03%	29.20%	Upgrade
Free Cash Flow Margin	0.90%	-1.69%	5.54%	13.17%	8.38%	8.09%	Upgrade
Free Cash Flow Per Share	1.21	-2.19	7.43	17.26	9.04	8.68	Upgrade
Cash Interest Paid	23.6	17.7	3.9	3.6	3.22	5.07	Upgrade
Cash Income Tax Paid	10.3	20.6	27.3	16.2	6.51	11.24	Upgrade
Levered Free Cash Flow	-26.73	22.55	54.98	114.99	65.35	62.47	Upgrade
Unlevered Free Cash Flow	-11.85	33.61	57.41	116.8	67.36	65.64	Upgrade
Change in Working Capital	-29.1	-34.7	-11.4	-1.5	0.34	17.48	Upgrade

Updated Feb 18, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.