BioInvent International AB (publ) (STO:BINV)

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	-468.06	-429.38	-330.3	-42.5	-278.44	-76.33
Depreciation & Amortization	19.73	19.3	16.76	14.72	14.61	12
Stock-Based Compensation	5.17	5.46	2.95	1.79	1.14	-0.04
Other Operating Activities	23.13	16.57	-20.95	-8.46	-0.18	0.55
Change in Accounts Receivable	-12.37	-12.37	2.35	-38.73	23.35	-5.94
Change in Inventory	0.88	0.88	-0.34	5.34	-12.77	1.3
Change in Other Net Operating Assets	-3.04	19.06	-12.16	26.62	6.44	5.84
Operating Cash Flow	-434.57	-380.47	-341.69	-41.23	-245.84	-62.62
Capital Expenditures	-10.52	-10.03	-13.3	-12.38	-13.26	-6.7
Investment in Securities	460.49	574.38	72.99	-616.47	-454.28	-
Investing Cash Flow	449.97	564.35	59.68	-628.85	-467.54	-6.7
Long-Term Debt Repaid	-	-8.46	-7.82	-6.36	-5.92	-5.82
Net Debt Issued (Repaid)	-8.62	-8.46	-7.82	-6.36	-5.92	-5.82
Issuance of Common Stock	-	-	30.96	279.85	900.79	650.44
Financing Cash Flow	-8.62	-8.46	23.14	273.49	894.87	644.62
Miscellaneous Cash Flow Adjustments	-0.65	-0.14	3.37	0.88	-	-
Net Cash Flow	6.13	175.28	-255.5	-395.71	181.49	575.3
Free Cash Flow	-445.08	-390.5	-355	-53.6	-259.1	-69.32
Free Cash Flow Margin	-732.00%	-873.88%	-496.77%	-16.44%	-1336.68%	-47.04%
Free Cash Flow Per Share	-6.77	-5.93	-5.40	-0.87	-4.78	-2.41
Cash Interest Paid	0.56	0.56	0.64	0.65	0.52	0.34
Cash Income Tax Paid	0.13	0.11	0.09	-	-	-
Levered Free Cash Flow	-315.79	-272.84	-235.5	-34.03	-156.68	-40.05
Unlevered Free Cash Flow	-315.45	-272.49	-235.1	-33.63	-156.36	-39.84
Change in Net Working Capital	14.62	-7.31	9.91	6.22	-15	-1.75

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