Boho 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 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	-28.16	-32.88	-44.52	6.63	-41.92	-54.5
Depreciation & Amortization	10.56	10.82	10.67	10.94	10.91	12.45
Loss (Gain) From Sale of Assets	1.08	0.51	-0.6	-67.22	-	1.74
Asset Writedown & Restructuring Costs	1.23	-	-1.29	-	-0.3	-0.23
Loss (Gain) From Sale of Investments	-	-	7.98	-0.44	-2.31	-
Other Operating Activities	-2.59	-2.36	2.16	-12.5	-3.1	69.55
Change in Accounts Receivable	-1.58	0.66	27.23	48.14	-25.8	11.18
Change in Inventory	13.36	17.86	54.7	22.24	21.01	31.64
Operating Cash Flow	-6.09	-5.4	56.33	7.79	-41.51	71.84
Operating Cash Flow Growth	-	-	623.24%	-	-	-
Capital Expenditures	-11.19	-13.52	-30.87	-23.25	-21.8	-5.27
Sale of Property, Plant & Equipment	-	-	-	86.61	73.51	-
Investment in Securities	-	-	-6.93	-6.45	-	-
Other Investing Activities	-	-	-	-	-73.51	-
Investing Cash Flow	-11.19	-13.52	-37.81	56.91	-21.8	-5.27
Long-Term Debt Issued	-	12.89	-	-	189.67	-
Total Debt Issued	212.2	12.89	-	-	189.67	-
Long-Term Debt Repaid	-	-8.61	-16.63	-44.71	-230.67	-46.12
Net Debt Issued (Repaid)	13.42	4.28	-16.63	-44.71	-40.99	-46.12
Issuance of Common Stock	-	-	-	-	10.81	11.12
Preferred Dividends Paid	-6.5	-6.5	-6.5	-1.63	-	-
Dividends Paid	-6.5	-6.5	-6.5	-1.63	-	-
Other Financing Activities	-5.95	-	-	-	-10.53	-
Financing Cash Flow	0.97	-2.22	-23.13	-46.33	-40.72	-35
Foreign Exchange Rate Adjustments	0.02	-1.73	1.09	-0.11	2.1	0.21
Miscellaneous Cash Flow Adjustments	-	-	-	-0	72.1	-
Net Cash Flow	-16.29	-22.86	-3.52	18.26	-29.83	31.78
Free Cash Flow	-17.28	-18.91	25.46	-15.46	-63.31	66.56
Free Cash Flow Margin	-16.51%	-16.89%	15.50%	-4.69%	-31.13%	42.54%
Free Cash Flow Per Share	-0.30	-0.33	0.44	-0.27	-1.12	1.26
Cash Interest Paid	19.58	19.58	25.6	24.95	23.55	9.04
Cash Income Tax Paid	-	-	4.45	24.66	3.67	-
Levered Free Cash Flow	-35.43	-21.48	65.15	33.48	-40.13	21.86
Unlevered Free Cash Flow	-24.76	-9.66	78.87	47.82	-25.41	38.83
Change in Working Capital	11.78	18.51	81.93	70.38	-4.79	42.82

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