Botnia Gold 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	2016 - 2020
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	2016 - 2020
Net Income	55.5	22.34	-7.28	-7.59	-5.57	-4.75	Upgrade
Depreciation & Amortization	23.67	9.14	-	-	-	0.04	Upgrade
Other Operating Activities	-14.4	-28.73	0.14	0.18	0.18	0.17	Upgrade
Change in Accounts Receivable	-29.23	-29.23	-0.13	0.17	2.25	-2.78	Upgrade
Change in Other Net Operating Assets	32.19	32.19	1.25	3.09	-0.46	-	Upgrade
Operating Cash Flow	67.73	5.71	-6.01	-4.14	-3.61	-7.32	Upgrade
Capital Expenditures	-45.38	-45.38	-14.04	-1.89	-	-	Upgrade
Sale (Purchase) of Intangibles	1.09	1.09	-0.21	-2.05	-3.59	-3.43	Upgrade
Investment in Securities	-0.67	-0.67	-4.38	-	-	-	Upgrade
Other Investing Activities	-3.12	-	-	-	-	-	Upgrade
Investing Cash Flow	-48.08	-44.96	-18.63	-3.94	-3.59	-3.43	Upgrade
Long-Term Debt Issued	-	17.28	2.96	-	-	-	Upgrade
Total Debt Issued	17.28	17.28	2.96	-	-	-	Upgrade
Long-Term Debt Repaid	-	-4.96	-	-	-	-	Upgrade
Net Debt Issued (Repaid)	12.32	12.32	2.96	-	-	-	Upgrade
Issuance of Common Stock	-	-	-	68.68	9.82	2.67	Upgrade
Other Financing Activities	0.01	-	-	-8.68	-0.12	-0.03	Upgrade
Financing Cash Flow	12.33	12.32	2.96	60.01	9.7	2.64	Upgrade
Net Cash Flow	31.97	-26.94	-21.69	51.92	2.51	-8.12	Upgrade
Free Cash Flow	22.35	-39.67	-20.05	-6.03	-3.61	-7.32	Upgrade
Free Cash Flow Margin	12.12%	-69.92%	-9413.61%	-275.40%	-100.59%	-213.22%	Upgrade
Free Cash Flow Per Share	0.53	-0.96	-0.49	-0.21	-0.12	-0.27	Upgrade
Levered Free Cash Flow	6.17	-41.02	-18.59	-5.42	-5.28	-9.14	Upgrade
Unlevered Free Cash Flow	6.61	-40.75	-18.43	-5.31	-5.17	-9.03	Upgrade
Change in Working Capital	2.96	2.96	1.13	3.26	1.79	-2.78	Upgrade

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.