Careium AB (Publ) 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	32.5	58.4	37.9	-11.3	4.5
Depreciation & Amortization	69.6	48.2	62.4	65.8	47.2
Other Amortization	-	18.3	10.7	8.8	8.8
Asset Writedown & Restructuring Costs	-	-	5.5	-	0.5
Other Operating Activities	31.8	7.3	3.3	-51.9	-14.8
Change in Accounts Receivable	-17	-70.7	16.3	44.7	-109.3
Change in Inventory	-1	-6.2	13.4	-10.2	-4.9
Change in Other Net Operating Assets	27.5	37.6	-37.6	-67	48.2
Operating Cash Flow	143.4	92.9	111.9	-21.1	-19.8
Operating Cash Flow Growth	54.36%	-16.98%	-	-	-
Capital Expenditures	-60.2	-27.9	-27.5	-36.6	-17.8
Cash Acquisitions	-	-	-	-2.7	-112.6
Sale (Purchase) of Intangibles	-31.9	-28.1	-22.5	-29.4	-33.3
Investment in Securities	-10.1	-	-	-	-
Investing Cash Flow	-102.2	-56	-50	-68.7	-163.7
Short-Term Debt Issued	-	-	-	29.2	-
Long-Term Debt Issued	-	-	-	25	471.4
Total Debt Issued	-	-	-	54.2	471.4
Short-Term Debt Repaid	-	-	-29.2	-	-
Long-Term Debt Repaid	-13.7	-39.5	-40.5	-69.3	-180.4
Total Debt Repaid	-13.7	-39.5	-69.7	-69.3	-180.4
Net Debt Issued (Repaid)	-13.7	-39.5	-69.7	-15.1	291
Financing Cash Flow	-13.7	-39.5	-69.7	-15.1	291
Foreign Exchange Rate Adjustments	-4.4	3.1	-0.6	2.3	2.7
Miscellaneous Cash Flow Adjustments	-0.1	-	-	-	-
Net Cash Flow	23	0.5	-8.4	-102.6	110.2
Free Cash Flow	83.2	65	84.4	-57.7	-37.6
Free Cash Flow Growth	28.00%	-22.99%	-	-	-
Free Cash Flow Margin	9.74%	7.46%	10.23%	-7.96%	-6.40%
Free Cash Flow Per Share	3.42	2.67	3.47	-2.37	-1.56
Cash Interest Paid	-	13.4	15.9	8.6	2.3
Cash Income Tax Paid	18.8	6.3	2.2	4.4	5.3
Levered Free Cash Flow	0.69	29.49	81.86	-19.45	-50.04
Unlevered Free Cash Flow	12.31	37.8	91.86	-14.08	-48.73
Change in Working Capital	9.5	-39.3	-7.9	-32.5	-66

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