Checkin.Com Group AB (publ) (STO:CHECK)

Checkin.Com Group AB Cash Flow Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	-129.69	-18.82	3.46	-7.52	-6.8
Depreciation & Amortization	146.48	31	22.96	12.38	4.03
Stock-Based Compensation	-	0.07	0.98	1.13	1.23
Other Operating Activities	-0.67	-1.2	-0.06	-1.18	-0.29
Change in Other Net Operating Assets	-4.37	2.7	-2.72	-1.91	2.65
Operating Cash Flow	11.76	13.75	24.63	2.9	0.81
Operating Cash Flow Growth	-14.45%	-44.17%	749.79%	257.78%	25.39%
Capital Expenditures	-	-0.03	-0.02	-0.32	-0.83
Cash Acquisitions	-	-	-	-19.95	-24.45
Sale (Purchase) of Intangibles	-20	-22.99	-25.85	-26.09	-18.54
Other Investing Activities	0.06	-	-	0.19	-
Investing Cash Flow	-19.94	-23.02	-25.87	-46.17	-43.82
Long-Term Debt Issued	-	-	-	-	19.51
Long-Term Debt Repaid	-5.38	-7.48	-7.57	-7.39	-1.25
Net Debt Issued (Repaid)	-5.38	-7.48	-7.57	-7.39	18.26
Issuance of Common Stock	-	6.02	-	3.52	111.18
Other Financing Activities	0.15	0.09	0.16	0.25	-
Financing Cash Flow	-5.22	-1.38	-7.41	-3.63	129.44
Foreign Exchange Rate Adjustments	-1.89	1.96	-1.12	2.73	-0.69
Miscellaneous Cash Flow Adjustments	-	-	-	-	0
Net Cash Flow	-15.29	-8.69	-9.77	-44.17	85.73
Free Cash Flow	11.76	13.72	24.61	2.58	-0.02
Free Cash Flow Growth	-14.27%	-44.25%	855.77%	-	-
Free Cash Flow Margin	13.09%	13.66%	20.04%	2.67%	-0.04%
Free Cash Flow Per Share	0.39	0.47	0.84	0.09	-0.00
Cash Interest Paid	0.45	0.99	1.45	1.26	0.27
Levered Free Cash Flow	38.49	-1.52	-2.52	-19.73	-13.97
Unlevered Free Cash Flow	38.81	-0.98	-1.81	-19.21	-13.88
Change in Working Capital	-4.37	2.7	-2.72	-1.91	2.65

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