Cinclus Pharma Holding AB (publ) (STO:CINPHA)

Cinclus Pharma Holding AB Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	-177.05	-168.03	-215.12	-249.07	-76.27	-42.94
Depreciation & Amortization	1.85	1.34	1.25	1.11	0.08	0.01
Stock-Based Compensation	3.19	2.87	2.44	-	-	-
Other Operating Activities	-16.07	1.63	9.84	39.77	-8.34	3.65
Change in Accounts Receivable	-27.82	-27.51	5.64	-3.32	-2.95	-1.59
Change in Accounts Payable	9.99	2.48	-0.55	7.09	3.31	4.32
Change in Other Net Operating Assets	10.76	8.86	-12.7	12.35	8.81	-2.93
Operating Cash Flow	-103.29	-178.37	-209.19	-192.08	-75.35	-39.47
Capital Expenditures	-0.3	-	-	-	-0.13	-
Other Investing Activities	-	-	-	-	-	-0.07
Investing Cash Flow	-1.29	-	-	-	-0.13	-0.07
Short-Term Debt Issued	-	-	124.34	-	-	-
Total Debt Issued	-	-	124.34	-	-	-
Long-Term Debt Repaid	-	-1.38	-1.28	-1.05	-0.07	-
Net Debt Issued (Repaid)	-1.39	-1.38	123.06	-1.05	-0.07	-
Issuance of Common Stock	-	715	-	241.4	2.63	250
Other Financing Activities	-0.25	-58.42	-0.17	-14.2	2.4	-16.54
Financing Cash Flow	-1.64	655.2	122.89	226.15	4.95	233.46
Foreign Exchange Rate Adjustments	2.18	1.91	0.72	1.28	0.23	1.13
Miscellaneous Cash Flow Adjustments	0	-	-	-0	-	-
Net Cash Flow	-104.04	478.75	-85.57	35.34	-70.3	195.05
Free Cash Flow	-103.58	-178.37	-209.19	-192.08	-75.48	-39.47
Free Cash Flow Margin	-213.93%	-3894.48%	-3510.42%	-1817.01%	-	-
Free Cash Flow Per Share	-2.23	-4.81	-7.98	-8.34	-3.58	-159.37
Cash Interest Paid	0.36	0.35	0.45	0.33	0.32	-
Cash Income Tax Paid	14.72	7.44	6.78	0.06	-	-
Levered Free Cash Flow	-99.36	-122.47	-133.08	-107.89	-43.85	-23.04
Unlevered Free Cash Flow	-94.18	-117.01	-128.43	-107.84	-43.85	-23.04
Change in Working Capital	84.79	-16.17	-7.61	16.12	9.17	-0.2

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