Cinclus Pharma Holding 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	-239.07	-183.97	-168.03	-215.12	-249.07	-76.27
Depreciation & Amortization	2.81	2.38	1.34	1.25	1.11	0.08
Stock-Based Compensation	2.63	3.17	2.87	2.44	-	-
Other Operating Activities	1.17	-11.17	1.63	9.84	39.77	-8.34
Change in Accounts Receivable	0.35	-16.05	-27.51	5.64	-3.32	-2.95
Change in Accounts Payable	13.62	29.54	2.48	-0.55	7.09	3.31
Change in Unearned Revenue	88.37	90.11	-	-	-	-
Change in Other Net Operating Assets	1.63	11.34	8.86	-12.7	12.35	8.81
Operating Cash Flow	-128.5	-74.65	-178.37	-209.19	-192.08	-75.35
Capital Expenditures	-1.16	-1.13	-	-	-	-0.13
Investment in Securities	-0.3	-0.3	-	-	-	-
Investing Cash Flow	-1.45	-1.43	-	-	-	-0.13
Short-Term Debt Issued	-	-	-	124.34	-	-
Total Debt Issued	82.95	-	-	124.34	-	-
Long-Term Debt Repaid	-	-1.76	-1.38	-1.28	-1.05	-0.07
Net Debt Issued (Repaid)	81.53	-1.76	-1.38	123.06	-1.05	-0.07
Issuance of Common Stock	-	-	715	-	241.4	2.63
Other Financing Activities	-	-	-58.42	-0.17	-14.2	2.4
Financing Cash Flow	81.53	-1.76	655.2	122.89	226.15	4.95
Foreign Exchange Rate Adjustments	0.36	-1.63	1.91	0.72	1.28	0.23
Miscellaneous Cash Flow Adjustments	-	-	-	-	-0	-
Net Cash Flow	-48.05	-79.46	478.74	-85.57	35.34	-70.3
Free Cash Flow	-129.65	-75.78	-178.37	-209.19	-192.08	-75.48
Free Cash Flow Margin	-192.06%	-131.86%	-3894.48%	-3510.42%	-1817.01%	-
Free Cash Flow Per Share	-2.79	-1.63	-4.81	-7.98	-8.34	-3.58
Cash Interest Paid	0.45	0.45	0.35	0.45	0.33	0.32
Cash Income Tax Paid	7.28	7.28	7.44	6.78	0.06	-
Levered Free Cash Flow	-60.97	-47.25	-122.47	-133.08	-107.89	-43.85
Unlevered Free Cash Flow	-60.72	-47	-117.01	-128.43	-107.84	-43.85
Change in Working Capital	103.97	114.94	-16.17	-7.61	16.12	9.17

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