STO:CLS.B 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	2015 - 2019
Period Ending	Mar '25 Mar 31, 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	2015 - 2019
Net Income	-50.45	-47.62	-79.79	-70.66	-63.62	-57.94	Upgrade
Depreciation & Amortization	2.67	2.67	0.34	0.39	0.68	0.69	Upgrade
Other Amortization	-	-	2.13	2.13	2.11	2.38	Upgrade
Other Operating Activities	2.63	-11.5	10.87	-13.39	-5.35	-0.53	Upgrade
Operating Cash Flow	-45.15	-56.46	-66.46	-81.53	-66.18	-55.41	Upgrade
Capital Expenditures	-2.87	-2.46	-2.14	-0.56	-0.15	-0.35	Upgrade
Sale (Purchase) of Intangibles	-5.1	-5.01	-3.35	-	-0.41	-	Upgrade
Investment in Securities	-	-	-	-0.29	0.03	0.04	Upgrade
Investing Cash Flow	-7.97	-7.47	-5.5	-0.89	-0.41	-0.51	Upgrade
Long-Term Debt Issued	-	12.5	15.75	5	15	15	Upgrade
Long-Term Debt Repaid	-	-12.5	-46.43	-0.2	-0.4	-15.4	Upgrade
Net Debt Issued (Repaid)	-	-	-30.68	4.8	14.6	-0.4	Upgrade
Issuance of Common Stock	65.34	71.1	107.37	57.04	71.28	62.43	Upgrade
Financing Cash Flow	65.34	71.1	76.69	61.84	85.88	62.03	Upgrade
Miscellaneous Cash Flow Adjustments	-	-	-0.27	-	-	-	Upgrade
Net Cash Flow	12.22	7.18	4.47	-20.58	19.29	6.11	Upgrade
Free Cash Flow	-48.02	-58.92	-68.6	-82.1	-66.32	-55.76	Upgrade
Free Cash Flow Margin	-238.44%	-313.67%	-829.18%	-1309.76%	-2954.16%	-4185.81%	Upgrade
Free Cash Flow Per Share	-3.27	-5.35	-20.42	-196.85	-230.61	-252.49	Upgrade
Cash Interest Paid	0.42	0.43	9.76	10.97	6.41	3.27	Upgrade
Cash Income Tax Paid	0.01	0.34	-0.69	0.3	-	-	Upgrade
Levered Free Cash Flow	-36.76	-44.49	-45.41	-48.79	-61.16	-35.07	Upgrade
Unlevered Free Cash Flow	-36.46	-44.22	-39.31	-41.93	-57.16	-33.03	Upgrade
Change in Net Working Capital	2.63	5.18	-4.64	1.73	21.51	3.27	Upgrade

Updated Feb 21, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.