STO:COMPDM Cash Flow Statement

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

Millions SEK. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	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
Net Income	-6.58	-20.7	-26.74	-23.31	-8.42
Depreciation & Amortization	5.8	4.19	4.61	3.39	1.22
Other Amortization	9.17	5.86	4.68	3.87	2.79
Other Operating Activities	5.31	1.23	-0.74	-0.66	1.06
Change in Accounts Receivable	-2.23	14.85	-1.04	-0.15	15.44
Change in Other Net Operating Assets	2.8	-5.62	-8.66	3.43	-4.97
Operating Cash Flow	14.26	-0.2	-27.89	-13.44	7.13
Capital Expenditures	-	-0.04	-0.4	-0.7	-1.49
Cash Acquisitions	1.69	-	-	-7.99	-
Sale (Purchase) of Intangibles	-18.46	-7.51	-10.69	-5.35	-3.23
Investment in Securities	0.89	-0.11	-0.08	-0.3	-0.19
Investing Cash Flow	-15.88	-7.65	-11.17	-14.34	-4.9
Long-Term Debt Issued	-	-	-	2	2.19
Long-Term Debt Repaid	-0.72	-0.53	-2.14	-7.95	-2.31
Net Debt Issued (Repaid)	-0.72	-0.53	-2.14	-5.95	-0.13
Issuance of Common Stock	0.07	-	-	98.19	4.66
Other Financing Activities	-	-	-	-9.49	-3.46
Financing Cash Flow	-0.65	-0.53	-2.14	82.75	1.07
Net Cash Flow	-2.27	-8.38	-41.2	54.97	3.3
Free Cash Flow	14.26	-0.24	-28.29	-14.13	5.64
Free Cash Flow Margin	33.22%	-0.70%	-40.86%	-26.15%	13.37%
Free Cash Flow Per Share	2.38	-0.05	-5.48	-3.97	3.00
Cash Income Tax Paid	-0.36	1.07	-0.31	-0.65	-0.1
Levered Free Cash Flow	-0.73	-0.36	-28.54	-8.27	-8.22
Unlevered Free Cash Flow	-0.66	-0.33	-28.46	-8.1	-8.01
Change in Working Capital	0.57	9.22	-9.7	3.28	10.48

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