DevPort 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	-5.75	-5.75	26.48	35.41	35.88	19.72
Depreciation & Amortization	8	8	6.79	5.72	5.91	6.54
Asset Writedown & Restructuring Costs	-	-	-	-	1.45	4.8
Other Operating Activities	-18.12	-14.41	-5.64	1.87	3.26	-2.98
Change in Accounts Receivable	37.14	37.14	23.96	7.42	-30.88	-71.66
Change in Other Net Operating Assets	-15.61	-14.62	-18.83	-5.6	21.26	36.87
Operating Cash Flow	5.65	10.36	32.75	44.83	36.87	-6.72
Operating Cash Flow Growth	-87.57%	-68.38%	-26.95%	21.59%	-	-
Capital Expenditures	-0.14	-0.07	-1.74	-0.07	-0.53	-0.31
Cash Acquisitions	-1.28	-1.28	-5.28	-	-	-0.5
Investment in Securities	-	-	0.29	-0.04	-	-
Other Investing Activities	0	0	-	-	-0.49	-
Investing Cash Flow	-1.41	-1.35	-6.74	-0.1	-1.02	-0.81
Long-Term Debt Repaid	-	-7.24	-6.91	-7.35	-11.33	-28.67
Total Debt Repaid	-7.71	-7.24	-6.91	-7.35	-11.33	-28.67
Net Debt Issued (Repaid)	-7.71	-7.24	-6.91	-7.35	-11.33	-28.67
Common Dividends Paid	-15.12	-15.12	-15.12	-12.6	-7.56	-
Other Financing Activities	-	-	-1.17	-	0.11	0.39
Financing Cash Flow	-22.83	-22.35	-23.2	-19.94	-18.78	-28.28
Net Cash Flow	-18.6	-13.34	2.81	24.79	17.07	-35.81
Free Cash Flow	5.51	10.28	31.01	44.77	36.34	-7.03
Free Cash Flow Growth	-87.39%	-66.83%	-30.73%	23.18%	-	-
Free Cash Flow Margin	1.42%	2.45%	5.87%	8.13%	6.89%	-1.71%
Free Cash Flow Per Share	0.55	1.02	3.08	4.44	3.61	-0.70
Cash Interest Paid	1.49	1.49	1.57	1.23	0.8	0.93
Cash Income Tax Paid	13.39	13.39	13.22	8.43	5.54	2.7
Levered Free Cash Flow	8.43	12.3	24.32	35.02	27.32	-13.06
Unlevered Free Cash Flow	9.4	13.32	25.42	35.79	27.86	-12.39
Change in Working Capital	21.52	22.52	5.13	1.82	-9.62	-34.79

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