Drillcon AB Cash Flow Statement

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

Millions SEK. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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	0.04	20.01	20.99	3.64	-6.87
Depreciation & Amortization	33.08	29.76	29.64	32.85	29.77
Other Operating Activities	-	-	0.38	-2.58	-0
Change in Accounts Receivable	-4.94	0.5	34.87	-8.69	-34.58
Change in Inventory	-9.74	-4.6	-14.25	-13.28	-12.52
Change in Other Net Operating Assets	15.65	-2.53	1.83	-11.42	23.53
Operating Cash Flow	34.08	43.14	73.46	0.52	-0.67
Operating Cash Flow Growth	-21.01%	-41.27%	14109.28%	-	-
Capital Expenditures	-72.93	-44.63	-7.23	-24.23	-55.95
Sale of Property, Plant & Equipment	-	-	0.59	-	2.63
Investing Cash Flow	-72.93	-44.63	-6.65	-24.23	-53.32
Long-Term Debt Issued	44.27	26.18	-	40	61.4
Long-Term Debt Repaid	-17.67	-17.18	-27.61	-4.34	-13.92
Net Debt Issued (Repaid)	26.6	9	-27.61	35.66	47.49
Common Dividends Paid	-	-11.15	-	-	-31.22
Other Financing Activities	-	-	-0	-	-
Financing Cash Flow	26.6	-2.15	-27.61	35.66	16.27
Foreign Exchange Rate Adjustments	-1.8	-1.56	-2.34	-2.65	0.01
Net Cash Flow	-14.05	-5.19	36.86	9.3	-37.71
Free Cash Flow	-38.85	-1.48	66.23	-23.72	-56.61
Free Cash Flow Margin	-9.85%	-0.36%	14.01%	-5.73%	-15.13%
Free Cash Flow Per Share	-0.87	-0.03	1.49	-0.53	-1.27
Cash Interest Paid	11.93	8.42	11.64	6.36	3.59
Cash Income Tax Paid	0.16	5.11	6.65	1.13	-2.08
Levered Free Cash Flow	-42.31	-11.22	63.1	-25.4	-52.09
Unlevered Free Cash Flow	-34.85	-7.97	66.38	-23.05	-51.04
Change in Working Capital	0.96	-6.63	22.45	-33.39	-23.57

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.