Formpipe Software 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	496.52	495.07	17.09	36.91	8.76	50.44
Depreciation & Amortization	19.66	20.99	22.62	15.02	14.64	12.08
Other Amortization	-	-	-	49.28	42.05	39.09
Asset Writedown & Restructuring Costs	-	-	-	-	-	14.62
Other Operating Activities	-531.43	-540.34	-37.06	17.74	-5.58	0.37
Change in Accounts Receivable	22.01	21.42	15.79	-20.99	-1.98	-12.18
Change in Inventory	-	-	-	-	-0.38	0.04
Change in Accounts Payable	3.59	7.89	18.77	2.53	11.46	4.62
Change in Other Net Operating Assets	37.81	39.87	31.83	16.74	11.74	-10.05
Operating Cash Flow	51.58	60.12	109.38	117.24	80.72	99.03
Operating Cash Flow Growth	-44.03%	-45.04%	-6.70%	45.24%	-18.49%	-13.89%
Capital Expenditures	-0.46	-0.1	-	-8.67	-5.31	-1.68
Cash Acquisitions	-	-	-	-	-30.25	-
Divestitures	803.37	803.37	-	-	-	-
Sale (Purchase) of Intangibles	-8.34	-9.58	-15.17	-57.63	-56.29	-57.07
Investment in Securities	-0.19	-0.09	-	0.97	-	-
Other Investing Activities	-19.01	-28.92	-47.55	-	-	-
Investing Cash Flow	775.36	764.69	-62.72	-65.33	-91.85	-58.75
Long-Term Debt Issued	-	-	1.3	-	40	-
Long-Term Debt Repaid	-	-13.51	-11.14	-18.38	-23.25	-51.22
Net Debt Issued (Repaid)	-11.05	-13.51	-9.84	-18.38	16.75	-51.22
Issuance of Common Stock	-	-	-	-	10.08	4.69
Common Dividends Paid	-27.13	-27.13	-27.12	-	-37.78	-35.29
Other Financing Activities	0.99	-0.91	-7.35	-	4.65	-2.81
Financing Cash Flow	-45.42	-41.55	-44.31	-18.38	-6.29	-84.63
Foreign Exchange Rate Adjustments	-0.48	-8.41	4.43	1.43	4.15	3.82
Miscellaneous Cash Flow Adjustments	-	-	-	-	-	0
Net Cash Flow	781.04	774.84	6.78	34.96	-13.28	-40.53
Free Cash Flow	51.12	60.02	109.38	108.57	75.41	97.35
Free Cash Flow Growth	-44.87%	-45.13%	0.75%	43.98%	-22.54%	-13.37%
Free Cash Flow Margin	21.02%	24.67%	49.13%	20.67%	15.54%	20.57%
Free Cash Flow Per Share	0.94	1.11	2.02	2.00	1.39	1.81
Cash Interest Paid	2.63	2.63	2.56	2.74	2.33	1.92
Cash Income Tax Paid	2.06	2.06	0.18	-3.34	17.82	7.68
Levered Free Cash Flow	-2.21	-4.61	27.3	33.97	16.72	29.35
Unlevered Free Cash Flow	-2.08	-4.61	27.3	35.42	17.79	30.22
Change in Working Capital	63.41	69.18	66.38	-1.71	20.84	-17.57

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