G5 Entertainment AB Cash Flow Statement

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

Millions USD. 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	2.83	3.26	10.75	12.69	6.42	21.92
Depreciation & Amortization	0.27	0.28	0.45	0.77	0.78	1.9
Other Amortization	9.89	10.31	11.92	14.93	13.73	12.83
Asset Writedown & Restructuring Costs	-	-	0.2	-	6.96	-
Loss (Gain) From Sale of Investments	-	-	-	-2.02	0.65	1.24
Other Operating Activities	0.79	1.35	0.59	1.25	-0.4	0.4
Change in Accounts Receivable	1.94	2.84	2.19	0.33	-2.2	-0.89
Change in Other Net Operating Assets	0.36	-2.49	-0.5	-3.97	3.3	2.49
Operating Cash Flow	16.08	15.55	25.6	23.98	29.24	39.88
Operating Cash Flow Growth	-28.97%	-39.27%	6.76%	-17.98%	-26.70%	21.73%
Capital Expenditures	-0.23	-0.22	-0.12	-0.4	-0.81	-1.07
Sale (Purchase) of Intangibles	-10.26	-10.03	-9.38	-10.57	-16.04	-17.97
Investment in Securities	0.26	-0.39	-1.28	-0.29	-0.1	-4.01
Other Investing Activities	0	-	-	-	-	-
Investing Cash Flow	-10.22	-10.64	-10.78	-11.26	-16.95	-23.06
Long-Term Debt Repaid	-	-0.08	-0.12	-0.09	-0.14	-1.35
Net Debt Issued (Repaid)	-0.09	-0.08	-0.12	-0.09	-0.14	-1.35
Repurchase of Common Stock	-1.82	-1.43	-1.17	-5.37	-4.61	-13.94
Common Dividends Paid	-6.54	-6.75	-5.64	-6.41	-5.67	-5.98
Other Financing Activities	-0	-	-	-	-	-
Financing Cash Flow	-8.45	-8.26	-6.92	-11.88	-10.42	-21.27
Foreign Exchange Rate Adjustments	-4.9	-3.07	0.53	-0.36	0.77	0.2
Net Cash Flow	-7.5	-6.43	8.42	0.48	2.64	-4.25
Free Cash Flow	15.85	15.32	25.48	23.58	28.43	38.81
Free Cash Flow Growth	-29.57%	-39.86%	8.05%	-17.05%	-26.76%	19.49%
Free Cash Flow Margin	16.46%	15.00%	24.85%	17.97%	21.16%	26.67%
Free Cash Flow Per Share	2.05	1.98	3.26	2.93	3.38	4.51
Cash Income Tax Paid	0.6	0.33	0.75	1.76	1.37	0.8
Levered Free Cash Flow	4.25	2.8	10.93	7.43	7.68	5.18
Unlevered Free Cash Flow	4.4	2.95	10.95	7.45	7.7	5.27
Change in Working Capital	2.3	0.35	1.69	-3.63	1.09	1.59

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