Generic Sweden AB (STO:GENI)

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	29.4	27.25	23.31	20.45	18.13	10.84
Depreciation & Amortization	0.87	0.89	0.7	0.98	1.31	1.27
Other Amortization	0.26	0.26	0.07	0.13	0.1	0.1
Other Operating Activities	0.04	0.6	-0.59	0.15	-0.2	0.07
Change in Accounts Receivable	-6.67	-3.96	-3.66	-2.37	-2.97	-3.73
Change in Inventory	-0.08	0.17	0.04	-0.13	-0.01	-0.27
Change in Accounts Payable	-4.59	1.06	-0.12	-0.57	3.1	2.57
Change in Other Net Operating Assets	1.38	-2.22	2.08	-1.79	0.43	2.26
Operating Cash Flow	20.61	24.06	21.84	16.85	19.89	13.11
Operating Cash Flow Growth	-37.60%	10.17%	29.64%	-15.29%	51.72%	52.19%
Capital Expenditures	-0.26	-0.26	-1.12	-0.93	-0.8	-0.35
Sale (Purchase) of Intangibles	-2.27	-1.95	-0.75	-2.1	-0.65	-0.74
Investment in Securities	-1	12	-12	-	-	-
Investing Cash Flow	-3.52	9.79	-13.87	-3.03	-1.45	-1.1
Common Dividends Paid	-18.44	-18.44	-15.37	-12.29	-9.83	-3.69
Financing Cash Flow	-18.44	-18.44	-15.37	-12.29	-9.83	-9.83
Net Cash Flow	-1.35	15.42	-7.4	1.53	8.6	2.18
Free Cash Flow	20.36	23.8	20.72	15.92	19.09	12.75
Free Cash Flow Growth	-36.04%	14.88%	30.13%	-16.59%	49.65%	51.81%
Free Cash Flow Margin	11.30%	13.42%	14.48%	12.44%	16.63%	15.60%
Free Cash Flow Per Share	1.66	1.94	1.69	1.29	1.55	1.03
Cash Interest Paid	0.02	0.02	0	0.05	0.03	-
Cash Income Tax Paid	7.62	6.5	6.66	5.18	4.92	2.9
Levered Free Cash Flow	10.98	15.41	14.53	9.57	14.52	9.78
Unlevered Free Cash Flow	10.99	15.42	14.53	9.6	14.54	9.8
Change in Net Working Capital	10.21	4.35	2.25	4.58	-0.32	-0.91

Updated Feb 13, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.