STO:GOTL.A 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	-6.1	-87.3	375.89	404.6	276.89	115.02
Depreciation & Amortization	347.5	444.5	334.14	377.76	387.14	378.33
Loss (Gain) From Sale of Assets	-	-	-	-280.19	-525.46	0
Other Operating Activities	156.2	132.3	63.11	161.51	135.26	32.48
Change in Accounts Receivable	-156.8	-144.4	-133.75	12.16	8.68	30.2
Change in Inventory	-6.9	16.5	-47.97	3.91	-7.58	-8.29
Change in Other Net Operating Assets	74.2	68.3	232.59	-13.63	-5.42	105.6
Operating Cash Flow	408.1	429.9	824	666.12	269.51	653.34
Operating Cash Flow Growth	-44.30%	-47.83%	23.70%	147.16%	-58.75%	115.53%
Capital Expenditures	-491.2	-743.4	-611.66	-487.48	-279.63	-192.12
Sale of Property, Plant & Equipment	-	-	-	824.44	783.67	0.2
Divestitures	0.2	0.2	4.44	0.24	19.03	-
Sale (Purchase) of Intangibles	-53.1	-23.1	-216.99	-9.39	-	-
Investment in Securities	-135.2	-132	-137.62	-65.93	-20.46	-0.23
Investing Cash Flow	-679.3	-898.3	-961.83	261.89	502.61	-192.15
Long-Term Debt Issued	-	-	0.01	-	-	-
Long-Term Debt Repaid	-	-0.4	-	-183.64	-12	-93.76
Net Debt Issued (Repaid)	-0.4	-0.4	0.01	-183.64	-12	-93.76
Common Dividends Paid	-50.8	-50.8	-24.5	-20.5	-20.5	-20
Other Financing Activities	5.5	5.5	-	-	-4.32	-
Financing Cash Flow	-45.7	-45.7	-24.5	-204.14	-36.82	-113.76
Foreign Exchange Rate Adjustments	-56.8	-193.1	97.86	-41.61	7.85	15.34
Net Cash Flow	-373.7	-707.2	-64.47	682.26	743.16	362.77
Free Cash Flow	-83.1	-313.5	212.33	178.64	-10.11	461.22
Free Cash Flow Growth	-	-	18.86%	-	-	64.53%
Free Cash Flow Margin	-2.21%	-8.37%	8.10%	7.55%	-0.35%	19.74%
Free Cash Flow Per Share	-	-125.33	84.93	71.46	-4.05	184.49
Cash Income Tax Paid	116.3	116.3	3.44	0.33	-0.13	3.05
Levered Free Cash Flow	-336	-313.77	-175.44	115.7	33.99	300.2
Unlevered Free Cash Flow	-336	-313.77	-175.37	119.54	39.35	304.26
Change in Working Capital	-89.5	-59.6	50.87	2.44	-4.32	127.51

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