Grangex AB (STO:GRANGX)

Grangex AB Cash Flow Statement

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	-134.9	-170	-27.84	-12.96	-9.66	-6.62
Depreciation & Amortization	23.45	18.14	1.42	0.89	0.85	1.3
Other Operating Activities	60.28	102.39	5.08	0.09	-0.31	-9.25
Change in Accounts Receivable	-0.82	7.22	-14.49	0.56	-3.31	2.58
Change in Inventory	-1.29	0.39	0.27	-1.36	-0.51	0.14
Change in Other Net Operating Assets	6.44	0.75	32.19	2.38	-2.06	11.64
Operating Cash Flow	-46.85	-41.12	-3.37	-10.4	-15.01	-0.21
Capital Expenditures	-38.63	-42.97	-32.46	-0.7	-1	-1.94
Cash Acquisitions	-148.58	-148.58	-	-	-	-
Sale (Purchase) of Intangibles	-99.06	-96.55	-43.38	-36.63	-19	-
Other Investing Activities	-	-	0.11	-	-1.7	-1.33
Investing Cash Flow	-286.27	-288.1	-75.73	-37.33	-21.7	-3.26
Long-Term Debt Issued	-	334.66	104.13	-	-	-
Long-Term Debt Repaid	-	-19.64	-3.26	-3.43	-5.23	-8.49
Net Debt Issued (Repaid)	315.2	315.02	100.86	-3.43	-5.23	-8.49
Issuance of Common Stock	-	57.61	0.01	35.78	86.52	11.22
Other Financing Activities	-	-	-	-	-16.93	-
Financing Cash Flow	315.2	372.63	100.88	32.36	64.36	2.74
Foreign Exchange Rate Adjustments	4.13	3.24	-	-	-	-
Miscellaneous Cash Flow Adjustments	-0	-	0	-	-	-
Net Cash Flow	-13.78	46.65	21.78	-15.37	27.66	-0.74
Free Cash Flow	-85.48	-84.09	-35.83	-11.1	-16.01	-2.14
Free Cash Flow Margin	-276.71%	-292.74%	-96.83%	-46.09%	-97.70%	-9.98%
Free Cash Flow Per Share	-6.07	-6.60	-4.12	-1.30	-2.41	-0.57
Cash Interest Paid	0.71	1.42	8.91	0.39	0.42	7.49
Cash Income Tax Paid	-	0.06	0.1	0.1	0.42	-
Levered Free Cash Flow	-236.99	-233.41	-78.44	-45.15	7.86	-44.89
Unlevered Free Cash Flow	-173.54	-175.62	-69.52	-44.91	8.13	-42.24
Change in Net Working Capital	8.41	5.35	-17.76	0.61	-34.02	42.22

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