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	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	-88.17	-170	-27.84	-12.96	-9.66	-6.62
Depreciation & Amortization	20.37	18.14	1.42	0.89	0.85	1.3
Other Operating Activities	51.73	102.39	5.08	0.09	-0.31	-9.25
Change in Accounts Receivable	-6.32	7.22	-14.49	0.56	-3.31	2.58
Change in Inventory	-0.93	0.39	0.27	-1.36	-0.51	0.14
Change in Other Net Operating Assets	27.15	0.75	32.19	2.38	-2.06	11.64
Operating Cash Flow	3.84	-41.12	-3.37	-10.4	-15.01	-0.21
Capital Expenditures	-32.65	-42.97	-32.46	-0.7	-1	-1.94
Cash Acquisitions	-	-148.58	-	-	-	-
Sale (Purchase) of Intangibles	-134.54	-96.55	-43.38	-36.63	-19	-
Other Investing Activities	-	-	0.11	-	-1.7	-1.33
Investing Cash Flow	-167.19	-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)	66.92	315.02	100.86	-3.43	-5.23	-8.49
Issuance of Common Stock	1.73	57.61	0.01	35.78	86.52	11.22
Other Financing Activities	-	-	-	-	-16.93	-
Financing Cash Flow	68.65	372.63	100.88	32.36	64.36	2.74
Foreign Exchange Rate Adjustments	6.91	3.24	-	-	-	-
Miscellaneous Cash Flow Adjustments	-	-	0	-	-	-
Net Cash Flow	-87.79	46.65	21.78	-15.37	27.66	-0.74
Free Cash Flow	-28.82	-84.09	-35.83	-11.1	-16.01	-2.14
Free Cash Flow Margin	-94.14%	-292.74%	-96.83%	-46.09%	-97.70%	-9.98%
Free Cash Flow Per Share	-2.05	-6.60	-4.12	-1.30	-2.41	-0.57
Cash Interest Paid	8.72	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	-252.73	-233.41	-78.44	-45.15	7.86	-44.89
Unlevered Free Cash Flow	-185.2	-175.62	-69.52	-44.91	8.13	-42.24
Change in Working Capital	19.91	8.35	17.97	1.58	-5.89	14.36

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.