Hilbert Group AB Cash Flow Statement

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

Millions SEK. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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	-208.29	-36.71	-43.33	-34.08	-4.45
Depreciation & Amortization	25.65	7.75	7.89	6.46	1.91
Asset Writedown & Restructuring Costs	-	4.56	5.88	6.08	-
Other Operating Activities	95.58	-14.4	-0.59	-2.86	-1.38
Change in Accounts Receivable	-9.48	-2.01	-3.06	-0.86	-3.13
Change in Inventory	3.52	-	4.33	-	-
Change in Accounts Payable	11.44	4.16	0.2	2.92	3.33
Operating Cash Flow	-81.58	-36.65	-28.66	-22.34	-3.73
Capital Expenditures	-0.35	-0.12	-0.55	-1.64	-0.13
Cash Acquisitions	-	-	-	-	-26.09
Sale (Purchase) of Intangibles	-40.89	-9.19	-2.28	-4.42	-1.06
Investment in Securities	-12.03	-	-	-7.27	-4.29
Other Investing Activities	-0	3.26	-0.28	-	-19.66
Investing Cash Flow	-53.27	-6.05	-3.12	-13.33	-51.23
Short-Term Debt Issued	-	-	22.63	-	-
Long-Term Debt Issued	68.3	-	-	-	9.46
Total Debt Issued	68.3	-	22.63	-	9.46
Long-Term Debt Repaid	-0.84	-0.77	-1.42	-0.11	-
Net Debt Issued (Repaid)	67.46	-0.77	21.21	-0.11	9.46
Issuance of Common Stock	62.47	40.7	21.2	-	79.04
Other Financing Activities	0	-	0	-	-
Financing Cash Flow	129.93	39.93	42.41	-0.11	88.5
Foreign Exchange Rate Adjustments	-0.08	0.05	-0.04	0.47	-0.16
Miscellaneous Cash Flow Adjustments	-0	0	-	-	-0
Net Cash Flow	-4.99	-2.73	10.59	-35.31	33.38
Free Cash Flow	-81.92	-36.77	-29.22	-23.98	-3.86
Free Cash Flow Margin	-40.13%	-32.54%	-121.20%	-88.98%	-42.01%
Free Cash Flow Per Share	-1.04	-0.61	-0.56	-0.49	-0.22
Cash Income Tax Paid	-	-	0.09	-	-
Levered Free Cash Flow	-93.74	-30.21	-18.86	-39.32	1.9
Unlevered Free Cash Flow	-89.58	-28.47	-17.68	-39.24	1.9
Change in Working Capital	5.48	2.15	1.48	2.06	0.19

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