I-Tech AB Cash Flow Statement

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

Millions SEK. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2015 - 2019
Period Ending	Mar '25 Mar 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	2015 - 2019
Net Income	44.7	39.01	20.2	10.62	-2.65	-4.81	Upgrade
Depreciation & Amortization	5.02	5.09	4.85	4.62	4.79	4.85	Upgrade
Other Amortization	3.13	3.13	3.13	3.13	3.13	3.13	Upgrade
Loss (Gain) From Sale of Assets	-	-	-	0.27	-	-	Upgrade
Asset Writedown & Restructuring Costs	-	-	-	-	-	0.79	Upgrade
Other Operating Activities	11.73	10.27	5.25	2.78	-0.72	-1.1	Upgrade
Change in Accounts Receivable	-12.21	-13.92	2.42	-8.62	-2.62	3.27	Upgrade
Change in Inventory	-3.85	-5.59	-1.87	0.93	0.94	-3.01	Upgrade
Change in Accounts Payable	-1.71	-1.71	6.35	2.03	-0.05	-4.38	Upgrade
Change in Other Net Operating Assets	-0.12	-1.12	-5.2	4.36	-4.52	6.65	Upgrade
Operating Cash Flow	46.69	35.17	35.14	20.13	-1.7	5.39	Upgrade
Operating Cash Flow Growth	21.14%	0.08%	74.62%	-	-	-	Upgrade
Capital Expenditures	-0.41	-0.41	-2.38	-0.82	-0.52	-0.11	Upgrade
Sale (Purchase) of Intangibles	-	-	-	-	-0.41	-0.51	Upgrade
Other Investing Activities	-	-	-	-	-	0.06	Upgrade
Investing Cash Flow	-0.41	-0.41	-2.38	-0.82	-0.93	-0.56	Upgrade
Short-Term Debt Repaid	-	-	-2.25	-	-	-	Upgrade
Long-Term Debt Repaid	-	-	-	-2.04	-4.33	-2.79	Upgrade
Total Debt Repaid	-	-	-2.25	-2.04	-4.33	-2.79	Upgrade
Net Debt Issued (Repaid)	-	-	-2.25	-2.04	-4.33	-2.79	Upgrade
Common Dividends Paid	-17.86	-17.86	-	-	-	-	Upgrade
Other Financing Activities	-	-	-	0.48	0.98	-	Upgrade
Financing Cash Flow	-17.86	-17.86	-2.25	-1.56	-3.35	-2.79	Upgrade
Net Cash Flow	28.42	16.9	30.51	17.75	-5.97	2.04	Upgrade
Free Cash Flow	46.29	34.77	32.76	19.3	-2.22	5.28	Upgrade
Free Cash Flow Growth	27.27%	6.12%	69.72%	-	-	-	Upgrade
Free Cash Flow Margin	23.37%	19.37%	27.11%	23.08%	-4.20%	10.00%	Upgrade
Free Cash Flow Per Share	3.89	2.92	2.75	1.62	-0.19	0.44	Upgrade
Cash Interest Paid	0.68	0.04	1.05	0.01	0.14	0.3	Upgrade
Cash Income Tax Paid	-	-0.03	0.04	0.1	0.04	-0.14	Upgrade
Levered Free Cash Flow	26.1	15.11	11.39	11.83	-2.5	6.06	Upgrade
Unlevered Free Cash Flow	26.53	15.13	11.39	11.84	-2.42	6.25	Upgrade
Change in Net Working Capital	13.37	19.69	7.83	1.4	6.3	-2.66	Upgrade

Updated Feb 6, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.