KABE Group AB (publ.) (STO:KABE.B)

KABE Group AB (publ.) Cash Flow Statement

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

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	194	230	227	212	67
Depreciation & Amortization	56	55	49	46	33
Other Operating Activities	-15	-19	-19	43	-6
Change in Accounts Receivable	-126	-119	-51	94	121
Change in Inventory	-68	-100	-339	-63	105
Change in Other Net Operating Assets	-130	-193	239	117	-55
Operating Cash Flow	-89	-146	106	449	265
Operating Cash Flow Growth	-	-	-76.39%	69.43%	258.11%
Capital Expenditures	-44	-25	-47	-32	-9
Sale of Property, Plant & Equipment	2	2	2	2	1
Cash Acquisitions	-	-	-5	-43	-
Sale (Purchase) of Intangibles	-	-	-	-1	-
Other Investing Activities	-6	-8	4	1	-1
Investing Cash Flow	-48	-31	-46	-73	-9
Long-Term Debt Repaid	-3	-17	-26	-9	-8
Total Debt Repaid	-3	-17	-26	-9	-8
Net Debt Issued (Repaid)	-3	-17	-26	-9	-8
Common Dividends Paid	-72	-72	-63	-27.5	-
Other Financing Activities	-1	-11	-	-	-
Financing Cash Flow	-76	-100	-89	-77	-8
Foreign Exchange Rate Adjustments	13	1	5	-	-1
Net Cash Flow	-200	-276	-24	299	247
Free Cash Flow	-133	-171	59	417	256
Free Cash Flow Growth	-	-	-85.85%	62.89%	365.45%
Free Cash Flow Margin	-3.50%	-4.19%	1.61%	12.77%	12.01%
Free Cash Flow Per Share	-14.78	-19.00	6.56	46.33	28.44
Cash Interest Paid	3	4	2	3	4
Cash Income Tax Paid	58	86	73	3	17
Levered Free Cash Flow	-128.88	-184.63	3.63	359.13	355.5
Unlevered Free Cash Flow	-127	-182.13	4.88	361	358
Change in Net Working Capital	269	394	164	-193	-274

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