Kancera AB (publ) (STO:KAN)

Kancera 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	-44.53	-44.57	-64.89	-52.48	-45.69	-40.5
Depreciation & Amortization	-	-	-	0.36	0.32	1.7
Asset Writedown & Restructuring Costs	-	-	3	-	-	3
Other Operating Activities	-0.13	-	0.01	0.69	-0.39	-0.39
Change in Accounts Receivable	-0.6	-0.6	2.39	-0.12	-0.05	-2.19
Change in Other Net Operating Assets	-7.56	-13.37	3.81	3.99	1.67	-0.6
Operating Cash Flow	-52.82	-58.53	-55.67	-47.56	-44.13	-38.99
Long-Term Debt Issued	-	-	-	0.03	-	2.31
Total Debt Issued	-	-	-	0.03	-	2.31
Short-Term Debt Repaid	-	-	-	-	-	-14
Long-Term Debt Repaid	-	-	-	-0.6	-0.3	-
Total Debt Repaid	0.54	-	-	-0.6	-0.3	-14
Net Debt Issued (Repaid)	0.54	-	-	-0.57	-0.3	-11.69
Issuance of Common Stock	73.01	73.01	6.22	36.76	108.18	93.84
Other Financing Activities	-13.78	-13.81	-	-	-12.24	-
Financing Cash Flow	59.77	59.2	6.22	36.19	95.64	82.15
Net Cash Flow	6.95	0.67	-49.46	-11.37	51.51	43.16
Free Cash Flow	-52.82	-58.53	-55.67	-47.56	-44.13	-38.99
Free Cash Flow Margin	-	-	-	-	-	-43320.00%
Free Cash Flow Per Share	-0.44	-0.51	-0.70	-0.82	-0.79	-1.07
Cash Interest Paid	-	-	0.13	-	-	-
Cash Income Tax Paid	-	-	-	-0.73	0.39	0.39
Levered Free Cash Flow	22.25	-42.82	-34.76	-28.18	-27.35	-28.45
Unlevered Free Cash Flow	22.25	-42.82	-34.76	-28.11	-27.34	-27.77
Change in Net Working Capital	-50.92	13.97	-6.54	-4.46	-1.69	1.58

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