KDventures AB Cash Flow Statement

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

Millions SEK. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	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	-214.06	-194.12	-9.16	-3.51	-87.42	160.7
Depreciation & Amortization	1	1	1	0.8	0.69	0.69
Other Adjustments	197.5	173.58	-21.06	-21.32	55.44	-189.31
Change in Receivables	-1.04	-2.67	-1.28	-0.1	0.42	-1.46
Changes in Accounts Payable	-4.03	-3.84	2.68	-0.9	-1.66	46.08
Operating Cash Flow	-23.72	-26.06	-27.83	-25.02	-32.53	16.7
Operating Cash Flow Growth	-	-	-	-	-	-
Purchases of Investments	-49.01	-55.67	-56.75	-98.59	-119.17	-102.76
Proceeds from Sale of Investments	34.51	64.21	41.5	60.34	-	56.43
Other Investing Activities	0.48	0.48	0.89	18.27	5.36	-3.12
Investing Cash Flow	-14.03	9.02	-14.37	-19.98	-113.81	-49.46
Long-Term Debt Repaid	-1.06	-1.06	-1.06	-0.8	-0.71	-0.71
Net Long-Term Debt Issued (Repaid)	-1.06	-1.06	-1.06	-0.8	-0.71	-0.71
Issuance of Common Stock	94.07	-	-	-	254.91	-
Net Common Stock Issued (Repurchased)	94.07	-	-	-	254.91	-
Other Financing Activities	-	-	-	-	-19.18	-
Financing Cash Flow	93	-1.06	-1.06	-0.8	235.02	-0.71
Net Cash Flow	55.25	-18.1	-43.26	-45.81	88.68	-33.47
Free Cash Flow	-23.72	-26.06	-27.83	-25.02	-32.53	16.7
Free Cash Flow Growth	-	-	-	-	-	-
FCF Margin	12.32%	15.19%	-115.66%	-95.90%	60.98%	8.72%
Free Cash Flow Per Share	-0.07	-0.10	-0.10	-0.09	-0.13	0.10
Levered Free Cash Flow	-217.9	-197.76	-5.49	4.49	-89.81	216.88
Unlevered Free Cash Flow	-217.1	-196.97	-5.48	-3.6	-88.39	207.47