Litium 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	Jun '26 Jun 30, 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	-1.83	-2.87	0.71	-3.43	-12.45	-12.85
Other Adjustments	22.32	19.55	16.81	14.87	12.65	10.3
Change in Receivables	-1.5	-2.95	-1.02	1.05	-1.19	-0.19
Changes in Other Operating Activities	0.74	4.91	-0.72	-2.77	0.41	-1.61
Operating Cash Flow	19.95	18.64	15.78	9.72	-0.57	-4.35
Operating Cash Flow Growth	15.16%	18.15%	62.28%	-	-	-
Capital Expenditures	-1.25	-0.34	-0.1	-0.07	-0.2	-0.31
Purchases of Intangible Assets	-24.82	-22.54	-19.72	-21.47	-21.45	-22.63
Payments for Business Acquisitions	-	-9.85	-	-	-	-
Investing Cash Flow	-35.93	-32.73	-19.82	-21.54	-21.65	-22.94
Long-Term Debt Repaid	-	-	-	-	-0.42	-1
Net Long-Term Debt Issued (Repaid)	-	-	-	-	-0.42	-1
Issuance of Common Stock	-	23.05	-	-	34.08	24.7
Net Common Stock Issued (Repurchased)	-	23.05	-	-	34.08	24.7
Other Financing Activities	0.48	0.36	0.13	-0.05	0.29	0.08
Financing Cash Flow	23.53	23.4	0.13	-0.05	33.95	23.78
Net Cash Flow	7.55	9.31	-3.92	-11.86	11.72	-3.52
Free Cash Flow	18.7	18.3	15.68	9.66	-0.78	-4.66
Free Cash Flow Growth	2.16%	16.74%	62.36%	-	-	-
FCF Margin	17.76%	19.53%	18.99%	12.27%	-1.05%	-6.83%
Free Cash Flow Per Share	0.88	0.93	0.88	0.59	-0.05	-0.34
Levered Free Cash Flow	-2.76	1.22	-0.11	-6.27	-12.66	-15.77
Unlevered Free Cash Flow	-2.82	1.18	-0.2	-6.2	-12.23	-14.71