Loyal Solutions Cash Flow Statement

Financials in millions DKK. Fiscal year is July - June.

Millions DKK. Fiscal year is Jul - Jun.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021	2020
Period Ending	Jun '25 Jun 30, 2025	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022	Jun '21 Jun 30, 2021	2020
Net Income	-10.09	-8.68	-17.32	-18.48	-9.78	Upgrade
Depreciation & Amortization	0.7	1.03	1.91	3.05	3.88	Upgrade
Other Operating Activities	2.03	1.38	0.31	-3.1	-1.47	Upgrade
Change in Accounts Receivable	3.1	-2.43	0.15	3.11	0.89	Upgrade
Change in Accounts Payable	1.35	5.54	7.52	-1.81	-0.94	Upgrade
Operating Cash Flow	-2.92	-3.17	-7.44	-17.23	-7.42	Upgrade
Capital Expenditures	-	-	-0.1	-0.11	-	Upgrade
Sale (Purchase) of Intangibles	-1.22	-1.3	-0.86	-0.35	-1.92	Upgrade
Investment in Securities	-	-	-0	-	-	Upgrade
Other Investing Activities	-0.01	-0	0.1	-0.71	-0.18	Upgrade
Investing Cash Flow	-1.23	-1.31	-0.85	-1.17	-2.1	Upgrade
Long-Term Debt Issued	7.34	-	11	-	3.69	Upgrade
Long-Term Debt Repaid	-0.99	-1.01	-1.33	-1.87	-0.46	Upgrade
Net Debt Issued (Repaid)	6.35	-1.01	9.67	-1.87	3.23	Upgrade
Issuance of Common Stock	-	-	-	-	29.32	Upgrade
Other Financing Activities	-0.01	0.04	-0.41	-	-0.87	Upgrade
Financing Cash Flow	6.34	-0.97	9.27	-1.87	31.68	Upgrade
Miscellaneous Cash Flow Adjustments	-	-	-	-0	-	Upgrade
Net Cash Flow	2.19	-5.45	0.97	-20.27	22.16	Upgrade
Free Cash Flow	-2.92	-3.17	-7.54	-17.34	-7.42	Upgrade
Free Cash Flow Margin	-7.23%	-7.66%	-27.19%	-93.32%	-45.17%	Upgrade
Free Cash Flow Per Share	-0.31	-0.33	-0.79	-1.82	-0.97	Upgrade
Cash Interest Paid	1.41	1.1	1.09	1.39	0.93	Upgrade
Cash Income Tax Paid	-0.19	-0.1	-0.39	-0.59	-	Upgrade
Levered Free Cash Flow	-3.07	-2.83	-2.7	-12.06	-5.85	Upgrade
Unlevered Free Cash Flow	-0.85	-1.19	-1.83	-11.16	-5.27	Upgrade
Change in Working Capital	4.44	3.11	7.66	1.31	-0.05	Upgrade

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.