Luxbright AB Cash Flow Statement

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

Millions SEK. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	-17.72	-25.38	-	-18.01
Depreciation & Amortization	2.34	1.69	-	0.28
Change in Other Net Operating Assets	-1.14	3.3	-	0.58
Operating Cash Flow	-16.52	-20.39	-	-17.14
Other Investing Activities	-3.45	-3.99	-	-4.15
Investing Cash Flow	-3.45	-3.99	-	-4.15
Issuance of Common Stock	2.56	6.12	-	-
Other Financing Activities	15.72	24.7	-	-0.71
Financing Cash Flow	18.28	30.82	-	-0.71
Net Cash Flow	-1.68	6.44	-	-22
Levered Free Cash Flow	-10.31	-11.21	-	-10.33
Unlevered Free Cash Flow	-10.3	-11.19	-	-10.27
Change in Working Capital	-1.14	3.3	-	0.58