Mangold Fondkommission 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	27.35	22.75	1.75	-2.64	-20.55	113.22
Depreciation & Amortization, Total	26.67	26.67	23.65	28.26	16.78	11.79
Change in Accounts Receivable	15.24	56.14	-119.03	107.53	66.76	-160.27
Change in Other Net Operating Assets	-56	-	-	-	-207.96	316.75
Other Operating Activities	-24.27	-28.17	-7.12	1.56	59.69	-22.61
Operating Cash Flow	-15.69	77.91	-60.97	89.31	-121.9	207.85
Capital Expenditures	0.57	-1.23	-0.94	-2.8	-1.32	-1.81
Sale (Purchase) of Intangibles	-10.41	-10.41	-32.54	-16.69	-3.78	-6.77
Investment in Securities	-	-	-10.32	-3.25	4.64	4.11
Other Investing Activities	4.29	4.29	4.12	10.29	-0	-
Investing Cash Flow	-5.55	-7.35	-39.68	-12.45	5.18	-4.48
Long-Term Debt Repaid	-	-21.23	-20.18	-19.33	-15.43	-17.34
Net Debt Issued (Repaid)	-21.73	-21.23	-20.18	-19.33	-15.43	-17.34
Issuance of Common Stock	-	-	-	3.25	-	-
Common Dividends Paid	-	-	-9.42	-	-22.49	-7.94
Other Financing Activities	-	-	0	0	-	-
Financing Cash Flow	-21.73	-21.23	-29.6	-16.08	-37.92	-25.28
Net Cash Flow	-42.97	49.33	-130.24	60.78	-154.63	178.09
Free Cash Flow	-15.12	76.68	-61.91	86.51	-123.22	206.04
Free Cash Flow Growth	-	-	-	-	-	120.03%
Free Cash Flow Margin	-6.89%	34.24%	-30.73%	45.03%	-97.86%	53.74%
Free Cash Flow Per Share	-32.10	162.87	-131.70	184.90	-267.16	448.94
Cash Interest Paid	-	-	-	-	2.4	2.62
Cash Income Tax Paid	-	-0.92	-0.61	8.08	23.39	4.34

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