Mashup Ireland AB (STO:MASHUP)

Mashup Ireland AB Cash Flow Statement

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

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Jun 30, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
Net Income	-8.11	-10.72	1.64	-17.76	-14.22	-9.47
Depreciation & Amortization	3.34	2.79	2.86	1.78	2.1	1.1
Other Amortization	1.21	1.21	0.29	0.18	-	-
Other Operating Activities	3.67	2.97	-25.59	1.77	3.21	-14.3
Change in Accounts Receivable	-4.92	-0.75	0.02	-2.1	-2.27	-2.68
Change in Accounts Payable	4.88	-	-	-	-9.88	9.02
Change in Other Net Operating Assets	-0.62	-0.62	-9.1	2.07	5.43	-
Operating Cash Flow	-0.54	-5.12	-29.88	-14.06	-15.64	-16.32
Capital Expenditures	0.14	-1.3	-12.59	-5.43	-5.77	-2.04
Divestitures	2.56	-	23.63	-	-	-
Sale (Purchase) of Intangibles	-1.19	-1.14	7.72	-1.26	-3.57	-
Investing Cash Flow	1.5	-2.44	18.76	-6.69	-9.34	-2.04
Long-Term Debt Issued	-	16.64	8	12.49	-	5.56
Total Debt Issued	13.81	16.64	8	12.49	1.91	5.56
Long-Term Debt Repaid	-	-8.75	-1.87	-14.12	-	-0.73
Total Debt Repaid	-11.12	-8.75	-1.87	-14.12	-1.53	-0.73
Net Debt Issued (Repaid)	2.69	7.9	6.13	-1.63	0.38	4.83
Issuance of Common Stock	-	-	-	30.19	27.93	14.97
Other Financing Activities	0.35	-	-	-1.58	0.18	-1.44
Financing Cash Flow	3.04	7.9	6.13	26.98	28.48	18.35
Foreign Exchange Rate Adjustments	-0.14	-0.14	0.2	0.02	-0.13	-
Net Cash Flow	3.86	0.21	-4.79	6.26	3.38	-0.01
Free Cash Flow	-0.4	-6.42	-42.47	-19.49	-21.41	-18.37
Free Cash Flow Margin	-0.43%	-7.57%	-65.45%	-38.74%	-44.88%	-62.51%
Free Cash Flow Per Share	-	-0.67	-4.46	-2.78	-4.78	-3.93
Cash Interest Paid	-	0.09	0.28	1.18	2.65	0.67
Levered Free Cash Flow	-	-6.3	2.89	-17.95	-9.58	-11.16
Unlevered Free Cash Flow	-	-4.7	3.07	-17.21	-7.67	-11.16
Change in Working Capital	-0.65	-1.37	-9.08	-0.03	-6.72	6.35

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