Metacon 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	-52.2	-60.59	-137.91	-77.82	-50.44	-34.4
Other Adjustments	9.1	11.66	11.15	15.87	10.04	13.76
Changes in Accrued Interest and Accounts Receivable	-	-34.2	16.84	-18.91	-13.41	-1.78
Changes in Accounts Payable	-	27.43	41.47	0.51	6.73	1.41
Changes in Other Operating Activities	-5.8	-1.73	-0.49	-3.11	-3.1	-5.51
Operating Cash Flow	-48.9	-57.43	-68.94	-83.46	-50.17	-26.52
Operating Cash Flow Growth	-	-	-	-	-	-
Net Change in Securities and Investments	-	-	-0.5	-2.02	-6.25	-0
Cash Acquisitions	0.7	-	-	-	-	-
Capital Expenditures	-	-1.12	-3.71	-13.13	-2.67	-3.03
Purchases of Intangible Assets	-	-1.76	-1.1	-1.32	-0.27	-175.77
Sale of Property, Plant & Equipment	-	-0.66	0.06	-	-	-
Investing Cash Flow	-3.3	-3.54	-5.24	-16.47	-9.19	-178.81
Long-Term Debt Issued	-	-	-	21.8	0.79	-
Long-Term Debt Repaid	-	-1.99	-1.73	-	-	-0.64
Net Long-Term Debt Issued (Repaid)	-	-1.99	-1.73	21.8	0.79	-0.64
Issuance of Common Stock	-	7.53	173.27	-	120.81	172.63
Net Common Stock Issued (Repurchased)	-	7.53	173.27	-	120.81	172.63
Financing Cash Flow	44.5	5.54	171.54	21.8	121.6	171.98
Net Cash Flow	-7.7	-55.43	97.36	-78.13	62.24	-33.35
Free Cash Flow	-48.9	-58.55	-72.65	-96.59	-52.85	-29.56
Free Cash Flow Growth	-	-	-	-	-	-
FCF Margin	-17.85%	-24.22%	-185.73%	-153.90%	-82.47%	-160.29%
Free Cash Flow Per Share	-0.04	-0.04	-0.06	-0.28	-0.15	-0.11