M.O.B.A. Network 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	-27.62	-28.43	38.22	37.28	27.31	24.66
Depreciation & Amortization	-	-	-	-	-	2.78
Other Adjustments	30.45	36.78	-14.41	-30.2	0.52	-3.28
Change in Receivables	5.07	5.19	-3.02	-1.99	2.35	-1.79
Changes in Accounts Payable	-13.46	-5.68	17.45	-37.07	-9.58	-1.4
Changes in Other Operating Activities	-13.81	0.73	11.27	10.96	2.39	4.41
Operating Cash Flow	-8.27	8.47	36.65	-6.98	22.99	25.37
Operating Cash Flow Growth	-	-76.90%	-	-	-9.39%	1.76%
Purchases of Intangible Assets	-8.12	-9.27	-11.58	-7.61	-16.84	-54.64
Payments for Business Acquisitions	-	-	-22.19	-225.92	-	-70.92
Proceeds from Business Divestments	97.27	-	-	-	-	-
Investing Cash Flow	89.15	-9.27	-33.78	-233.54	-16.84	-125.56
Short-Term Debt Issued	-	-1.38	16.08	-	-	-
Net Short-Term Debt Issued (Repaid)	-	-1.38	16.08	-	-	-
Long-Term Debt Issued	0.93	-	-	261.74	-	20
Long-Term Debt Repaid	-	-	-36.35	-16.25	-5.42	-6.67
Net Long-Term Debt Issued (Repaid)	0.93	-	-36.35	245.49	-5.42	13.33
Issuance of Common Stock	-	-	-	-	6	105.21
Net Common Stock Issued (Repurchased)	-	-	-	-	6	105.21
Other Financing Activities	-0.91	-	-	-2.13	-	-
Financing Cash Flow	8.91	-1.38	-20.27	243.36	0.58	118.55
Effect of Exchange Rate Changes on Cash and Cash Equivalents	-2.32	-4.4	3.06	-1.88	4.94	-
Net Cash Flow	89.79	-2.18	-17.39	2.85	6.74	18.36
Free Cash Flow	-8.27	8.47	36.65	-6.98	22.99	25.37
Free Cash Flow Growth	-	-76.90%	-	-	-9.39%	1.76%
FCF Margin	-3.50%	3.24%	10.98%	-2.06%	7.72%	12.39%
Free Cash Flow Per Share	-0.36	0.37	1.62	-0.31	1.01	2.47
Levered Free Cash Flow	-25.46	-67.82	7.49	227.09	9.3	35.96
Unlevered Free Cash Flow	-54.2	-32.94	-1.97	-1.6	15.66	23.47