NAXS AB (publ) (STO:NAXS)

NAXS AB Cash Flow Statement

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

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	-66.58	4.35	180.08	177.41	24.12
Loss (Gain) From Sale of Investments	-	-13.84	-194.32	-188.12	-31.09
Other Operating Activities	56.82	-0.01	0.02	-0.17	-5.39
Change in Accounts Receivable	-	-0.29	0.06	-0.02	-0.09
Change in Other Net Operating Assets	-0.35	0.28	-0.14	0.65	0.12
Operating Cash Flow	-10.11	-9.52	-14.3	-10.24	-12.34
Investment in Securities	-51.3	48.6	4.15	89.92	35.57
Other Investing Activities	102.98	-	-	-	-
Investing Cash Flow	51.67	48.6	4.15	89.92	35.57
Repurchase of Common Stock	-	-	-4.65	-	-
Common Dividends Paid	-47.08	-41.54	-39.03	-33.46	-33.46
Financing Cash Flow	-47.08	-41.54	-43.68	-33.46	-33.46
Foreign Exchange Rate Adjustments	-0.11	0.01	-0.02	0.17	-0.4
Net Cash Flow	-5.63	-2.44	-53.86	46.4	-10.62
Free Cash Flow	-10.11	-9.52	-14.3	-10.24	-12.34
Free Cash Flow Margin	-	-68.75%	-7.36%	-5.31%	-37.77%
Free Cash Flow Per Share	-0.91	-0.86	-1.29	-0.92	-1.11
Cash Interest Paid	-	0	0.24	0.57	0.38
Cash Income Tax Paid	0.01	0.01	0.01	-	-
Levered Free Cash Flow	-45.74	-1.87	111.64	111.49	11.72
Unlevered Free Cash Flow	-45.74	-1.87	111.79	111.84	11.96
Change in Net Working Capital	0.35	0.01	0.08	-0.71	-0.02

Source: S&P Capital IQ. Standard template. Financial Sources.