STO:NEWBRY Cash Flow Statement

Financials in millions SEK. Fiscal year is September - August.

Millions SEK. Fiscal year is Sep - Aug.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Nov '25 Nov 30, 2025	Aug '25 Aug 31, 2025	Aug '24 Aug 31, 2024	Aug '23 Aug 31, 2023	Aug '22 Aug 31, 2022	Aug '21 Aug 31, 2021
Net Income	-23.88	-23.88	-15.41	-19.43	-14.67	-6.06
Depreciation & Amortization	1.01	1.01	0.82	0.34	0.09	-
Asset Writedown & Restructuring Costs	4.66	4.66	0.91	0.91	0.91	0.66
Stock-Based Compensation	-0.11	-0.11	-0.09	0.07	0.15	-
Other Operating Activities	-1.91	-0.09	-0.13	0.25	-0.13	-
Change in Accounts Receivable	8.45	8.45	-7.07	-11.16	1.26	-2.1
Change in Inventory	-4	-4	-2.89	-0.33	-1.77	-
Change in Other Net Operating Assets	-7.92	1.6	0.14	6.12	-0.85	3.07
Operating Cash Flow	-23.71	-12.37	-23.71	-23.23	-15	-4.44
Sale (Purchase) of Intangibles	-2.21	-2.21	-2.91	-0.86	-24.4	-25.18
Investment in Securities	-	-	-0.05	-	-	-3.98
Investing Cash Flow	-1.64	-2.21	-2.95	-0.86	-24.4	-29.17
Long-Term Debt Issued	-	-	17.31	-	21.78	-
Long-Term Debt Repaid	-	-1.54	-2.03	-0.72	-7.13	-
Net Debt Issued (Repaid)	-1.54	-1.54	15.27	-0.72	14.64	-
Issuance of Common Stock	15.38	15.38	18.16	-	44.95	47.94
Financing Cash Flow	13.84	13.84	33.44	-0.72	59.59	47.94
Net Cash Flow	-11.51	-0.74	6.78	-24.81	20.19	14.34
Levered Free Cash Flow	-27.76	-17.05	-4.46	-21.63	-31.69	-
Unlevered Free Cash Flow	-26.72	-16.02	-3.5	-21.63	-31.69	-
Change in Working Capital	-3.47	6.05	-9.82	-5.37	-1.36	0.96

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