Nosa Plugs 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
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
Net Income	-8.71	-8.04	-10.16	-46.55	-17.82
Depreciation & Amortization	3.67	3.67	1.59	1.35	6.38
Other Amortization	0.25	0.25	0.29	0.14	-
Other Operating Activities	0.88	-0.19	-0.02	32.4	3.39
Change in Inventory	-0.67	-0.67	-1.51	-0.15	-0.15
Change in Other Net Operating Assets	-2.75	-1.41	-0.27	-4.68	1.28
Operating Cash Flow	-7.34	-6.4	-10.08	-17.5	-6.93
Capital Expenditures	-	-	-4.62	-0.55	-0.06
Cash Acquisitions	-12.2	-12.2	-	8.5	-
Divestitures	-	-	-	7.88	-
Sale (Purchase) of Intangibles	-0.19	-0.19	-0.16	-0.67	-
Other Investing Activities	-0.03	-	0.1	-0.61	-
Investing Cash Flow	-12.43	-12.4	-4.69	14.55	-0.06
Short-Term Debt Issued	-	0.49	-	-	-
Total Debt Issued	0.49	0.49	-	-	-
Long-Term Debt Repaid	-	-0.78	-0.87	-0.71	-0.36
Net Debt Issued (Repaid)	-0.29	-0.29	-0.87	-0.71	-0.36
Issuance of Common Stock	32.26	32.26	18.7	2.55	5.84
Other Financing Activities	-0.04	-	-	-0.24	-0.2
Financing Cash Flow	31.93	31.97	17.83	1.61	5.29
Foreign Exchange Rate Adjustments	-0.11	-0.19	0.06	0	0.02
Net Cash Flow	12.05	12.98	3.13	-1.34	-1.68
Free Cash Flow	-7.34	-6.4	-14.7	-18.04	-6.99
Free Cash Flow Margin	-26.26%	-26.75%	-91.31%	-173.62%	-102.01%
Free Cash Flow Per Share	-0.03	-0.03	-0.07	-0.11	-
Cash Interest Paid	0.03	0.03	0.08	0.09	0.3
Cash Income Tax Paid	0.1	0.1	-	-	-
Levered Free Cash Flow	4.55	6.3	-12.46	-8.89	-
Unlevered Free Cash Flow	4.57	6.32	-12.41	-8.84	-
Change in Working Capital	-3.42	-2.08	-1.78	-4.83	1.12

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