Nordrest Holding AB Cash Flow Statement

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

Millions SEK. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Net Income	196.08	119.73	81.33	25.36
Depreciation & Amortization	66.41	37.02	26.76	14.11
Loss (Gain) From Sale of Assets	-	-0.57	-0.28	-
Other Operating Activities	7.78	6.56	65.55	27.43
Change in Accounts Receivable	-	-20.68	-15.16	-51.65
Change in Inventory	-	-15.26	-52.42	-36.4
Change in Accounts Payable	-	3.88	-2.66	54.61
Change in Other Net Operating Assets	-60.76	16.08	-9.55	61.84
Operating Cash Flow	209.51	146.76	93.58	95.29
Operating Cash Flow Growth	42.75%	56.83%	-1.80%	-
Capital Expenditures	-29.72	-41.62	-22.2	-22.55
Sale of Property, Plant & Equipment	0.01	3.63	-	0.05
Cash Acquisitions	-54.48	-	-12.75	-
Sale (Purchase) of Intangibles	-3.36	-0.61	-0.76	-2.92
Investment in Securities	-0.99	-0.54	1.36	0.57
Other Investing Activities	-0	-0	-0	-
Investing Cash Flow	-88.53	-39.13	-34.36	-24.84
Short-Term Debt Issued	-	-	15.97	0.58
Long-Term Debt Issued	-	21.35	0.46	3.72
Total Debt Issued	-	21.35	16.43	4.31
Short-Term Debt Repaid	-	-16.55	-	-
Long-Term Debt Repaid	-63.64	-11.07	-31.28	-0.73
Total Debt Repaid	-63.64	-27.63	-31.28	-0.73
Net Debt Issued (Repaid)	-63.64	-6.28	-14.85	3.58
Issuance of Common Stock	5.28	100	-	-
Common Dividends Paid	-63.63	-60	-20	-20
Other Financing Activities	-27.7	-73.35	-26.29	-0.57
Financing Cash Flow	-149.69	-39.62	-61.14	-16.98
Miscellaneous Cash Flow Adjustments	-	0	0	-
Net Cash Flow	-28.72	68.01	-1.91	53.46
Free Cash Flow	179.79	105.14	71.38	72.75
Free Cash Flow Growth	71.00%	47.30%	-1.88%	-
Free Cash Flow Margin	6.93%	5.36%	3.90%	5.84%
Free Cash Flow Per Share	13.95	8.46	-	-
Cash Interest Paid	7.87	5.54	2.91	1.36
Cash Income Tax Paid	54.01	29.07	9.67	6.23
Levered Free Cash Flow	131.83	120.03	-15.52	-
Unlevered Free Cash Flow	137.91	129.02	-13.71	-
Change in Working Capital	-60.76	-15.97	-79.79	28.39

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.