Ogunsen AB (publ) (STO:OGUN.B)

Ogunsen AB Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	12.15	20.95	37.35	48.9	36.67	11.05
Depreciation & Amortization	9.76	9.76	9.65	9.5	4.02	2.6
Other Amortization	-	-	0.01	0.03	0.05	0.09
Other Operating Activities	-3.05	-7.05	-7.8	7.18	3.13	-3.97
Change in Accounts Receivable	0.32	4.72	10.5	-15.44	-11.59	14.82
Change in Other Net Operating Assets	0.21	-4.89	-11.15	5.8	12.36	-5.63
Operating Cash Flow	19.4	23.5	38.57	55.96	44.64	18.96
Operating Cash Flow Growth	19.20%	-39.09%	-31.08%	25.35%	135.51%	-8.35%
Capital Expenditures	-0.39	-2.09	-5.7	-2.65	-0.03	-0.33
Sale of Property, Plant & Equipment	0.37	0.27	1.93	0.82	0.49	1.27
Other Investing Activities	-0.1	-	0.47	-0.01	0.13	-
Investing Cash Flow	-0.12	-1.82	-3.3	-1.84	0.59	0.94
Long-Term Debt Repaid	-	-7.83	-6.91	-7.44	-2.98	-
Net Debt Issued (Repaid)	-8.03	-7.83	-6.91	-7.44	-2.98	-
Issuance of Common Stock	-	-	0.88	0.84	0.06	0.12
Common Dividends Paid	-20.38	-36.58	-48.27	-35.31	-21.4	-
Other Financing Activities	-0.1	-0	-	0	0	-
Financing Cash Flow	-28.51	-44.41	-54.3	-41.9	-24.32	0.12
Miscellaneous Cash Flow Adjustments	-	-	-	-0	-0	0
Net Cash Flow	-9.23	-22.73	-19.03	12.22	20.91	20.02
Free Cash Flow	19.01	21.41	32.88	53.31	44.61	18.63
Free Cash Flow Growth	49.96%	-34.88%	-38.33%	19.50%	139.51%	-4.25%
Free Cash Flow Margin	4.30%	4.61%	6.43%	10.55%	10.61%	5.26%
Free Cash Flow Per Share	1.77	1.99	3.06	4.96	4.17	1.74
Cash Interest Paid	0.4	1	0.69	0.65	0.21	0.04
Cash Income Tax Paid	6.33	12.73	16.49	5.26	6.43	7.17
Levered Free Cash Flow	16.28	16.62	26.14	43.66	39.6	15.53
Unlevered Free Cash Flow	16.53	17.24	26.57	44.07	39.69	15.56
Change in Working Capital	0.53	-0.17	-0.64	-9.65	0.77	9.19

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.