Opter AB Cash Flow Statement

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

Millions SEK. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2018 - 2019
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	2018 - 2019
Net Income	17.16	17.44	13.95	9.49	6.89	6.43	Upgrade
Depreciation & Amortization	0	0	0.1	0.11	0.11	0.14	Upgrade
Other Operating Activities	-1.24	0.01	1.47	0.55	-2.1	-	Upgrade
Change in Accounts Receivable	-1.2	-2.71	-2.17	-1.59	-0.69	-1.05	Upgrade
Change in Other Net Operating Assets	2.33	1.33	0.49	0.21	1.63	0.81	Upgrade
Operating Cash Flow	17.06	16.07	13.84	8.76	5.84	6.32	Upgrade
Operating Cash Flow Growth	-4.15%	16.10%	57.97%	50.08%	-7.70%	-10.86%	Upgrade
Capital Expenditures	-	-	-0.14	-	-	-	Upgrade
Sale of Property, Plant & Equipment	-	-	0.26	-	-	-	Upgrade
Investing Cash Flow	-	-	0.13	-	-	-	Upgrade
Issuance of Common Stock	-	-	-	-	15.29	-	Upgrade
Common Dividends Paid	-17.46	-13.92	-9.48	-6.9	-7.45	-6.18	Upgrade
Other Financing Activities	-	-	-	-	-1.43	-	Upgrade
Financing Cash Flow	-17.46	-13.92	-9.48	-6.9	6.42	-6.18	Upgrade
Foreign Exchange Rate Adjustments	-0.03	-0.01	-0.14	0.08	0.25	-0.12	Upgrade
Miscellaneous Cash Flow Adjustments	-	-	-	-	-	-0	Upgrade
Net Cash Flow	-0.43	2.13	4.34	1.94	12.5	0.03	Upgrade
Free Cash Flow	17.06	16.07	13.7	8.76	5.84	6.32	Upgrade
Free Cash Flow Growth	-4.15%	17.24%	56.43%	50.08%	-7.70%	-9.11%	Upgrade
Free Cash Flow Margin	17.39%	17.60%	17.53%	13.37%	10.46%	13.48%	Upgrade
Free Cash Flow Per Share	2.84	2.68	2.28	1.46	1.01	1.10	Upgrade
Cash Income Tax Paid	4.58	4.58	2.17	2.02	3.94	1.81	Upgrade
Levered Free Cash Flow	13.24	12.02	10.66	6.87	4.37	5.04	Upgrade
Unlevered Free Cash Flow	13.31	12.08	10.95	6.88	4.4	5.09	Upgrade
Change in Working Capital	1.13	-1.38	-1.68	-1.38	0.94	-0.25	Upgrade

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