OrganoClick 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	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	-36.37	-17.97	-15.77	-44.4	-32.69
Depreciation & Amortization	18.71	13.58	12.88	14.89	13.79
Other Amortization	-	1.95	2.2	2.42	1.81
Loss (Gain) From Sale of Assets	-	-0.17	-0.2	-	-
Asset Writedown & Restructuring Costs	-	-	-	9.33	-
Other Operating Activities	-1.82	1.9	1.6	4.49	1.93
Change in Accounts Receivable	3.88	4.07	-1.83	-4.21	-3
Change in Inventory	8.45	4.65	4.84	-9.13	-18.06
Change in Accounts Payable	-0.95	-4.93	-0.92	2.11	-0.49
Change in Other Net Operating Assets	-0.18	0.52	-2.27	3.29	-0.98
Operating Cash Flow	-8.29	3.6	0.53	-21.22	-37.69
Operating Cash Flow Growth	-	575.80%	-	-	-
Capital Expenditures	-2.22	-1.94	-1.77	-7.93	-7.47
Sale of Property, Plant & Equipment	-	-	-	6.68	-
Sale (Purchase) of Intangibles	-8.77	-7.17	-6.85	-6.2	-7.18
Investing Cash Flow	-10.99	-9.11	-8.61	-7.45	-14.65
Short-Term Debt Issued	-	-	9.02	13	9.67
Long-Term Debt Issued	14.52	22.9	6.7	8.87	-
Total Debt Issued	14.52	22.9	15.72	21.87	9.67
Short-Term Debt Repaid	-2.6	-6.82	-	-	-
Long-Term Debt Repaid	-10.68	-20.77	-12.12	-13.69	-10.94
Total Debt Repaid	-13.28	-27.59	-12.12	-13.69	-10.94
Net Debt Issued (Repaid)	1.24	-4.69	3.6	8.18	-1.26
Issuance of Common Stock	19.65	-	-	-	70.05
Other Financing Activities	0.53	-0	-	1.45	-14.23
Financing Cash Flow	21.42	-4.69	3.6	9.63	54.56
Foreign Exchange Rate Adjustments	-	-	0.01	0	0
Miscellaneous Cash Flow Adjustments	-0	-	-	-	-
Net Cash Flow	2.14	-10.2	-4.47	-19.04	2.22
Free Cash Flow	-10.51	1.67	-1.23	-29.15	-45.16
Free Cash Flow Margin	-9.90%	1.31%	-0.84%	-25.34%	-41.03%
Free Cash Flow Per Share	-0.10	0.02	-0.01	-0.30	-0.47
Cash Interest Paid	6.74	6.02	4.96	3.23	2.65
Cash Income Tax Paid	0.01	0.07	0.09	-0.12	0.05
Levered Free Cash Flow	4.58	-3.2	-0.86	-20.21	-38.93
Unlevered Free Cash Flow	8.81	0.66	2.24	-18.2	-37.28
Change in Working Capital	11.19	4.31	-0.18	-7.94	-22.53

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