Acenta Group 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 2022	FY 2021	FY 2020
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	-26.26	-5.35	-38.51	-9.58	-8.5
Depreciation & Amortization	0.3	0.02	-	-	3.47
Other Adjustments	14.18	-1.73	31.76	2.48	-0.46
Change in Receivables	-2.01	3.38	0.49	-0.98	-
Changes in Inventories	-5.89	1.72	-	-	-
Changes in Accounts Payable	-	-	0.42	0.05	-
Changes in Other Operating Activities	5.08	-0.16	-1.88	0.7	-0.84
Operating Cash Flow	-14.61	-2.13	-7.73	-7.32	-6.33
Operating Cash Flow Growth	-	-	-	-	-
Capital Expenditures	-0	-0.22	0	-1.93	-
Purchases of Intangible Assets	-2.34	-0.19	-1.59	0	-0.16
Purchases of Investments	-3.35	0	-	-	0
Cash Acquisitions	0.09	0	-	-	-
Investing Cash Flow	-5.6	-0.41	-1.59	-1.93	-0.16
Short-Term Debt Issued	0.77	-0.78	-	-	-
Net Short-Term Debt Issued (Repaid)	0.77	-0.78	-	-	-
Long-Term Debt Issued	12.87	0.28	0	11.1	0
Long-Term Debt Repaid	-5.54	-1.38	0	-1.43	-3.81
Net Long-Term Debt Issued (Repaid)	7.33	-1.09	0	9.67	-3.81
Issuance of Common Stock	12.26	5.33	9.08	0	11.35
Net Common Stock Issued (Repurchased)	12.26	5.33	9.08	0	11.35
Financing Cash Flow	20.36	3.45	9.08	9.67	7.54
Net Cash Flow	0.14	0.91	-0.24	0.43	1.05
Free Cash Flow	-14.61	-2.34	-7.73	-9.25	-6.33
Free Cash Flow Growth	-	-	-	-	-
FCF Margin	-72.48%	-22.49%	-699.10%	-1819.88%	-1140.54%
Free Cash Flow Per Share	-0.03	-10.54	-21.55	-25.79	-
Levered Free Cash Flow	-21.33	-8.28	-39.98	-1.07	-10.62
Unlevered Free Cash Flow	-26.78	-2.87	-35.11	-10.34	-5.87