Prevas AB Cash Flow Statement

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

Millions SEK. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	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	68.43	70.79	91.37	118.2	118.65	102.86
Depreciation & Amortization	59.04	59.04	51.59	42.03	33.4	34.51
Other Amortization	0.27	0.27	0.29	0.26	0.31	1.11
Asset Writedown & Restructuring Costs	-0	-0	0	-	-	-
Other Operating Activities	-18.21	-17.37	-30.41	-12.16	1.88	-37.27
Change in Accounts Receivable	16.54	31.51	42.14	17.98	-85.12	-27.47
Change in Inventory	1.06	1	10.42	-11.45	-0.33	0.02
Change in Other Net Operating Assets	-4.81	-1.53	-28.63	9.6	34.56	4.85
Operating Cash Flow	122.32	143.71	136.77	164.45	103.35	78.61
Operating Cash Flow Growth	-13.78%	5.08%	-16.83%	59.12%	31.47%	-33.41%
Capital Expenditures	-3.15	-3.18	-7.12	-4.42	-5.34	-3.83
Cash Acquisitions	-17.47	-17.47	-190.75	-10.6	-45.37	-73.43
Divestitures	0.55	0.55	-	-	-	20.91
Sale (Purchase) of Intangibles	-4.08	-4.29	-1.57	-	-	-1.31
Investing Cash Flow	-24.15	-24.39	-199.44	-15.02	-50.71	-57.66
Long-Term Debt Issued	-	10.8	199.95	-	-	90
Total Debt Issued	10.8	10.8	199.95	-	-	90
Long-Term Debt Repaid	-	-86.47	-151.29	-53.39	-48.75	-50.49
Total Debt Repaid	-87.4	-86.47	-151.29	-53.39	-48.75	-50.49
Net Debt Issued (Repaid)	-76.6	-75.67	48.66	-53.39	-48.75	39.51
Common Dividends Paid	-62.01	-61.21	-60.5	-56.2	-44.74	-25.47
Other Financing Activities	-0.5	-0.48	4.8	-8.82	-0.05	3.51
Financing Cash Flow	-139.11	-137.36	-7.04	-118.41	-93.54	17.55
Foreign Exchange Rate Adjustments	2.55	-4.59	1.2	-1.35	1.74	-0.58
Miscellaneous Cash Flow Adjustments	-	0	-	-	-	-
Net Cash Flow	-38.38	-22.63	-68.52	29.66	-39.16	37.91
Free Cash Flow	119.18	140.53	129.65	160.03	98.01	74.78
Free Cash Flow Growth	-12.15%	8.39%	-18.98%	63.28%	31.06%	-35.56%
Free Cash Flow Margin	7.34%	8.63%	8.17%	10.79%	7.40%	6.30%
Free Cash Flow Per Share	9.25	10.91	10.11	12.50	7.67	5.87
Cash Interest Paid	14.81	13.66	8.99	-	2.57	3.92
Cash Income Tax Paid	38.57	40.85	53.34	43.66	35.59	22.84
Levered Free Cash Flow	130.59	153.34	132.85	165.31	80.94	33.64
Unlevered Free Cash Flow	142.07	163.09	140.34	167.95	82.76	36.09
Change in Working Capital	12.79	30.98	23.94	16.13	-50.89	-22.6

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