Qlucore AB (publ) (STO:QCORE)

Qlucore AB Cash Flow Statement

Financials in millions SEK. Fiscal year is May - April.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Apr 30, 2025	Apr 30, 2024	Apr 30, 2023	Apr 30, 2022	Apr 30, 2021
Net Income	-20.54	-15.68	-15.94	-11.66	-6.04
Depreciation & Amortization	4.62	0.32	0.3	0.28	0.11
Other Amortization	-	3.72	3.44	3.22	2.5
Other Operating Activities	-0.31	0.42	0.41	0.19	-0.15
Change in Accounts Receivable	1.38	-2.04	0.21	0.43	1.62
Change in Accounts Payable	-1.8	-2.2	2.79	0.49	0.75
Change in Other Net Operating Assets	2.49	-1.49	0.74	0.25	0.13
Operating Cash Flow	-14.15	-16.95	-8.05	-6.81	-1.08
Capital Expenditures	-	-0.19	-0.23	-0.57	-0.07
Sale (Purchase) of Intangibles	-8.22	-22.33	-18.78	-8.38	-4.09
Other Investing Activities	-	0	-	0	-
Investing Cash Flow	-8.22	-22.52	-19.02	-8.95	-4.16
Long-Term Debt Issued	-	-	-	3	-
Long-Term Debt Repaid	-1.18	-1.28	-0.88	-2.3	-0.07
Net Debt Issued (Repaid)	-1.18	-1.28	-0.88	0.7	-0.07
Issuance of Common Stock	-	-	0.07	85.56	30.25
Other Financing Activities	-	-	-	-	-1.9
Financing Cash Flow	-1.18	-1.28	-0.81	86.25	28.28
Foreign Exchange Rate Adjustments	0.2	-0.37	-0.37	-0.09	0.05
Miscellaneous Cash Flow Adjustments	-	-0	0	-	0
Net Cash Flow	-23.36	-41.11	-28.24	70.41	23.09
Free Cash Flow	-14.15	-17.14	-8.28	-7.38	-1.15
Free Cash Flow Margin	-76.80%	-46.71%	-26.33%	-32.78%	-6.84%
Free Cash Flow Per Share	-3.51	-4.25	-2.06	-1.83	-0.44
Cash Income Tax Paid	0.02	0.03	0.04	0.03	0.05
Levered Free Cash Flow	-14.63	-34.95	-21.91	-11.55	-2.78
Unlevered Free Cash Flow	-14.35	-34.73	-21.73	-11.47	-2.53
Change in Net Working Capital	-2.07	5.73	-3.74	-1.17	-2.49

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