Qlife Holding AB (publ) (STO:QLIFE)

Qlife Holding AB Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	-53.69	-55.92	-156.96	-93.14	-38.8	-20.2
Depreciation & Amortization	-0.51	-	6.77	7.36	2.85	11.9
Other Amortization	0.47	0.47	26.32	10.72	5.96	-
Asset Writedown & Restructuring Costs	-1.17	-	77.44	-	-	-
Other Operating Activities	18.91	18.49	1.02	0.24	0.65	-9.45
Change in Accounts Receivable	-0.97	0.1	9.97	4.04	-2.03	-10.65
Change in Inventory	0.85	-	0.78	0.24	-2.81	-3.31
Change in Accounts Payable	3.96	-	-	-	7.51	-
Change in Other Net Operating Assets	-0.59	-0.59	-7.14	22.82	-	14.88
Operating Cash Flow	-51.22	-55.94	-41.8	-47.73	-26.66	-16.83
Capital Expenditures	-	-	-	-0.39	-1.71	-5.38
Sale of Property, Plant & Equipment	8.69	8.69	-	-	-	-
Divestitures	24.47	24.47	-	-	-	-
Sale (Purchase) of Intangibles	11.13	8.11	-20.25	-42.55	-25.06	-21.45
Other Investing Activities	-12.94	-12.94	-0.59	-	-	-
Investing Cash Flow	31.35	28.33	-20.84	-42.94	-26.77	-26.83
Long-Term Debt Issued	-	8.7	15.57	21	-	14.46
Total Debt Issued	6.2	8.7	15.57	21	-	14.46
Long-Term Debt Repaid	-	-	-11.3	-31.31	-14.82	-
Net Debt Issued (Repaid)	11.75	8.7	4.27	-10.31	-14.82	14.46
Issuance of Common Stock	2.18	21.73	61.78	53.11	127.57	44.45
Other Financing Activities	4.28	-1.76	-17.05	-10.08	-6.73	-
Financing Cash Flow	18.2	28.67	49	32.73	106.02	58.91
Foreign Exchange Rate Adjustments	0.4	-	0.76	-0.97	0.04	1.53
Miscellaneous Cash Flow Adjustments	0	0	-0	-0	-	-
Net Cash Flow	-1.27	1.05	-12.89	-58.91	52.64	16.78
Free Cash Flow	-51.22	-55.94	-41.8	-48.12	-28.36	-22.21
Free Cash Flow Margin	-32011.87%	-111886.00%	-17130.33%	-267.45%	-71.60%	-52.09%
Free Cash Flow Per Share	-4.10	-7.92	-220.56	-	-	-
Cash Income Tax Paid	-	-	-5.5	-7.92	-7.5	-
Levered Free Cash Flow	-27.9	-25.42	-36.51	-60.97	-59.26	-31.67
Unlevered Free Cash Flow	-24.92	-25.39	-31.72	-57.92	-57.8	-31.33
Change in Net Working Capital	32.28	25.9	-3.61	-26.78	12.43	-3.18

Updated Feb 6, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.