Ranplan 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 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	-14.56	-12.05	-24.36	-26.38	-21.97
Change in Receivables	0.13	4.11	-2.64	1.64	2.58
Changes in Accounts Payable	-0.46	-0.27	-0.3	0.38	-0.53
Changes in Accrued Expenses	-0.07	-0.57	0.92	-0.44	-4.64
Changes in Other Operating Activities	-2.83	1.33	3.07	1.45	-1.96
Operating Cash Flow	-17.78	-7.45	-23.33	-23.35	-26.52
Long-Term Debt Issued	16.79	12.7	19.75	11	21.2
Long-Term Debt Repaid	-0	-3.95	0	0	-7.56
Net Long-Term Debt Issued (Repaid)	16.79	8.75	19.75	11	13.64
Issuance of Common Stock	0	0	0	0.02	27.69
Net Common Stock Issued (Repurchased)	0	0	0	0.02	27.69
Financing Cash Flow	16.79	8.75	19.75	11.02	41.32
Effect of Exchange Rate Changes on Cash and Cash Equivalents	0	0	-0	-0	0
Net Cash Flow	-1	1.31	-3.58	-12.34	14.8
Free Cash Flow	-17.78	-7.45	-23.33	-23.35	-26.52
FCF Margin	-69.36%	-27.87%	-87.68%	-80.46%	-82.01%
Free Cash Flow Per Share	-0.29	-0.16	-0.75	-0.77	-0.87
Levered Free Cash Flow	-2.64	-5.24	-3.94	-14.31	-17.46
Unlevered Free Cash Flow	-17.91	-11.56	-20.68	-24.99	-29.1