Nordnet AB (publ) (STO:SAVE)

Nordnet AB Cash Flow Statement

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

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	2,814	2,579	1,653	1,985	1,173
Depreciation & Amortization, Total	98.3	92.1	94.1	93	97.07
Change in Other Net Operating Assets	3,194	-15,248	5,115	11,523	10,345
Other Operating Activities	-196	-108.9	-446.9	-57.8	222.71
Operating Cash Flow	6,096	-12,598	6,493	13,612	11,899
Capital Expenditures	-48.8	-36.7	-23.7	-46.1	-8.95
Sale (Purchase) of Intangibles	-194.8	-180	-136.9	-121.5	-93.23
Investment in Securities	-3,180	14,166	-5,593	-12,033	-8,997
Other Investing Activities	-0.1	-	-	-	-
Investing Cash Flow	-3,424	13,949	-5,753	-12,200	-9,099
Long-Term Debt Repaid	-86.1	-45.2	-1.9	-30.4	-20.95
Net Debt Issued (Repaid)	-86.1	-45.2	-1.9	-30.4	-20.95
Issuance of Common Stock	-	300	-	600	-
Repurchase of Common Stock	-797.9	-	-56.5	-	-
Common Dividends Paid	-1,808	-1,148	-1,388	-820	-
Other Financing Activities	84.8	16	17.3	13.6	43.12
Financing Cash Flow	-2,608	-877.5	-1,429	-236.8	22.17
Foreign Exchange Rate Adjustments	-3.9	-10	6	15.5	-32.29
Net Cash Flow	60.5	463	-682.9	1,191	2,789
Free Cash Flow	6,047	-12,635	6,470	13,566	11,890
Free Cash Flow Growth	-	-	-52.31%	14.10%	372.54%
Free Cash Flow Margin	105.26%	-249.44%	161.33%	313.00%	368.12%
Free Cash Flow Per Share	24.07	-50.56	25.82	54.02	47.56
Cash Interest Paid	936.4	801.3	445.9	276.7	254.55
Cash Income Tax Paid	808.9	482	614.4	350.4	127.04

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