SciBase Holding AB (publ) (STO:SCIB)

SciBase Holding AB Cash Flow Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	-87.06	-87.06	-65.58	-55.59	-43.17	-41.78
Depreciation & Amortization	3.73	3.73	3.19	2.91	3.2	2.56
Other Operating Activities	-3.09	-0.17	-0.22	2.83	-2.55	-0.63
Change in Accounts Receivable	-4.58	-1.59	-4.78	0.8	-6.56	-3.41
Change in Inventory	-1.92	-0.95	3.6	-0.63	-0.49	0.11
Change in Accounts Payable	1.46	1.46	6.41	-2.31	5.1	3.64
Operating Cash Flow	-85.15	-84.58	-57.38	-51.98	-44.47	-39.5
Capital Expenditures	-0.23	-0.23	-0.43	-0.38	-0.38	-0.62
Sale of Property, Plant & Equipment	-	-	-	-	-	0.09
Investing Cash Flow	-0.23	-0.23	-0.43	-0.38	-0.38	-0.53
Long-Term Debt Issued	-	20	-	-	-	-
Long-Term Debt Repaid	-	-2.84	-2.62	-2.6	-2.48	-2.27
Net Debt Issued (Repaid)	17.13	17.16	-2.62	-2.6	-2.48	-2.27
Issuance of Common Stock	110.21	83.8	41.88	79.6	-	71.21
Other Financing Activities	-4.59	-4.67	-4.35	-9.33	-	-4.73
Financing Cash Flow	122.74	96.29	34.91	67.68	-2.48	64.22
Foreign Exchange Rate Adjustments	-0.4	-0.13	0.03	-0.03	0.55	-0.01
Miscellaneous Cash Flow Adjustments	-	-	-	0	-0	0
Net Cash Flow	36.96	11.36	-22.88	15.29	-46.78	24.18
Free Cash Flow	-85.38	-84.81	-57.81	-52.37	-44.85	-40.12
Free Cash Flow Margin	-186.08%	-209.60%	-194.62%	-225.28%	-250.68%	-342.10%
Free Cash Flow Per Share	-0.17	-0.23	-0.33	-0.48	-0.66	-0.64
Cash Interest Paid	0.21	0.21	0.05	0.02	0.01	0
Levered Free Cash Flow	-54.04	-28.87	-56.1	-33.21	-28.68	-24.91
Unlevered Free Cash Flow	-53.64	-28.63	-55.91	-32.98	-28.56	-24.81
Change in Working Capital	1.27	-1.08	5.23	-2.13	-1.95	0.34

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