Skåne-möllan 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	11.06	16.18	14.79	20.78	21.91
Depreciation & Amortization	6.96	6.71	6.52	6.59	6.61
Loss (Gain) From Sale of Assets	-0.29	-0.43	-	-	-
Loss (Gain) on Equity Investments	-2.39	-2.03	-1.28	-0.85	-0.67
Other Operating Activities	-0.58	1.47	-0.59	0.45	1.53
Change in Accounts Receivable	4.43	0.51	2.64	-3.75	-0.42
Change in Inventory	8.03	4.92	11.38	-27.89	-5.61
Change in Other Net Operating Assets	-2.46	-7.48	7.57	-2.11	10.03
Operating Cash Flow	24.76	19.85	41.03	-6.78	33.37
Operating Cash Flow Growth	24.75%	-51.63%	-	-	47.89%
Capital Expenditures	-2.79	-6.49	-7.31	-5.56	-14.08
Sale of Property, Plant & Equipment	0.4	0.66	-	-	-
Investment in Securities	-	-	-1	-0.38	16.3
Investing Cash Flow	-2.39	-5.83	-8.31	-5.94	2.22
Common Dividends Paid	-15.4	-15.4	-15.4	-15.4	-13.2
Financing Cash Flow	-15.4	-15.4	-15.4	-15.4	-13.2
Net Cash Flow	6.97	-1.38	17.33	-28.13	22.39
Free Cash Flow	21.97	13.36	33.72	-12.35	19.29
Free Cash Flow Growth	64.50%	-60.39%	-	-	29.54%
Free Cash Flow Margin	9.29%	5.04%	12.44%	-4.54%	9.02%
Free Cash Flow Per Share	2.00	1.21	3.07	-1.12	1.75
Cash Income Tax Paid	3.72	3	4.66	5.02	3.74
Levered Free Cash Flow	19.77	9.22	28.62	-18.51	13.35
Unlevered Free Cash Flow	19.77	9.22	28.62	-18.51	13.35
Change in Working Capital	10	-2.05	21.59	-33.75	3.99

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.