Sonetel AB Cash Flow Statement

Financials in millions SEK. Fiscal year is July - June.

Millions SEK. Fiscal year is Jul - Jun.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep '25 Sep 30, 2025	Jun '25 Jun 30, 2025	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022	Jun '21 Jun 30, 2021
Net Income	-0.19	-0.55	-2.21	-0.77	-1.75	-6.79
Depreciation & Amortization	7.89	7.76	15.38	14.21	0.1	0.12
Other Amortization	-	-	7.24	6.71	6.29	6.44
Other Operating Activities	-0.59	-1.31	-15.64	-13.75	1.44	5.7
Change in Other Net Operating Assets	0.79	-1	0.68	-0.33	-0.79	-1.96
Operating Cash Flow	7.9	4.89	5.45	6.08	5.28	3.49
Operating Cash Flow Growth	149.89%	-10.23%	-10.37%	15.15%	51.03%	-32.70%
Capital Expenditures	-0.11	-0.08	-	-0	-0.01	-
Sale of Property, Plant & Equipment	0	0	-	-	0	0.03
Divestitures	-	-	-	-	-0.01	-
Sale (Purchase) of Intangibles	-9.06	-8.87	-7.71	-6.74	-4.4	-3.6
Other Investing Activities	0	0	0	-0	-0.01	0.02
Investing Cash Flow	-9.17	-8.94	-7.71	-6.74	-4.43	-3.55
Short-Term Debt Issued	-	0	-	0.07	0.11	-
Long-Term Debt Issued	-	6.25	5.78	6.25	2.71	4.21
Total Debt Issued	6.21	6.25	5.78	6.32	2.82	4.21
Short-Term Debt Repaid	-	-	-0.02	-	-	-0.1
Long-Term Debt Repaid	-	-12.52	-5.53	-5.36	-3.53	-4.03
Total Debt Repaid	-5.82	-12.52	-5.55	-5.36	-3.53	-4.12
Net Debt Issued (Repaid)	0.39	-6.27	0.23	0.96	-0.71	0.08
Issuance of Common Stock	0	11.25	1.58	-	-	-
Other Financing Activities	-	-	-	-	-	-0.04
Financing Cash Flow	0.39	4.98	1.81	0.96	-0.71	0.04
Net Cash Flow	-0.88	0.93	-0.45	0.29	0.14	-0.01
Free Cash Flow	7.79	4.81	5.45	6.08	5.26	3.49
Free Cash Flow Growth	146.46%	-11.78%	-10.34%	15.45%	50.61%	-32.65%
Free Cash Flow Margin	26.04%	17.22%	23.30%	25.99%	24.85%	15.96%
Free Cash Flow Per Share	1.03	0.66	1.16	1.34	1.18	0.79
Cash Interest Paid	-	-	1.77	1.35	1.09	1.02
Cash Income Tax Paid	0.39	0.86	0.24	0.55	0.14	0.42
Levered Free Cash Flow	-	-6.33	15.88	16.6	1.59	1.04
Unlevered Free Cash Flow	-	-5.69	16.98	17.44	2.27	1.68
Change in Working Capital	0.79	-1	0.68	-0.33	-0.79	-1.96

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