Starbreeze AB Cash Flow Statement

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

Millions SEK. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	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	-427.99	-400.94	-319.71	190.3	6.75	-53.72
Depreciation & Amortization	-	430.44	417.36	249.04	59.64	-
Other Adjustments	-0.7	3.91	-57.19	-249.36	-0.96	-6.56
Change in Receivables	77.72	44.05	123.16	-164.42	-15.93	7.3
Changes in Other Operating Activities	-32.04	-31.61	-98.75	89.02	8.33	5.24
Operating Cash Flow	59.56	45.83	64.87	114.58	57.83	73.87
Operating Cash Flow Growth	-	-29.35%	-43.38%	98.14%	-21.72%	-
Capital Expenditures	-3.88	-8.68	-5.85	-3.51	-1.27	-0.99
Sale of Property, Plant & Equipment	0.22	0.55	0.15	-	-	0.07
Purchases of Intangible Assets	-137.16	-156.18	-247.16	-198.87	-144.89	-111.58
Proceeds from Sale of Intangible Assets	-	-	5.21	-	-	2.1
Proceeds from Business Divestments	-	-	2.19	-	-	-
Other Investing Activities	-	-3.01	-	-	2.22	1.39
Investing Cash Flow	-140.82	-167.33	-245.46	-202.38	-143.94	-109.01
Short-Term Debt Issued	-	-	-	-	-0.86	1.12
Net Short-Term Debt Issued (Repaid)	-	-	-	-	-0.86	1.12
Long-Term Debt Issued	11.25	20.68	47.95	77.86	86.12	80
Long-Term Debt Repaid	-	-	-	-149.37	-0.67	-55.89
Net Long-Term Debt Issued (Repaid)	11.25	20.68	47.95	-71.51	85.45	24.11
Issuance of Common Stock	33	33	-	414.24	-	-
Net Common Stock Issued (Repurchased)	33	33	-	414.24	-	-
Other Financing Activities	-18.65	-21.26	-23.43	-15.29	-19.06	-19.06
Financing Cash Flow	25.6	32.42	24.52	327.45	65.52	6.17
Effect of Exchange Rate Changes on Cash and Cash Equivalents	0.11	-0.21	0.22	-0.11	0.23	0.12
Net Cash Flow	-55.66	-89.07	-156.07	239.64	-20.59	-28.97