SeaTwirl AB Cash Flow Statement

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

Millions SEK. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2021	2016 - 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Aug '21 Aug 31, 2021	2016 - 2020
Net Income	-15.99	-18.4	-17.03	-20.03	-11.7	-11.59	Upgrade
Depreciation & Amortization	0.02	0.04	0.04	0.05	0.05	0.04	Upgrade
Other Operating Activities	0.71	1.01	1.04	0	-	-	Upgrade
Change in Accounts Receivable	0.6	-0.04	2.03	-2.21	-0.28	-10.84	Upgrade
Change in Other Net Operating Assets	-1.06	-4.47	-0.81	12.91	-3.32	-3	Upgrade
Operating Cash Flow	-15.72	-21.85	-14.72	-9.28	-15.25	-25.39	Upgrade
Capital Expenditures	-	-	-0.02	-0.02	-0.08	-0.08	Upgrade
Sale (Purchase) of Intangibles	-2.71	-6.44	-6.03	-30.93	-22.31	-10	Upgrade
Investing Cash Flow	-2.71	-6.44	-6.06	-30.95	-22.39	-10.08	Upgrade
Long-Term Debt Repaid	-	-0	-	-0.42	-	-0.42	Upgrade
Total Debt Repaid	-	-0	-	-0.42	-7.96	-0.42	Upgrade
Net Debt Issued (Repaid)	-	-0	-	-0.42	-7.96	-0.42	Upgrade
Issuance of Common Stock	-	-	79.83	15.26	81.23	61.45	Upgrade
Other Financing Activities	-	-	-7.46	-0.7	-4.6	-2.7	Upgrade
Financing Cash Flow	-	-0	72.37	14.15	68.67	58.34	Upgrade
Miscellaneous Cash Flow Adjustments	0	-	-	-0	-	-	Upgrade
Net Cash Flow	-18.43	-28.29	51.59	-26.09	31.02	22.86	Upgrade
Free Cash Flow	-15.72	-21.85	-14.74	-9.31	-15.34	-25.47	Upgrade
Free Cash Flow Margin	-599.96%	-335.90%	-88.21%	-30.09%	-67.94%	-119.46%	Upgrade
Free Cash Flow Per Share	-2.63	-3.65	-2.54	-2.64	-6.24	-10.87	Upgrade
Levered Free Cash Flow	-14.07	-23.72	-16.65	-32.77	-	-31.13	Upgrade
Unlevered Free Cash Flow	-14.04	-23.68	-16.63	-32.75	-	-30.89	Upgrade
Change in Working Capital	-0.46	-4.51	1.22	10.7	-3.6	-13.84	Upgrade

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.