Surgical Science Sweden AB (publ) (STO:SUS)

STO:SUS Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	92.45	131.65	233.97	187.97	86.25	15.61
Depreciation & Amortization	51.21	41.36	38.4	35.66	23.9	10.25
Other Amortization	19.05	19.15	17.21	15.93	9.62	6.73
Other Operating Activities	-23.86	10.95	-45.64	-44.46	-34	-3.52
Change in Accounts Receivable	-11.79	-20.24	31.91	-70.76	-84.57	1.86
Change in Inventory	-6.96	-11.56	-19.57	-21.72	6.46	-5.27
Change in Other Net Operating Assets	-30.07	-34.09	-17.99	26.87	31.43	-2.43
Operating Cash Flow	90.02	137.23	238.29	129.49	39.08	23.23
Operating Cash Flow Growth	-40.45%	-42.41%	84.03%	231.31%	68.28%	-57.93%
Capital Expenditures	-6.51	-6.1	-10.46	-9.35	-3.87	-0.4
Cash Acquisitions	-84.91	-	-	-	-2,718	-
Sale (Purchase) of Intangibles	-41.44	-41.43	-33.67	-25.2	-10.51	-8.3
Investing Cash Flow	-132.86	-47.53	-44.13	-34.55	-2,733	-8.69
Long-Term Debt Issued	-	-	-	17.09	-	-
Long-Term Debt Repaid	-	-7.76	-3.3	-	-31.72	-5.14
Total Debt Repaid	-2.41	-7.76	-3.3	-	-31.72	-5.14
Net Debt Issued (Repaid)	-1.12	-7.76	-3.3	17.09	-31.72	-5.14
Issuance of Common Stock	-	-	-	-	3,039	7.86
Other Financing Activities	0	235.41	19.15	-	-84.87	1.49
Financing Cash Flow	-1.12	227.65	15.85	17.09	2,922	4.21
Foreign Exchange Rate Adjustments	-12.91	16.44	-9.38	5.02	0.59	-0.8
Net Cash Flow	-56.86	333.79	200.63	117.05	229.52	17.94
Free Cash Flow	83.52	131.12	227.84	120.14	35.21	22.83
Free Cash Flow Growth	-40.95%	-42.45%	89.65%	241.18%	54.26%	-58.41%
Free Cash Flow Margin	8.85%	14.83%	25.81%	14.97%	9.60%	21.78%
Free Cash Flow Per Share	1.64	2.57	4.47	2.36	0.82	0.66
Cash Income Tax Paid	67.66	27.69	14.55	8.48	3.43	9.07
Levered Free Cash Flow	27.6	279.47	94.14	95.86	17.79	10.32
Unlevered Free Cash Flow	29.89	279.94	94.55	96.19	18.11	10.65
Change in Working Capital	-48.83	-65.89	-5.65	-65.61	-46.69	-5.84

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