Tessin Nordic Holding 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 2020	2017 - 2019
Period Ending	Mar '25 Mar 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	2017 - 2019
Net Income	-49.52	-41.15	-14.53	-46.91	-82.67	-13.73	Upgrade
Depreciation & Amortization	1.82	1.25	2.28	3.37	2.55	3.64	Upgrade
Other Amortization	6.87	3.38	2.93	3.24	3.99	3.01	Upgrade
Loss (Gain) From Sale of Assets	-3.75	-	-0.08	-0.5	0.55	-	Upgrade
Asset Writedown & Restructuring Costs	-2.1	-2.1	1	4.05	-	-	Upgrade
Provision & Write-off of Bad Debts	8.78	8.71	2	-	-	-	Upgrade
Other Operating Activities	11.64	11.17	2.64	3.3	53.85	-2.21	Upgrade
Change in Accounts Receivable	-20.06	-17.84	-9.57	-3.51	-47.3	-4.58	Upgrade
Change in Accounts Payable	2.05	27.28	-1.22	19.84	-3.61	2.94	Upgrade
Operating Cash Flow	-44.26	-9.31	-14.53	-17.91	-72.65	-10.94	Upgrade
Capital Expenditures	-	-	-0.96	-0.13	-0.24	-0.44	Upgrade
Cash Acquisitions	-	-	-	-	-7.47	-0.68	Upgrade
Sale (Purchase) of Intangibles	-3.61	-3.47	-2.51	-3.42	-3.56	-2.94	Upgrade
Investment in Securities	-	-	-	-	0.03	-0.05	Upgrade
Other Investing Activities	-	-	0	-	3.22	0.1	Upgrade
Investing Cash Flow	19.34	-29.58	19.93	-41.7	-81.67	-16.46	Upgrade
Long-Term Debt Issued	-	70.15	12.45	6.49	181.35	26.13	Upgrade
Long-Term Debt Repaid	-	-40.44	-3.46	-11.31	-26.25	-14.5	Upgrade
Net Debt Issued (Repaid)	11.64	29.71	8.99	-4.82	155.1	11.63	Upgrade
Issuance of Common Stock	6.81	6.11	1.89	16.41	35.38	-	Upgrade
Other Financing Activities	0.05	-0.01	-	-	-0.1	-	Upgrade
Financing Cash Flow	18.49	35.81	10.88	11.58	210.38	11.63	Upgrade
Net Cash Flow	-6.43	-3.08	16.28	-48.02	56.06	-15.76	Upgrade
Free Cash Flow	-44.26	-9.31	-15.48	-18.04	-72.89	-11.38	Upgrade
Free Cash Flow Margin	-202.16%	-37.99%	-35.94%	-33.34%	-153.63%	-28.26%	Upgrade
Free Cash Flow Per Share	-0.11	-0.03	-0.06	-0.14	-1.00	-1.86	Upgrade
Cash Income Tax Paid	2.81	1.79	-0.01	1.28	0.91	-0.33	Upgrade
Levered Free Cash Flow	45.12	2.07	-60.16	-81.77	-88.75	-6.84	Upgrade
Unlevered Free Cash Flow	58.73	14.97	-52.13	-70.3	-85.52	-5.49	Upgrade
Change in Net Working Capital	-80.06	-34.06	44.98	50.86	36.87	-0.42	Upgrade

Source: S&P Global Market Intelligence. Standard template. Financial Sources.