Tourn International AB (publ) (STO:TOURN)

Exscientia 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	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	-14.4	-15.25	-18.59	-17.82	-4.44	22.84
Depreciation & Amortization	5.6	2.11	1.49	0.82	0.48	2.02
Other Amortization	-	2.91	2.5	1.18	0.99	0.78
Loss (Gain) From Sale of Assets	-	-	-	-2	-	-1.62
Loss (Gain) on Equity Investments	-	-	1.36	0.66	-	5.06
Other Operating Activities	-9.43	-8.1	0.8	9.7	-4.36	-42.42
Change in Accounts Receivable	1.31	3.37	4.66	-0.41	-5.92	-4.37
Change in Inventory	-2.82	-3.54	-0.75	-	-	2.05
Change in Other Net Operating Assets	3.84	-6.87	-12.55	3.32	-3.46	13.09
Operating Cash Flow	-15.91	-25.38	-21.08	-4.55	-16.71	-4.05
Capital Expenditures	-0.42	-1.11	-	-0.53	-	-
Sale of Property, Plant & Equipment	-	-	-	-	-	0.3
Cash Acquisitions	-1.8	-1.8	-	-0.03	-	-
Sale (Purchase) of Intangibles	-4.55	-5.15	-6.24	-6.43	-2.96	-
Investment in Securities	-0.41	-0.41	-	2.97	15.38	-
Investing Cash Flow	-7.19	-8.47	-6.24	-4.01	12.42	0.3
Issuance of Common Stock	3.65	13.48	6.72	-	59.6	-
Other Financing Activities	9.83	-	-	-	-	-
Financing Cash Flow	13.48	13.48	6.72	-	59.6	-
Foreign Exchange Rate Adjustments	-0.05	-0.15	-	-	-	-
Net Cash Flow	-9.68	-20.53	-20.6	-8.56	55.3	-3.76
Free Cash Flow	-16.34	-26.48	-21.08	-5.08	-16.71	-4.05
Free Cash Flow Margin	-22.23%	-35.63%	-19.77%	-3.51%	-12.69%	-4.46%
Free Cash Flow Per Share	-1.68	-2.71	-2.17	-0.52	-1.70	-0.49
Cash Interest Paid	0.05	0.05	0.07	0.08	1.02	6.37
Levered Free Cash Flow	-11.83	-22.53	-20.9	-6.73	-19.4	10.55
Unlevered Free Cash Flow	-10.87	-22.28	-20.37	-6.67	-18.8	16.09
Change in Net Working Capital	-3.16	6.29	8.32	-2.94	12.87	-15.27

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