Train Alliance 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	-21.75	-0.55	36.74	38.95	121.01	25.52
Depreciation & Amortization	15.48	15.91	14.29	16.01	16.79	12.4
Other Adjustments	-28.08	-31.78	3.05	-5.98	-6.01	-6.14
Change in Receivables	-15.03	1.53	335.59	-293.88	-74.03	-17.53
Changes in Inventories	-240.23	-254.03	-80.13	179.4	-344.93	-17.39
Changes in Accounts Payable	75.05	60.96	-14.44	81.14	22.21	-17.47
Operating Cash Flow	-223.05	-207.96	295.09	15.64	-264.96	-20.61
Operating Cash Flow Growth	-	-	1787.36%	-	-	-
Capital Expenditures	-15.44	-41.44	-96.21	-124.93	-41.27	-426.32
Sale of Property, Plant & Equipment	-	0	8.59	9.32	518.51	14.81
Purchases of Investments	-383.97	-383.97	-0.43	-28.91	-14.84	-4.85
Other Investing Activities	-	-4.32	-11.44	-18.51	0	-
Investing Cash Flow	-403.73	-429.73	-99.48	-163.02	462.4	-416.35
Long-Term Debt Issued	415.43	415.43	10.08	260	5	35
Long-Term Debt Repaid	-16.99	-25.42	-24.08	-11.32	-89.78	-52.49
Net Long-Term Debt Issued (Repaid)	398.43	390	-14.01	248.68	-84.78	-17.49
Issuance of Common Stock	-	0	0	0	0	550.66
Net Common Stock Issued (Repurchased)	-	0	0	0	0	550.66
Common Dividends Paid	-	0	-18.21	-165.18	0	-
Other Financing Activities	-0.07	-0.09	-0.02	0.01	0	-11.66
Financing Cash Flow	398.37	389.92	-32.23	83.51	-84.78	521.51
Net Cash Flow	-228.41	-247.76	163.37	-63.88	112.66	84.54
Free Cash Flow	-238.49	-249.4	198.88	-109.29	-306.23	-446.93
FCF Margin	-116.87%	-108.82%	72.98%	-40.07%	-115.55%	-315.00%
Free Cash Flow Per Share	-3.01	-3.15	2.51	-1.38	-3.87	-6.00
Levered Free Cash Flow	192.09	69.7	-160.42	437.22	-315.29	-446.89
Unlevered Free Cash Flow	-188.51	-219.16	-146.03	191.98	-226.62	-424.04