Tempest Security 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	-7.58	-11.71	-51.39	3.69	9.87	-12.58
Depreciation & Amortization	10.3	10.54	47.26	11.78	7.31	8.75
Other Amortization	1.59	1.59	-	0.62	0.47	0.65
Loss (Gain) From Sale of Assets	-0.81	-0.76	0.19	-0.15	0.2	-0.03
Asset Writedown & Restructuring Costs	-	-	-	-	0.36	5.06
Other Operating Activities	1.63	2.39	-0.75	-1.94	-4.11	-3.02
Change in Accounts Receivable	2.42	-28.22	-14.42	-8.21	-6.69	-5.64
Change in Inventory	0.4	0.46	-0.83	0.02	0.26	-
Change in Other Net Operating Assets	7.49	23.49	25.56	13.26	-0.91	10.59
Operating Cash Flow	15.43	-2.22	5.62	19.09	6.77	3.78
Operating Cash Flow Growth	-	-	-70.54%	181.92%	79.27%	-74.19%
Capital Expenditures	-0.7	-0.31	-0.44	-0.67	-0.1	-1.65
Sale of Property, Plant & Equipment	3.15	3.2	1.3	1.39	0.91	1.64
Cash Acquisitions	-	-	-1.7	-	-21.67	-30.71
Divestitures	-	-	-1.59	-	-	0.14
Sale (Purchase) of Intangibles	-2.79	-2.75	-0.58	-2.16	-1	-0.48
Other Investing Activities	0	-	-	-	-	-
Investing Cash Flow	-0.34	0.15	-3.01	-1.44	-21.86	-31.06
Long-Term Debt Issued	-	18.08	1.72	-	9.91	-
Total Debt Issued	13.63	18.08	1.72	-	9.91	-
Long-Term Debt Repaid	-	-13.07	-14.47	-17.5	-11.33	-7.81
Net Debt Issued (Repaid)	-17.46	5.01	-12.74	-17.5	-1.42	-7.81
Issuance of Common Stock	-	-	-	-	11.62	33.97
Other Financing Activities	-	-	-	-	-0.84	-1.36
Financing Cash Flow	-17.46	5.01	-12.74	-17.5	9.35	24.8
Foreign Exchange Rate Adjustments	0.01	-0.21	0.39	-0.19	0.33	0.19
Net Cash Flow	-2.37	2.74	-9.75	-0.04	-5.41	-2.3
Free Cash Flow	14.73	-2.53	5.18	18.42	6.68	2.13
Free Cash Flow Growth	-	-	-71.88%	175.90%	214.16%	-85.18%
Free Cash Flow Margin	2.49%	-0.44%	1.07%	4.20%	1.57%	0.63%
Free Cash Flow Per Share	1.41	-0.24	0.49	1.76	0.65	0.22
Cash Interest Paid	1.29	1.29	1.14	1.32	1.93	1.41
Cash Income Tax Paid	-	-	-0.99	5.17	2.69	1.68
Levered Free Cash Flow	18.64	2.23	24.45	16.08	5.43	17.51
Unlevered Free Cash Flow	19.77	3.8	26.96	17.79	6.85	18.39
Change in Working Capital	10.31	-4.27	10.31	5.08	-7.33	4.95

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