Upsales Technology AB (publ) (STO:UPSALE)

Upsales Technology AB 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	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	19.33	18.48	27.55	22.5	9.72	6.64
Depreciation & Amortization	-4.73	1.92	2.4	1.53	1.75	3.53
Other Amortization	6.5	6.5	5.86	5.58	5.47	5.54
Asset Writedown & Restructuring Costs	0.35	0.35	-	0.02	-	-0
Other Operating Activities	4.55	-8.71	-0.39	3.54	2.79	2.56
Change in Accounts Receivable	-1.4	8.3	-1.29	-6.49	-6.69	2.01
Change in Other Net Operating Assets	9.54	3.89	-1.78	7.02	27.32	3.29
Operating Cash Flow	34.14	30.73	32.36	33.69	40.37	23.57
Operating Cash Flow Growth	73.18%	-5.03%	-3.97%	-16.53%	71.25%	96.64%
Capital Expenditures	-2.31	-0.82	-2.94	-3.68	-3.24	-0.31
Sale (Purchase) of Intangibles	-15.53	-8.61	-7.64	-7.07	-8.07	-4.59
Sale (Purchase) of Real Estate	-	-	-	-	0.09	-
Investment in Securities	-0.01	-	-	-0.36	-	0.01
Other Investing Activities	0.37	0.37	0.35	-	-	0.03
Investing Cash Flow	-17.48	-9.06	-10.24	-11.12	-11.22	-4.86
Issuance of Common Stock	-	-	-	8.2	-	-
Common Dividends Paid	-25.26	-25.26	-33.68	-33.68	-	-
Other Financing Activities	-0.7	-1.58	-0.28	1.02	1.81	0.16
Financing Cash Flow	-25.96	-26.84	-33.95	-24.45	1.81	0.16
Foreign Exchange Rate Adjustments	-0.06	-	0	-0.05	0.01	-0.01
Miscellaneous Cash Flow Adjustments	0	-	-	-	0	-
Net Cash Flow	-9.36	-5.17	-11.83	-1.92	30.97	18.85
Free Cash Flow	31.84	29.91	29.42	30.01	37.13	23.26
Free Cash Flow Growth	70.42%	1.69%	-1.98%	-19.18%	59.64%	109.54%
Free Cash Flow Margin	20.04%	19.69%	19.34%	22.09%	36.87%	29.34%
Free Cash Flow Per Share	1.89	1.78	1.75	1.77	2.18	1.40
Cash Interest Paid	0.02	0.02	0.04	0.01	0.01	0
Cash Income Tax Paid	1.79	13.68	7.79	2.39	0.1	-0.01
Levered Free Cash Flow	4.66	16.99	15.75	18.35	28.02	16.5
Unlevered Free Cash Flow	4.66	17.01	15.78	18.36	28.02	16.5
Change in Working Capital	8.14	12.19	-3.07	0.53	20.64	5.3

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