Waystream Holding AB (publ) (STO:WAYS)

Waystream Holding 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	0.55	-11.79	-4.81	20.56	14.77	11.67
Depreciation & Amortization	7.8	6.46	6.47	1.2	1.29	1.11
Other Amortization	-	-	-	5.41	4.74	4.69
Other Operating Activities	1.39	-3.39	-1.76	5.87	4.2	3.26
Change in Accounts Receivable	9.3	12.75	17.49	-32.71	-4.84	1.03
Change in Inventory	4.36	11.95	-39.62	-13.46	2.06	-4.81
Change in Other Net Operating Assets	7.77	-0.88	4.24	23.22	4.79	-5.76
Operating Cash Flow	31.17	15.09	-17.99	10.1	27.01	11.18
Operating Cash Flow Growth	217.35%	-	-	-62.62%	141.57%	-3.32%
Capital Expenditures	-11.18	-11.18	-10.93	-0.2	-1.29	-0.14
Sale (Purchase) of Intangibles	-	-	-0.09	-8.92	-8.1	-3.79
Investing Cash Flow	-14.61	-11.18	-11.02	-9.12	-9.39	-3.93
Long-Term Debt Issued	-	4.83	10.83	0.02	0.23	-
Long-Term Debt Repaid	-	-6.5	-	-	-	-5.3
Total Debt Repaid	-6.5	-6.5	-	-	-	-5.3
Net Debt Issued (Repaid)	-1.67	-1.67	10.83	0.02	0.23	-5.3
Common Dividends Paid	-	-	-6.05	-	-	-
Other Financing Activities	-10.77	-	-	-0.07	0.51	-
Financing Cash Flow	-12.44	-1.67	4.78	-0.05	0.74	-5.3
Foreign Exchange Rate Adjustments	0.08	0.02	-0.16	0.04	0.2	-0.07
Net Cash Flow	4.2	2.27	-24.4	0.97	18.56	1.88
Free Cash Flow	19.99	3.91	-28.93	9.9	25.72	11.04
Free Cash Flow Growth	-	-	-	-61.51%	132.92%	-4.51%
Free Cash Flow Margin	14.40%	3.10%	-26.07%	6.71%	25.86%	12.25%
Free Cash Flow Per Share	2.48	0.48	-3.61	1.23	3.19	1.37
Cash Interest Paid	2	2	0.87	0.07	0.04	0.13
Cash Income Tax Paid	0.95	3.19	3.23	0.38	0.78	0.15
Levered Free Cash Flow	26.56	4.47	-43.79	-5.88	12.87	0.93
Unlevered Free Cash Flow	27.68	5.72	-43.24	-5.84	12.89	1.01
Change in Working Capital	21.43	23.81	-17.89	-22.94	2	-9.55

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