AB Amber Grid Cash Flow Statement

Financials in millions EUR. Fiscal year is January - December.

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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	1.36	8.31	13.01	15.67	23.21
Depreciation & Amortization	14.26	14.19	12.16	12	11.03
Other Amortization	0.41	0.75	0.53	1.05	1.03
Loss (Gain) on Sale of Assets	-	-	-9.49	-	-0.12
Loss (Gain) on Equity Investments	-0.42	-0.48	-0.3	-	-
Asset Writedown	0.02	0.04	7.86	-0.04	0.14
Change in Accounts Receivable	-0.42	-0.74	18.66	-9.85	-13.58
Change in Inventory	0.45	0.26	8.17	-4.82	-6.05
Change in Accounts Payable	-0.81	0.98	-52.81	36.57	24.68
Change in Other Net Operating Assets	-1.76	1.88	40.54	-33.89	-10.62
Other Operating Activities	0.79	9.42	2.1	3.09	-0.66
Operating Cash Flow	13.88	34.6	40.43	19.77	29.07
Operating Cash Flow Growth	-59.88%	-14.43%	104.54%	-31.99%	17.82%
Capital Expenditures	-49.63	-6.07	-37.63	-14.47	-48.45
Sale of Property, Plant & Equipment	0	0.34	0.75	0.07	0.17
Divestitures	-	-	5.31	-	-
Investment in Securities	10.53	-	-	-	-
Other Investing Activities	1.07	1.69	14.21	9.43	35.05
Investing Cash Flow	-38.03	-4.05	-17.37	-4.97	-13.23
Short-Term Debt Issued	-	-	15.44	6.29	-
Long-Term Debt Issued	50	-	-	-	-
Total Debt Issued	50	-	15.44	6.29	-
Short-Term Debt Repaid	-5.64	-1.53	-	-	-4.57
Long-Term Debt Repaid	-6.64	-6.53	-25.31	-10.59	-10.59
Total Debt Repaid	-12.28	-8.05	-25.31	-10.59	-15.16
Net Debt Issued (Repaid)	37.72	-8.05	-9.87	-4.3	-15.16
Common Dividends Paid	-10.68	-20.17	-12.05	-9.9	-
Other Financing Activities	-2.16	-2.43	-1.86	-0.66	-0.54
Financing Cash Flow	24.89	-30.65	-23.78	-14.87	-15.7
Miscellaneous Cash Flow Adjustments	-	-	0.82	-0.82	-
Net Cash Flow	0.73	-0.09	0.1	-0.89	0.14
Free Cash Flow	-35.75	28.53	2.8	5.3	-19.38
Free Cash Flow Growth	-	918.53%	-47.16%	-	-
Free Cash Flow Margin	-51.34%	38.28%	3.41%	5.41%	-28.41%
Free Cash Flow Per Share	-0.20	0.16	0.02	0.03	-0.11
Cash Interest Paid	2.16	2.42	1.86	0.66	0.54
Cash Income Tax Paid	1.16	-	0.1	0.17	0.52
Levered Free Cash Flow	-65.71	30.74	-5.17	28.18	-14.59
Unlevered Free Cash Flow	-64.36	32.21	-4.05	28.56	-14.38
Change in Working Capital	-2.53	2.38	14.56	-11.99	-5.57

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Utility template. Financial Sources.