Grigeo Group AB (VSE:GRG1L)

Grigeo Group AB Cash Flow Statement

Financials in millions EUR. 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	20.37	20.82	25.31	10.53	12.27	13.29
Depreciation & Amortization	12.33	10.88	9.48	9.25	9.93	11.29
Other Amortization	0.4	0.21	0.17	0.15	0.15	0.17
Loss (Gain) From Sale of Assets	-0.13	-0.29	-0.06	-0.12	-0.11	-0.08
Stock-Based Compensation	1.05	0.82	0.2	0.09	-	-
Other Operating Activities	-0.01	-2.07	3.05	0.92	0.35	0.75
Change in Accounts Receivable	-1.55	-8.55	5.69	-1.91	-5.28	0.28
Change in Inventory	1.48	-0.25	3.64	-5.54	-7.21	0.99
Change in Accounts Payable	2.93	2.8	-7.17	0.74	11.34	-0.09
Change in Other Net Operating Assets	-0.17	0.05	-0.16	-0.09	-0.04	-0.05
Operating Cash Flow	36.69	24.42	40.16	14.01	21.39	26.55
Operating Cash Flow Growth	59.65%	-39.20%	186.68%	-34.49%	-19.45%	3.12%
Capital Expenditures	-27.49	-19.06	-6.96	-8.76	-12.44	-7.87
Sale of Property, Plant & Equipment	0.22	0.45	0.48	0.23	0.19	0.15
Cash Acquisitions	-0.8	-19.42	-	-	-0	-
Sale (Purchase) of Real Estate	-0.12	-0.3	-0.44	-0.28	-2.12	-0.26
Investment in Securities	-	20.05	-20.05	-	-	-
Other Investing Activities	0.23	0.73	0.49	0.01	-	-
Investing Cash Flow	-27.97	-17.55	-26.48	-8.79	-14.37	-7.98
Long-Term Debt Issued	-	-	-	6.25	1.73	-
Total Debt Issued	9	-	-	6.25	1.73	-
Long-Term Debt Repaid	-	-2.75	-2.95	-2.63	-6.85	-8.93
Total Debt Repaid	-3.23	-2.75	-2.95	-2.63	-6.85	-8.93
Net Debt Issued (Repaid)	5.77	-2.75	-2.95	3.62	-5.12	-8.93
Common Dividends Paid	-7.74	-9.06	-6.62	-6.44	-7.73	-0.01
Financing Cash Flow	-1.97	-11.8	-9.57	-2.82	-12.84	-8.94
Net Cash Flow	6.76	-4.93	4.11	2.4	-5.83	9.63
Free Cash Flow	9.2	5.35	33.2	5.25	8.95	18.68
Free Cash Flow Growth	23.48%	-83.87%	532.72%	-41.35%	-52.10%	22.28%
Free Cash Flow Margin	4.04%	2.51%	16.99%	2.58%	5.48%	14.41%
Free Cash Flow Per Share	0.07	0.04	0.25	0.04	0.07	0.14
Cash Interest Paid	0.41	0.48	0.43	0.22	0.2	0.32
Cash Income Tax Paid	2.24	4.46	0.49	0.3	0.84	0.44
Levered Free Cash Flow	1.83	-3.85	25.38	2.4	3.2	15.32
Unlevered Free Cash Flow	2.29	-3.56	25.65	2.56	3.32	15.52
Change in Working Capital	2.68	-5.94	2	-6.8	-1.19	1.14

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