Litgrid AB 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	34.22	49.03	48.39	-49.48	20.01
Depreciation & Amortization	23.04	22.32	19.31	19.64	20.28
Other Amortization	0.3	0.25	0.43	0.94	1.06
Loss (Gain) on Sale of Assets	-0.52	-0.38	-	-	-
Loss (Gain) on Sale of Investments	-	-	-	0.12	0.31
Asset Writedown	1.17	0.65	21.91	0.46	0.13
Change in Accounts Receivable	-17.86	-23.3	36.59	-22.42	-28.21
Change in Inventory	-0.03	0.58	-0.27	0.73	-0.01
Change in Accounts Payable	11.65	67.5	-167.04	22.46	39.58
Change in Unearned Revenue	-	-	108.09	-	-
Change in Other Net Operating Assets	-0.01	0.25	2.92	-2	21.16
Other Operating Activities	-8.94	-11.47	-11.55	-23.06	-7.94
Operating Cash Flow	43.03	105.42	58.77	-52.63	66.37
Operating Cash Flow Growth	-59.19%	79.37%	-	-	144.89%
Capital Expenditures	-185.7	-181.41	-137.15	-74.16	-57.46
Sale of Property, Plant & Equipment	0.52	-	-	-	-
Investment in Securities	-	-	-	0.65	-
Other Investing Activities	178.03	111.51	85.52	156.22	23.74
Investing Cash Flow	-7.15	-69.9	-51.63	82.71	-32.71
Long-Term Debt Repaid	-6.63	-6.58	-6.56	-25.61	-14.56
Total Debt Repaid	-6.63	-6.58	-6.56	-25.61	-14.56
Net Debt Issued (Repaid)	-6.63	-6.58	-6.56	-25.61	-14.56
Common Dividends Paid	-24.64	-29.16	-0.03	-5.04	-16.5
Other Financing Activities	-0.33	-0.31	-0.42	-0.76	-0.82
Financing Cash Flow	-31.6	-36.04	-7.01	-31.4	-31.87
Net Cash Flow	4.28	-0.52	0.14	-1.32	1.79
Free Cash Flow	-142.67	-75.98	-78.38	-126.78	8.92
Free Cash Flow Margin	-33.24%	-20.22%	-21.37%	-30.26%	3.33%
Free Cash Flow Per Share	-0.28	-0.15	-0.15	-0.25	0.02
Cash Interest Paid	0.33	0.4	0.5	0.76	0.82
Cash Income Tax Paid	-	-	-0.38	14.99	12.35
Levered Free Cash Flow	-59.69	-152.59	-286.63	-4.88	-48.81
Unlevered Free Cash Flow	-59.48	-152.35	-286.37	-4.29	-48.34
Change in Working Capital	-6.25	45.03	-19.71	-1.24	32.53

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