Dextech Medical AB Cash Flow Statement

Financials in millions SEK. Fiscal year is July - June.

Millions SEK. Fiscal year is Jul - Jun.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2015 - 2019
Period Ending	Mar '25 Mar 31, 2025	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022	Jun '21 Jun 30, 2021	Jun '20 Jun 30, 2020	2015 - 2019
Net Income	-4.63	-4.71	-4.59	-5.27	-6.08	-7.71	Upgrade
Depreciation & Amortization	0.75	0.15	0.17	0.24	0.27	0.28	Upgrade
Other Amortization	3.53	3.53	2.88	2.79	3.86	5.34	Upgrade
Other Operating Activities	-1.12	-	0.02	-	-	-	Upgrade
Change in Accounts Receivable	-0.05	-0.05	-0.03	-0.25	-0.02	0.91	Upgrade
Change in Other Net Operating Assets	0.26	0.26	0.01	0.49	-0.03	-1.07	Upgrade
Operating Cash Flow	-1.25	-0.81	-1.55	-2	-2	-2.26	Upgrade
Sale (Purchase) of Intangibles	-5.39	-5.39	-8.71	-3.12	-0.63	-0.6	Upgrade
Investing Cash Flow	-4.24	-5.39	-8.71	-3.12	-0.63	-0.6	Upgrade
Long-Term Debt Repaid	-	-	-	-	-	-0.3	Upgrade
Net Debt Issued (Repaid)	-	-	-	-	-	-0.3	Upgrade
Issuance of Common Stock	-	-	0.03	46.35	-	9.24	Upgrade
Other Financing Activities	-	-	-	-9.22	-	-	Upgrade
Financing Cash Flow	-	-	0.03	37.13	-	8.94	Upgrade
Net Cash Flow	-5.49	-6.19	-10.24	32.02	-2.63	6.08	Upgrade
Cash Interest Paid	-	-	-	-	0	-	Upgrade
Levered Free Cash Flow	-5.29	-4.96	-8.78	-3.14	-0.36	-1.09	Upgrade
Unlevered Free Cash Flow	-5.29	-4.96	-8.78	-3.14	-0.36	-1.09	Upgrade
Change in Net Working Capital	0.85	-0.21	0.03	-0.24	0.05	1.28	Upgrade

Updated Feb 27, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.