| SEK billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | 0.5 | 0.7 | 0.5 | 0.2 | 0.3 | 0.6 | +122.2% | |
| Depreciation & amortization | 0.3 | 0.5 | 0.7 | 0.8 | 0.8 | 0.8 | −0.4% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | 0.1 | (0.1) | (0.1) | (0.1) | 0.0 | 0.0 | −34.1% | |
| Operating cash flow | 1.0 | 1.0 | 0.9 | 0.8 | 1.1 | 1.4 | +27.1% | |
| Capital expenditure | (0.1) | (0.1) | (0.2) | (0.2) | (0.3) | (0.3) | −1.6% | |
| Acquisitions | (0.3) | (2.8) | (0.8) | (0.0) | (0.1) | (0.2) | −180.7% | |
| Investing cash flow | (0.4) | (3.0) | (1.1) | (0.3) | (0.4) | (0.5) | −28.8% | |
| Dividends paid | (0.1) | (0.2) | (0.2) | (0.1) | (0.1) | (0.1) | −49.2% | |
| Share buybacks | (0.0) | (0.0) | (0.1) | 0.0 | 0.0 | 0.0 | — | |
| Debt issued / repaid | (0.3) | 2.4 | 0.6 | (0.4) | (0.4) | (0.0) | +92.9% | |
| Financing cash flow | (0.4) | 2.1 | 0.1 | (0.6) | (0.7) | (0.3) | +55.3% | |
| Free cash flow | 0.9 | 0.9 | 0.7 | 0.5 | 0.8 | 1.1 | +34.7% | |
| Net change in cash | 0.1 | 0.1 | 0.0 | (0.1) | 0.1 | 0.5 | +716.9% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
