ViroGates Cash Flow Statement

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

Millions DKK. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2015 - 2019
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	2015 - 2019
Net Income	-12.39	-14.35	-12.1	-9.65	-17.66	-18.74	Upgrade
Depreciation & Amortization	-	-	0.04	0.18	0.22	0.23	Upgrade
Other Operating Activities	1.09	1.15	0.24	0.07	-0.06	-0.03	Upgrade
Change in Accounts Receivable	-1.3	-1.52	0.21	-0.45	-0.02	-0.53	Upgrade
Change in Inventory	1.84	2.33	-1.37	-2.08	-0.79	-0.52	Upgrade
Change in Other Net Operating Assets	4.84	0.44	0.8	-2.35	-3.13	3.99	Upgrade
Operating Cash Flow	-5.92	-11.95	-12.18	-14.28	-21.44	-15.6	Upgrade
Capital Expenditures	-	-	-	-	-	-0.11	Upgrade
Investment in Securities	-0	-0	0.01	-0.01	-0	-	Upgrade
Investing Cash Flow	-0	-0	0.01	-0.01	-0	-0.11	Upgrade
Long-Term Debt Issued	-	-	5.3	-	-	-	Upgrade
Net Debt Issued (Repaid)	-0.52	-	5.3	-	-	-	Upgrade
Issuance of Common Stock	8.13	8.13	13.02	9.31	2.78	7.84	Upgrade
Financing Cash Flow	7.61	8.13	18.32	9.31	2.78	7.84	Upgrade
Miscellaneous Cash Flow Adjustments	-0	-0	0	-	-0	-	Upgrade
Net Cash Flow	1.69	-3.82	6.15	-4.98	-18.67	-7.88	Upgrade
Free Cash Flow	-5.92	-11.95	-12.18	-14.28	-21.44	-15.72	Upgrade
Free Cash Flow Margin	-72.98%	-167.28%	-174.31%	-93.94%	-259.94%	-293.54%	Upgrade
Free Cash Flow Per Share	-0.77	-1.79	-3.52	-4.39	-6.80	-5.10	Upgrade
Cash Income Tax Paid	-	-0.99	-1.23	-1.3	-1.25	-1.21	Upgrade
Levered Free Cash Flow	-1.88	-7.11	-8.29	-11.48	-15.64	-9.49	Upgrade
Unlevered Free Cash Flow	-1.35	-6.7	-7.94	-11.41	-15.52	-9.31	Upgrade
Change in Working Capital	5.38	1.25	-0.36	-4.88	-3.94	2.94	Upgrade

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