Verkkokauppa.com Oyj 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	12.38	-0.8	2.07	0.32	15.09
Depreciation & Amortization	6.85	6.46	5.95	5.31	4.7
Other Amortization	-	0.46	0.41	0.24	0.28
Other Operating Activities	1.05	-1.36	1.57	-1.97	0.63
Change in Accounts Receivable	21.15	2.54	-7.12	-2.27	-5.89
Change in Inventory	-13.77	11.58	12.05	14.09	-12.42
Change in Other Net Operating Assets	-6.08	-5.98	5.37	-14.21	4.27
Operating Cash Flow	21.58	12.9	20.3	1.51	6.67
Operating Cash Flow Growth	67.25%	-36.43%	1243.28%	-77.34%	-60.51%
Capital Expenditures	-1.48	-0.78	-0.34	-2.77	-3.95
Sale of Property, Plant & Equipment	0.01	-	-	-	-
Cash Acquisitions	-	-	0.43	-4.57	-
Sale (Purchase) of Intangibles	-1.3	-0.99	-2.04	-2.25	-0.9
Investment in Securities	-	-	-	0.34	-
Other Investing Activities	-	0	-	-0	-
Investing Cash Flow	-2.77	-1.77	-1.95	-9.26	-4.85
Short-Term Debt Issued	-	8	-	5.03	-
Long-Term Debt Issued	-	18	-	25	-
Total Debt Issued	-	26	-	30.03	-
Short-Term Debt Repaid	-2	-10.81	-2.84	-5.53	-
Long-Term Debt Repaid	-4.29	-22.65	-4.81	-5.49	-3.87
Total Debt Repaid	-6.29	-33.46	-7.65	-11.02	-3.87
Net Debt Issued (Repaid)	-6.29	-7.46	-7.65	19.01	-3.87
Repurchase of Common Stock	-0.99	-	-	-	-
Common Dividends Paid	-	-	-	-11.07	-20.13
Other Financing Activities	0.22	-0	-	-	0
Financing Cash Flow	-7.06	-7.46	-7.65	7.95	-24
Foreign Exchange Rate Adjustments	-0.06	0.03	-0.02	0.1	-
Miscellaneous Cash Flow Adjustments	-0	-	0	0	-
Net Cash Flow	11.69	3.71	10.68	0.29	-22.18
Free Cash Flow	20.1	12.13	19.96	-1.26	2.72
Free Cash Flow Growth	65.76%	-39.25%	-	-	-83.14%
Free Cash Flow Margin	3.82%	2.59%	3.97%	-0.23%	0.47%
Free Cash Flow Per Share	0.44	0.27	0.44	-0.03	0.06
Cash Interest Paid	2.59	2.61	2.07	1.69	1.35
Cash Income Tax Paid	2.05	0.05	-0.4	2.97	3.52
Levered Free Cash Flow	8.55	11.4	19.56	-4.67	-0.91
Unlevered Free Cash Flow	10.17	12.71	20.84	-3.78	-0.14
Change in Working Capital	1.3	8.15	10.3	-2.39	-14.04

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