PetIQ Cash Flow Statement

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

Millions SEK. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2016 - 2020
Period Ending	Jun '25 Jun 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	2016 - 2020
Net Income	2.45	1.75	-2.64	-20.55	113.22	26.42	Upgrade
Depreciation & Amortization, Total	26.55	23.65	28.26	16.78	11.79	12.7	Upgrade
Change in Accounts Receivable	121.17	-119.03	107.53	66.76	-160.27	36.76	Upgrade
Change in Other Net Operating Assets	-289.7	-	-	-207.96	316.75	17.33	Upgrade
Other Operating Activities	10.38	-7.12	1.56	59.69	-22.61	4.66	Upgrade
Operating Cash Flow	-122.87	-60.97	89.31	-121.9	207.85	96.62	Upgrade
Capital Expenditures	-31.68	-33.48	-19.49	-1.32	-1.81	-2.99	Upgrade
Sale (Purchase) of Intangibles	6.6	-	-	-3.78	-6.77	-1.27	Upgrade
Investment in Securities	-0.12	-10.32	-3.25	4.64	4.11	-6.58	Upgrade
Other Investing Activities	-0.08	4.12	10.29	-0	-	-	Upgrade
Investing Cash Flow	-25.28	-39.68	-12.45	5.18	-4.48	-10.84	Upgrade
Long-Term Debt Repaid	-	-20.18	-19.33	-15.43	-17.34	-8.32	Upgrade
Net Debt Issued (Repaid)	-20.58	-20.18	-19.33	-15.43	-17.34	-8.32	Upgrade
Issuance of Common Stock	-	-	3.25	-	-	-	Upgrade
Common Dividends Paid	-0.02	-9.42	-	-22.49	-7.94	-3.35	Upgrade
Other Financing Activities	0	0	0	-	-	-	Upgrade
Financing Cash Flow	-26.2	-29.6	-16.08	-37.92	-25.28	-11.67	Upgrade
Net Cash Flow	-174.54	-130.24	60.78	-154.63	178.09	74.12	Upgrade
Free Cash Flow	-154.55	-94.45	69.82	-123.22	206.04	93.64	Upgrade
Free Cash Flow Growth	-	-	-	-	120.03%	-	Upgrade
Free Cash Flow Margin	-71.34%	-46.88%	36.34%	-97.86%	53.74%	49.91%	Upgrade
Free Cash Flow Per Share	-328.76	-200.91	149.22	-267.16	448.94	204.03	Upgrade
Cash Interest Paid	-	-	-	2.4	2.62	2.86	Upgrade
Cash Income Tax Paid	-	-0.61	8.08	23.39	4.34	2.61	Upgrade

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