Vertiseit AB 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
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
Net Income	11.02	41.16	11.85	8.91	2.46	4.66
Depreciation & Amortization	42.31	17.9	14.96	13.93	6.78	4.18
Other Amortization	15.2	15.2	12.24	7.84	5.6	0.86
Other Operating Activities	15.41	7.29	-4.11	2.29	-3.21	-4.97
Change in Accounts Receivable	-2.14	-45.63	2.62	-18.31	-15.47	4.57
Change in Inventory	9.86	5.69	-3.53	4.51	-2.29	0.55
Change in Accounts Payable	-47.87	28.38	8.7	7.44	-	-
Change in Other Net Operating Assets	-	-	-	-	-2.95	-7.65
Operating Cash Flow	43.8	70	42.73	26.61	-9.08	2.19
Operating Cash Flow Growth	-37.79%	63.82%	60.57%	-	-	-88.65%
Capital Expenditures	-1.16	-0.41	-0.31	-1.5	-0.66	-0
Cash Acquisitions	-475.04	-399.46	-11.91	-141.42	-84.04	-0.87
Divestitures	0.14	2.64	13.52	-	-	-
Sale (Purchase) of Intangibles	-35.7	-27.52	-25.95	-23.73	-7.79	-3.14
Investment in Securities	0.25	-	0.37	-0.02	-	-
Other Investing Activities	-0	-0	-0	0	-	-
Investing Cash Flow	-511.51	-424.75	-24.28	-166.67	-92.49	-4.01
Short-Term Debt Issued	-	1.08	-	8.1	-	-
Long-Term Debt Issued	-	225	-	82	100.62	23.35
Total Debt Issued	493.7	226.08	-	90.1	100.62	23.35
Short-Term Debt Repaid	-	-	-0.93	-	-	-
Long-Term Debt Repaid	-	-135.84	-34.47	-26.22	-47.72	-6.31
Total Debt Repaid	-296.36	-135.84	-35.4	-26.22	-47.72	-6.31
Net Debt Issued (Repaid)	197.34	90.23	-35.4	63.88	52.91	17.04
Issuance of Common Stock	279.48	286.61	6.22	9.44	101.74	0.18
Other Financing Activities	-11.21	-10.82	0.38	0.95	-1.48	-
Financing Cash Flow	465.61	366.02	-28.8	74.27	153.17	17.22
Foreign Exchange Rate Adjustments	-0.76	0.14	-0.06	-	-	-
Miscellaneous Cash Flow Adjustments	-0	-0	0	-0	-	-
Net Cash Flow	-2.86	11.41	-10.41	-65.78	51.59	15.4
Free Cash Flow	42.64	69.59	42.42	25.11	-9.74	2.19
Free Cash Flow Growth	-39.05%	64.06%	68.91%	-	-	-88.42%
Free Cash Flow Margin	6.16%	14.99%	12.20%	7.98%	-7.46%	2.86%
Free Cash Flow Per Share	1.30	2.70	1.85	1.15	-0.60	0.16
Cash Interest Paid	13.97	9.96	10.65	4.66	1.54	0.38
Cash Income Tax Paid	1.46	-0.07	2.33	-5.23	-	3.12
Levered Free Cash Flow	48.75	70.9	14.51	-23.07	6.2	0.37
Unlevered Free Cash Flow	58.6	76.99	20.93	-20.23	7.16	0.6
Change in Working Capital	-40.15	-11.55	7.79	-6.36	-20.72	-2.53

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.