Vetted Assets AB Cash Flow Statement

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

Millions SEK. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	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	-16.08	-2.69	-164.5	-315.17	-14.21	-29.58
Depreciation & Amortization	-	-	-	-	-	2.52
Other Adjustments	24.16	9.75	144.45	292.52	19.1	-1.12
Change in Receivables	3.4	-5.66	5.93	0.99	-6.86	0.07
Changes in Inventories	-0.18	2.81	17.04	-9.56	2.33	0
Changes in Accounts Payable	-	-	-	-3.18	-4.26	0.38
Changes in Accrued Expenses	-24.94	-20.82	-15.22	41.18	1	1.17
Changes in Income Taxes Payable	-0.15	-0.04	-	0.56	0	-
Operating Cash Flow	-9.21	-16.64	-12.3	26.46	-2.9	-26.56
Capital Expenditures	-0.03	-0.05	0.82	-0.19	-1.23	-0.18
Purchases of Intangible Assets	-	-	-	-	-	-10.52
Proceeds from Sale of Intangible Assets	-	-	-	0.96	0.41	-
Purchases of Investments	-	-8	1.61	-	-75.86	-0.18
Proceeds from Sale of Investments	-	-	-	5.83	0	-
Proceeds from Business Divestments	-0.73	-1.59	-	-	-	-
Investing Cash Flow	-2.92	-9.64	2.43	6.6	-76.68	-10.87
Long-Term Debt Issued	-0.05	6	-33.06	-61.9	46.86	-0.19
Net Long-Term Debt Issued (Repaid)	-0.05	6	-33.06	-61.9	46.86	-0.19
Issuance of Common Stock	19.25	15.54	22.44	32.18	0	39.33
Net Common Stock Issued (Repurchased)	19.25	15.54	22.44	32.18	0	39.33
Financing Cash Flow	19.21	21.54	-10.63	-29.72	46.86	39.14
Net Cash Flow	2.51	-4.74	-20.5	3.33	-32.73	1.7
Free Cash Flow	-9.23	-16.69	-11.49	26.27	-4.12	-26.74
FCF Margin	-6.67%	-11.27%	-4.67%	9.54%	-1.77%	-218.46%
Free Cash Flow Per Share	-0.31	-0.49	-0.85	3.13	-267.43	-1292.53
Levered Free Cash Flow	-23.85	-14.81	-194.9	-346.08	27.73	-25.88
Unlevered Free Cash Flow	-38.19	-72.75	-116.2	-261.59	-15.01	-25.65