Skip to main content
logo
Vicore Pharma Holding AB (publ) (STO:VICO)
Sweden flag Sweden · Delayed Price · Currency is SEK
11.68
-0.06 (-0.51%)
Aug 13, 2026, 5:29 PM CET

Vicore Pharma Holding AB Cash Flow Statement

Millions SEK. Fiscal year is Jan - Dec.

Operating Activities

Fiscal Year
TTMFY 2025FY 2024FY 2023FY 2022FY 2021
Period Ending
Mar '26 Dec '25 Dec '24 Dec '23 Dec '22 Dec '21
Net Income
-474.56-477.47-168.63-310.94-288.42-296.48
Depreciation & Amortization
--2.243.423.613.6
Loss (Gain) From Sale of Assets
----2-
Asset Writedown & Restructuring Costs
---62.55--
Other Operating Activities
26.6960.933.286.033.830.64
Change in Accounts Receivable
-17.65-3.08-35.6-4.28-1.6-0.34
Change in Accounts Payable
58.2643.8933.77-6.36-19.3427.41
Operating Cash Flow
-407.27-375.74-164.95-249.58-299.92-265.17
Operating Cash Flow Growth
------

Investing Activities

Fiscal Year
TTMFY 2025FY 2024FY 2023FY 2022FY 2021
Period Ending
Mar '26 Dec '25 Dec '24 Dec '23 Dec '22 Dec '21
Sale (Purchase) of Intangibles
-----3-
Investment in Securities
-355.14-600.51149.04-144.4677-7
Investing Cash Flow
-355.32-600.51149.04-144.4674-7

Financing Activities

Fiscal Year
TTMFY 2025FY 2024FY 2023FY 2022FY 2021
Period Ending
Mar '26 Dec '25 Dec '24 Dec '23 Dec '22 Dec '21
Issuance of Common Stock
455.1455.1882.14500.41200336
Other Financing Activities
-24.55-24.55-48.08-29.55-12.96-17.82
Financing Cash Flow
430.54430.54834.06470.86187.04318.18

Net Cash Flow

Fiscal Year
TTMFY 2025FY 2024FY 2023FY 2022FY 2021
Period Ending
Mar '26 Dec '25 Dec '24 Dec '23 Dec '22 Dec '21
Foreign Exchange Rate Adjustments
-6.01-32.164.23-1.48-0.43
Net Cash Flow
-338.05-577.85822.3876.82-37.445.58

Free Cash Flow

Fiscal Year
TTMFY 2025FY 2024FY 2023FY 2022FY 2021
Period Ending
Mar '26 Dec '25 Dec '24 Dec '23 Dec '22 Dec '21
Free Cash Flow
-407.27-375.74-164.95-249.58-299.92-265.17
Free Cash Flow Growth
------
Free Cash Flow Margin
-11547.07%-9843.78%-150.85%---
Free Cash Flow Per Share
-1.62-1.57-1.21-2.58-4.15-3.81
Levered Free Cash Flow
-241.98-222.43-111.25-200.41-195.17-160.92
Unlevered Free Cash Flow
-241.98-222.4-111.25-200.41-195.16-160.92

Additional Metrics

Fiscal Year
TTMFY 2025FY 2024FY 2023FY 2022FY 2021
Period Ending
Mar '26 Dec '25 Dec '24 Dec '23 Dec '22 Dec '21
Cash Interest Paid
0.70.060.0100.010.01
Cash Income Tax Paid
0.09-----
Change in Working Capital
40.6140.81-1.84-10.65-20.9427.07