Vimab Group 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	-90.86	-76.94	-4.26	-34.22	-24.09	-46.29
Depreciation & Amortization	56.16	63.18	25.18	19.78	18.19	23.64
Other Amortization	0.02	0.02	-	-	-	-
Loss (Gain) From Sale of Assets	0.43	0.43	-2.77	-	-	-
Asset Writedown & Restructuring Costs	-	-	-	1	-	-
Other Operating Activities	-8.74	-10.3	0.03	14	5.4	4.19
Change in Accounts Receivable	50.13	50.13	-34.72	-6.48	3.73	-
Change in Inventory	-11.22	-11.22	-3.96	0.88	-1.88	-
Change in Other Net Operating Assets	-38.25	-13.83	28.84	13.3	-3.35	20.6
Operating Cash Flow	-42.34	1.47	8.34	8.26	-1.99	2.14
Operating Cash Flow Growth	-	-82.36%	1.03%	-	-	-
Capital Expenditures	-2.06	-2.06	-1.94	-7.05	-6.58	-6.48
Sale of Property, Plant & Equipment	0.77	0.77	5.52	-	0.85	2.43
Cash Acquisitions	1.61	1.61	-15.56	5.4	-	-
Sale (Purchase) of Intangibles	-7.55	-7.55	-6.25	-2.46	-0.14	-0.01
Investment in Securities	-0.09	-0.09	-	-	-	-
Investing Cash Flow	-6.66	-7.31	-18.24	-4.11	-5.87	-4.07
Short-Term Debt Issued	-	0.52	0.8	-	-	-
Long-Term Debt Issued	-	5.54	34.5	39.41	25.03	16.58
Total Debt Issued	6.06	6.06	35.29	39.41	25.03	16.58
Long-Term Debt Repaid	-	-19.36	-8.39	-3.82	-3.82	-5.97
Net Debt Issued (Repaid)	-13.3	-13.3	26.91	35.59	21.21	10.61
Common Dividends Paid	-	-	-	-6.79	-	-
Other Financing Activities	65.59	0.93	-	-38.62	-13.03	-0.84
Financing Cash Flow	52.29	-12.37	26.91	-9.82	8.19	9.77
Foreign Exchange Rate Adjustments	-0.03	-0.01	-0.05	0.06	0.02	-
Miscellaneous Cash Flow Adjustments	-	-	-	-	-	0
Net Cash Flow	3.27	-18.22	16.96	-5.61	0.34	7.84
Free Cash Flow	-44.39	-0.58	6.4	1.21	-8.58	-4.35
Free Cash Flow Growth	-	-	428.74%	-	-	-
Free Cash Flow Margin	-14.09%	-0.18%	1.87%	0.53%	-4.17%	-2.00%
Free Cash Flow Per Share	-1.75	-0.03	0.30	0.12	-3.16	-
Cash Interest Paid	8.76	8.76	9.2	2.44	7.32	-
Cash Income Tax Paid	2.14	1.65	1.86	4.15	-0.56	0.68
Levered Free Cash Flow	43.82	48.66	-17.18	16.03	-0.85	-
Unlevered Free Cash Flow	56.35	53.33	-11.43	17.55	2.17	-
Change in Working Capital	0.66	25.09	-9.84	7.7	-1.5	20.6

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