Vimab Group AB Cash Flow Statement

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

Millions SEK. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	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	-76.94	-4.26	-34.22	-24.09	-46.29
Depreciation & Amortization	63.2	25.18	19.78	18.19	23.64
Asset Writedown & Restructuring Costs	-	-	1	-	-
Other Operating Activities	-9.87	-2.74	14	5.4	4.19
Change in Accounts Receivable	-	-	-6.48	3.73	-
Change in Inventory	-	-	0.88	-1.88	-
Change in Other Net Operating Assets	25.09	-9.84	13.3	-3.35	20.6
Operating Cash Flow	1.47	8.34	8.26	-1.99	2.14
Operating Cash Flow Growth	-82.36%	1.03%	-	-	-
Capital Expenditures	-	-	-7.05	-6.58	-6.48
Sale of Property, Plant & Equipment	-	-	-	0.85	2.43
Cash Acquisitions	-	-	5.4	-	-
Sale (Purchase) of Intangibles	-	-	-2.46	-0.14	-0.01
Other Investing Activities	-7.31	-18.24	-	-	-
Investing Cash Flow	-7.31	-18.24	-4.11	-5.87	-4.07
Long-Term Debt Issued	-	-	39.41	25.03	16.58
Long-Term Debt Repaid	-	-	-3.82	-3.82	-5.97
Net Debt Issued (Repaid)	-	-	35.59	21.21	10.61
Common Dividends Paid	-	-	-6.79	-	-
Other Financing Activities	-12.37	26.91	-38.62	-13.03	-0.84
Financing Cash Flow	-12.37	26.91	-9.82	8.19	9.77
Foreign Exchange Rate Adjustments	-0.01	-0.05	0.06	0.02	-
Miscellaneous Cash Flow Adjustments	-	-	-	-	0
Net Cash Flow	-18.22	16.96	-5.61	0.34	7.84
Free Cash Flow	1.47	8.34	1.21	-8.58	-4.35
Free Cash Flow Growth	-82.36%	589.02%	-	-	-
Free Cash Flow Margin	0.45%	2.44%	0.53%	-4.17%	-2.00%
Free Cash Flow Per Share	0.06	0.40	0.12	-3.16	-
Cash Interest Paid	-	-	2.44	7.32	-
Cash Income Tax Paid	1.65	1.86	4.15	-0.56	0.68
Levered Free Cash Flow	54.69	-42.81	16.03	-0.85	-
Unlevered Free Cash Flow	60.1	-36.12	17.55	2.17	-
Change in Net Working Capital	-48.07	61.29	-16.13	-4.04	-

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