Viking Supply Ships AB Cash Flow Statement

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

Millions SEK. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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	55	111.38	-88.39	7.96	-117.9
Depreciation & Amortization	127	127.01	97.71	85.9	68.53
Loss (Gain) on Equity Investments	-	-	-	3.75	4.95
Other Operating Activities	44	-81.99	24.15	5.35	-2.59
Change in Accounts Receivable	-	-103.58	15.45	-31.07	-14.62
Change in Inventory	-	-7.07	-6.41	-9.58	-6.63
Change in Accounts Payable	-	14.7	25.64	19.47	11.15
Change in Other Net Operating Assets	-27	-	-	-	-
Operating Cash Flow	194	60.46	68.16	81.8	-57.11
Operating Cash Flow Growth	220.90%	-11.30%	-16.67%	-	-
Capital Expenditures	-566	-7.55	-0.61	-27.49	-18.37
Cash Acquisitions	-	-111.3	-119.55	-6.48	-39.03
Other Investing Activities	-	147.67	-24.86	-	-
Investing Cash Flow	-566	28.82	-145.02	-33.97	-57.39
Long-Term Debt Issued	291	116.25	104.57	-	-
Long-Term Debt Repaid	-	-155.98	-	-4.62	-2.18
Net Debt Issued (Repaid)	291	-39.73	104.57	-4.62	-2.18
Issuance of Common Stock	-	-	-	-	102.97
Other Financing Activities	-	-60.77	-12.78	-0.15	-3.28
Financing Cash Flow	291	-100.51	91.79	-4.77	97.52
Foreign Exchange Rate Adjustments	-11	0.32	-2.86	1.7	7.82
Miscellaneous Cash Flow Adjustments	-	-0	-	0	-
Net Cash Flow	-92	-10.91	12.08	44.76	-9.17
Free Cash Flow	-372	52.9	67.55	54.31	-75.48
Free Cash Flow Growth	-	-21.68%	24.38%	-	-
Free Cash Flow Margin	-40.26%	7.79%	18.78%	9.41%	-24.23%
Free Cash Flow Per Share	-28.27	4.02	5.18	4.22	-7.62
Cash Interest Paid	-	59.36	10.75	0.88	0.87
Cash Income Tax Paid	-	0.17	0.56	-	-0.02
Levered Free Cash Flow	-363.43	29.72	110.23	47.2	-31.05
Unlevered Free Cash Flow	-319.06	66.81	116.95	47.75	-30.51
Change in Working Capital	-27	-95.95	34.69	-21.17	-10.1

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.