Webrock Ventures 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	15.68	-387.2	-144.61	-268.17	453.89
Depreciation & Amortization	-	0.08	0.27	0.62	0.84
Loss (Gain) From Sale of Investments	-	365.86	128.35	252.91	-466.99
Other Operating Activities	-29.64	3.24	0.42	1.02	0.83
Change in Accounts Receivable	1.18	-0.7	3.14	-2.56	-2.51
Change in Other Net Operating Assets	-1.04	-2.07	2.72	-0.03	-1.97
Operating Cash Flow	-13.82	-20.79	-9.71	-16.22	-15.91
Capital Expenditures	-	-0.02	-0.02	-0.26	-0.09
Cash Acquisitions	-	-32.29	-17.72	-11.58	-22.55
Divestitures	-	-	-	-	0.23
Investment in Securities	12.04	0.38	0.01	-	-
Other Investing Activities	-	-2.35	-1.19	0.18	-0.21
Investing Cash Flow	10.13	-34.28	-18.92	-11.66	-22.63
Short-Term Debt Issued	-	-	5	-	-
Long-Term Debt Issued	-	-	0.07	-	0.38
Total Debt Issued	-	-	5.07	-	0.38
Long-Term Debt Repaid	-	-2.57	-0.14	-0.71	-
Net Debt Issued (Repaid)	-	-2.57	4.93	-0.71	0.38
Issuance of Common Stock	-	65.31	-	29.41	51.32
Repurchase of Common Stock	-	-	-0.02	-	-
Other Financing Activities	-	-	-0	-	-
Financing Cash Flow	-	62.74	4.92	28.71	51.7
Foreign Exchange Rate Adjustments	0.11	0.08	-0.1	0.39	-
Miscellaneous Cash Flow Adjustments	-	0	0	-	0
Net Cash Flow	-3.58	7.76	-23.8	1.22	13.17
Free Cash Flow	-13.82	-20.8	-9.73	-16.47	-16
Free Cash Flow Margin	-44.56%	-	-	-	-3.41%
Free Cash Flow Per Share	-0.65	-1.00	-0.58	-1.00	-1.00
Cash Interest Paid	-	0.09	0.15	0.04	0.06
Levered Free Cash Flow	10.25	-242.6	-82.22	-168.84	281.26
Unlevered Free Cash Flow	10.25	-242.55	-82.14	-168.81	281.29
Change in Working Capital	0.14	-2.77	5.87	-2.6	-4.48

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