Vicore Pharma Holding 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	2019 - 2015
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	2019 - 2015
Net Income	-424.45	-168.63	-310.94	-288.42	-296.48	-146.86	Upgrade
Depreciation & Amortization	0	2.24	3.42	3.61	3.6	3.54	Upgrade
Loss (Gain) From Sale of Assets	-	-	-	2	-	-	Upgrade
Asset Writedown & Restructuring Costs	-	-	62.55	-	-	-	Upgrade
Other Operating Activities	50.91	3.28	6.03	3.83	0.64	0.71	Upgrade
Change in Accounts Receivable	-3	-35.6	-4.28	-1.6	-0.34	-3.87	Upgrade
Change in Accounts Payable	32.41	33.77	-6.36	-19.34	27.41	26.55	Upgrade
Operating Cash Flow	-344.13	-164.95	-249.58	-299.92	-265.17	-119.94	Upgrade
Sale (Purchase) of Intangibles	-	-	-	-3	-	-3	Upgrade
Investment in Securities	-327.8	149.04	-144.46	77	-7	7	Upgrade
Investing Cash Flow	-329.21	149.04	-144.46	74	-7	4	Upgrade
Issuance of Common Stock	882.15	882.14	500.41	200	336	187.55	Upgrade
Other Financing Activities	-48.08	-48.08	-29.55	-12.96	-17.82	-10.58	Upgrade
Financing Cash Flow	834.07	834.06	470.86	187.04	318.18	176.97	Upgrade
Foreign Exchange Rate Adjustments	-27.3	4.23	-	1.48	-0.43	-	Upgrade
Net Cash Flow	133.43	822.38	76.82	-37.4	45.58	61.03	Upgrade
Free Cash Flow	-344.13	-164.95	-249.58	-299.92	-265.17	-119.94	Upgrade
Free Cash Flow Margin	-4048.09%	-150.85%	-	-	-	-	Upgrade
Free Cash Flow Per Share	-1.50	-1.21	-2.58	-4.15	-3.81	-2.21	Upgrade
Cash Interest Paid	0.06	0.01	0	0.01	0.01	0.01	Upgrade
Levered Free Cash Flow	-234.12	-111.57	-200.41	-195.17	-160.92	-71.86	Upgrade
Unlevered Free Cash Flow	-208.85	-111.56	-200.41	-195.16	-160.92	-71.86	Upgrade
Change in Working Capital	29.41	-1.84	-10.65	-20.94	27.07	22.68	Upgrade

Source: S&P Capital IQ. Standard template. Financial Sources.