Link Prop Investment 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	Jun '25 Jun 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	5.08	3.28	16.3	10.14	11.73	10.6	Upgrade
Depreciation & Amortization	10.21	10.21	9.24	7.15	7.13	6.89	Upgrade
Change in Accounts Receivable	-0.81	0.59	1.1	-4.46	-0.6	0.59	Upgrade
Change in Other Net Operating Assets	2.55	-6.35	-1.41	9.31	0.86	-2.72	Upgrade
Other Operating Activities	-1.96	-1.36	3.32	1.15	2	1.6	Upgrade
Operating Cash Flow	15.07	6.37	28.54	23.29	21.11	16.96	Upgrade
Operating Cash Flow Growth	-48.47%	-77.69%	22.55%	10.34%	24.49%	-0.53%	Upgrade
Acquisition of Real Estate Assets	-12.73	-7.13	-5.54	-14.44	-12.04	-1.84	Upgrade
Net Sale / Acq. of Real Estate Assets	-12.73	-7.13	-5.54	-14.44	-12.04	-1.84	Upgrade
Investing Cash Flow	-12.73	-7.13	-5.54	-14.44	-12.04	-1.84	Upgrade
Total Debt Issued	9.1	-	-	-	-	-	Upgrade
Long-Term Debt Repaid	-	-1.96	-1.9	-2.53	-2.53	-2.53	Upgrade
Net Debt Issued (Repaid)	8.14	-1.96	-1.9	-2.53	-2.53	-2.53	Upgrade
Common Dividends Paid	-11.76	-11.76	-11.76	-11.76	-11.76	-11.76	Upgrade
Other Financing Activities	-	-	-	5.4	-	-	Upgrade
Net Cash Flow	-2.37	-14.47	9.35	-0.04	-5.22	0.83	Upgrade
Cash Interest Paid	7.27	8.17	4.26	3.13	2.88	3.03	Upgrade
Cash Income Tax Paid	5	2.7	1.88	2.35	1.92	2.15	Upgrade
Levered Free Cash Flow	7.72	6.52	24.22	19.87	17.6	14.13	Upgrade
Unlevered Free Cash Flow	12.82	11.62	26.88	21.82	19.39	16.03	Upgrade
Change in Working Capital	1.74	-5.76	-0.31	4.85	0.26	-2.13	Upgrade

Source: S&P Capital IQ. Real Estate template. Financial Sources.