Real Fastigheter 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	25.2	53.7	14.2	57.3	60.1	65.4	Upgrade
Depreciation & Amortization	0.6	0.4	0.4	0.5	0.3	0.2	Upgrade
Change in Accounts Receivable	10.2	-9.5	-10.4	4.5	-16.5	-2.1	Upgrade
Change in Other Net Operating Assets	-12	15.3	15.3	-2.6	47.7	21.6	Upgrade
Other Operating Activities	-10.4	-34.1	9.2	-67.2	-98.5	-61.4	Upgrade
Operating Cash Flow	13.6	25.8	28.7	-7.5	-6.9	23.7	Upgrade
Operating Cash Flow Growth	-40.87%	-10.11%	-	-	-	-	Upgrade
Acquisition of Real Estate Assets	-35.8	-68.8	-94.4	-176	-203.7	-147.4	Upgrade
Sale of Real Estate Assets	-	-	-	2.9	-	-	Upgrade
Net Sale / Acq. of Real Estate Assets	-35.8	-68.8	-94.4	-173.1	-203.7	-147.4	Upgrade
Investing Cash Flow	-17.6	-68.8	-94.4	-173.1	-203.7	-147.4	Upgrade
Long-Term Debt Issued	-	166.5	98.1	10.6	229.2	132.1	Upgrade
Long-Term Debt Repaid	-	-116.1	-25.8	-22.5	-1.8	-11.1	Upgrade
Net Debt Issued (Repaid)	1.8	50.4	72.3	-11.9	227.4	121	Upgrade
Issuance of Common Stock	-	-	-	181.8	-	-	Upgrade
Repurchase of Common Stock	-	-	-7.3	-	-	-	Upgrade
Net Cash Flow	-2	7.4	-0.7	-10.7	16.8	-2.7	Upgrade
Cash Interest Paid	39.2	45.6	44.9	-	-	-	Upgrade
Cash Income Tax Paid	8.1	8.4	7.4	-1.6	-2.4	-0.3	Upgrade
Levered Free Cash Flow	-59.61	-51.09	-74.46	-161.85	-167.93	-163.71	Upgrade
Unlevered Free Cash Flow	-34.8	-22.65	-48.53	-149.16	-157.74	-151.15	Upgrade
Change in Working Capital	-1.8	5.8	4.9	1.9	31.2	19.5	Upgrade

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