Bonäsudden Holding 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	2020 - 2016
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	2020 - 2016
Net Income	28.76	1.88	-24.29	-18.32	108.43	Upgrade
Depreciation & Amortization	-	-	-	-	0.06	Upgrade
Gain (Loss) on Sale of Investments	-	-	-	-	-0.03	Upgrade
Change in Accounts Receivable	-1.47	1.91	-2.25	0.6	-1.26	Upgrade
Change in Accounts Payable	-1.39	-2.11	2	1.68	-1.21	Upgrade
Change in Other Net Operating Assets	-3.21	0.91	1.14	-4.37	6.52	Upgrade
Other Operating Activities	-15.95	7.74	30.82	30.17	-96.47	Upgrade
Operating Cash Flow	6.74	10.32	7.41	9.76	16.05	Upgrade
Operating Cash Flow Growth	-34.68%	39.14%	-24.02%	-39.20%	34.53%	Upgrade
Acquisition of Real Estate Assets	-56.04	-10.46	-12.41	-104.04	-8.76	Upgrade
Sale of Real Estate Assets	-	5.27	-	101.8	27.66	Upgrade
Net Sale / Acq. of Real Estate Assets	-56.04	-5.19	-12.41	-2.24	18.9	Upgrade
Investment in Marketable & Equity Securities	-	-	-	-	2.45	Upgrade
Investing Cash Flow	-56.04	-5.19	-12.41	-2.24	21.35	Upgrade
Long-Term Debt Issued	52.54	-	-	60	-	Upgrade
Total Debt Issued	52.54	-	-	60	-	Upgrade
Long-Term Debt Repaid	-	-2.6	-	-33.74	-	Upgrade
Net Debt Issued (Repaid)	52.54	-2.6	-	26.26	-	Upgrade
Common Dividends Paid	-	-	-3.19	-12.77	-12.77	Upgrade
Other Financing Activities	-0.38	-	-	-	-	Upgrade
Miscellaneous Cash Flow Adjustments	-	-0	-0	-	-	Upgrade
Net Cash Flow	2.86	2.53	-8.19	21.01	24.63	Upgrade
Cash Income Tax Paid	1.76	2.75	2.23	1.94	3.11	Upgrade
Levered Free Cash Flow	8.89	6.91	2.87	7.1	12.16	Upgrade
Unlevered Free Cash Flow	18.67	16.83	12.57	11.92	17.37	Upgrade
Change in Working Capital	-6.07	0.7	0.89	-2.09	4.05	Upgrade

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