XSAT:KRONA 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
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
Net Income	42.5	33.52	-82.86	-6.52	21.86	Upgrade
Change in Accounts Receivable	-1.23	2.76	-1.26	0.99	-0.48	Upgrade
Change in Accounts Payable	-3.12	3.14	1.15	0.32	-1	Upgrade
Change in Other Net Operating Assets	14.26	5.91	-0.09	-3.27	-3.25	Upgrade
Other Operating Activities	3.77	5.83	118.45	39.77	-6.64	Upgrade
Operating Cash Flow	56.18	51.16	35.39	31.29	10.5	Upgrade
Operating Cash Flow Growth	9.80%	44.59%	13.10%	198.07%	-85.45%	Upgrade
Acquisition of Real Estate Assets	-67.6	-58.14	-6.29	-0.74	-	Upgrade
Sale of Real Estate Assets	-	-	0.19	0.41	1.52	Upgrade
Net Sale / Acq. of Real Estate Assets	-67.6	-58.14	-6.11	-0.32	1.52	Upgrade
Investing Cash Flow	-67.6	-58.14	-6.11	-0.32	1.52	Upgrade
Long-Term Debt Repaid	-0.93	-0.38	-	-	-	Upgrade
Total Debt Repaid	-0.93	-0.38	-	-	-	Upgrade
Net Debt Issued (Repaid)	-0.93	-0.38	-	-	-	Upgrade
Issuance of Common Stock	203.69	59.8	-	-	-	Upgrade
Common Dividends Paid	-	-	-21.84	-29.15	-7.31	Upgrade
Other Financing Activities	-10.64	-0.63	-	-	-	Upgrade
Foreign Exchange Rate Adjustments	-10.15	-1.4	-2.17	0.84	0.88	Upgrade
Net Cash Flow	170.55	50.41	5.27	2.65	5.59	Upgrade
Cash Interest Paid	-	26.66	24.44	25.61	12.23	Upgrade
Cash Income Tax Paid	-0.03	-	-	-	-	Upgrade
Levered Free Cash Flow	34.06	36.52	11.86	19.42	-	Upgrade
Unlevered Free Cash Flow	51.26	52.88	28.16	35.42	-	Upgrade
Change in Working Capital	9.91	11.81	-0.2	-1.96	-4.72	Upgrade

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