Cibus Nordic Real Estate AB (publ) (FRA:6N5)
Germany · Delayed Price · Currency is EUR 14.78
-0.24 (-1.57%)
Dec 1, 2025, 8:44 AM CET
FRA:6N5 Cash Flow Statement
Financials in millions EUR. Fiscal year is January - December.
Millions EUR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2017 - 2019 |
|---|---|---|---|---|---|---|---|
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 | 2017 - 2019 |
Net Income | 66.64 | -4.76 | -19.92 | 79.99 | 51.37 | 34.6 | Upgrade |
Depreciation & Amortization | 0.28 | 0.08 | 0.08 | 0.09 | 0.01 | 0.02 | Upgrade |
Other Amortization | 4.04 | 4.04 | 2.69 | 2.63 | 1.92 | - | Upgrade |
Gain (Loss) on Sale of Investments | 5.01 | 9.81 | 21.87 | -14.1 | -0.98 | 0.36 | Upgrade |
Asset Writedown | 15.21 | 44.71 | 53.42 | -28.14 | -10.64 | -6.46 | Upgrade |
Change in Accounts Receivable | -3.61 | -4.81 | 2.2 | -0.47 | 22.08 | 3.04 | Upgrade |
Change in Other Net Operating Assets | -4.04 | 2.16 | -2.12 | 9.15 | -17.64 | 5.57 | Upgrade |
Other Operating Activities | 33.41 | 51.31 | 43.64 | 47.23 | 7.14 | 8.82 | Upgrade |
Operating Cash Flow | 116.54 | 102.54 | 101.85 | 96.38 | 53.26 | 45.93 | Upgrade |
Operating Cash Flow Growth | 12.44% | 0.68% | 5.68% | 80.96% | 15.97% | 69.46% | Upgrade |
Acquisition of Real Estate Assets | -250.82 | -131.42 | -19.94 | -345.57 | -179.4 | -390.38 | Upgrade |
Sale of Real Estate Assets | 25.41 | 2.01 | 14.52 | 0.66 | - | 0.27 | Upgrade |
Net Sale / Acq. of Real Estate Assets | -225.4 | -129.4 | -5.42 | -344.91 | -179.4 | -390.11 | Upgrade |
Investment in Marketable & Equity Securities | -0.2 | - | -0.01 | -0.03 | -0.28 | -2.18 | Upgrade |
Investing Cash Flow | -223.9 | -129.4 | -5.43 | -344.94 | -179.68 | -392.29 | Upgrade |
Long-Term Debt Issued | - | 712.01 | 61.32 | 693.17 | 105.61 | 454.92 | Upgrade |
Total Debt Issued | 979.01 | 712.01 | 61.32 | 693.17 | 105.61 | 454.92 | Upgrade |
Long-Term Debt Repaid | - | -632.43 | -132.61 | -457.66 | -2.19 | -175.67 | Upgrade |
Total Debt Repaid | -874.73 | -632.43 | -132.61 | -457.66 | -2.19 | -175.67 | Upgrade |
Net Debt Issued (Repaid) | 104.28 | 79.58 | -71.29 | 235.51 | 103.42 | 279.26 | Upgrade |
Issuance of Common Stock | 91.28 | 82.48 | 71.15 | 92.77 | 78.21 | 123.27 | Upgrade |
Common Dividends Paid | -68.03 | -55.43 | -47.68 | -47.84 | -38.17 | -39.59 | Upgrade |
Other Financing Activities | -67.21 | -60.21 | -63.03 | -36.43 | -2.68 | -5 | Upgrade |
Foreign Exchange Rate Adjustments | 0.1 | -0.3 | -0.03 | -0.51 | -0.09 | 0.46 | Upgrade |
Net Cash Flow | -46.94 | 19.26 | -14.46 | -5.06 | 14.27 | 12.04 | Upgrade |
Cash Interest Paid | 55.73 | 48.93 | 43.55 | 25.6 | - | - | Upgrade |
Cash Income Tax Paid | - | 0.03 | 0.07 | - | - | 0.61 | Upgrade |
Levered Free Cash Flow | 59 | 34.62 | 43.9 | 50.07 | 34.71 | 25.78 | Upgrade |
Unlevered Free Cash Flow | 92.79 | 64.16 | 72.93 | 66.7 | 46.6 | 37.21 | Upgrade |
Change in Working Capital | -7.65 | -2.65 | 0.08 | 8.68 | 4.44 | 8.6 | Upgrade |
Source: S&P Global Market Intelligence. Real Estate template. Financial Sources.