Eastnine AB Cash Flow Statement

Financials in millions EUR. Fiscal year is January - December.

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
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
Net Income	41.74	5.91	-72.05	108.56	72.33
Depreciation & Amortization	-	0.18	0.19	0.19	0.17
Gain (Loss) on Sale of Investments	-	-	49.76	-71.29	-43.99
Asset Writedown	-	4.35	34.68	-9.39	-16.3
Stock-Based Compensation	-	0.07	-0	0.18	0.24
Change in Accounts Receivable	-1.44	-3.44	-0.57	6.42	-9.06
Change in Other Net Operating Assets	1.06	8.04	-0.41	-7.13	11.79
Other Operating Activities	-11.2	9.62	5.13	-8	2.32
Operating Cash Flow	30.16	24.74	16.73	19.55	17.49
Operating Cash Flow Growth	21.94%	47.84%	-14.42%	11.75%	59.62%
Acquisition of Real Estate Assets	-6.26	-324.88	-2.26	-127.06	-80.74
Net Sale / Acq. of Real Estate Assets	-6.26	-324.88	-2.26	-127.06	-80.74
Investment in Marketable & Equity Securities	-	-	143.59	18.79	5.29
Other Investing Activities	-	-	-	-	0
Investing Cash Flow	-6.55	-324.88	141.33	-108.26	-75.45
Long-Term Debt Issued	14.42	253.23	10.52	93.34	29.28
Long-Term Debt Repaid	-7.99	-42.35	-53.19	-7.65	-6.45
Net Debt Issued (Repaid)	6.43	210.88	-42.68	85.69	22.83
Issuance of Common Stock	-	0.1	-	-	-
Common Dividends Paid	-10.45	-8.29	-6.6	-6.41	-4.89
Other Financing Activities	0	-	-	-	45
Foreign Exchange Rate Adjustments	0.05	0.03	0.02	0.05	-0.06
Miscellaneous Cash Flow Adjustments	-0	-	-	-	-
Net Cash Flow	19.64	-97.44	108.8	-9.38	4.92
Cash Interest Paid	-	14.61	14.33	9.12	5.07
Cash Income Tax Paid	2.01	1.52	0.45	0.21	-
Levered Free Cash Flow	14.44	15.94	9.73	7.65	10.42
Unlevered Free Cash Flow	28.05	25.18	18.22	13.51	13.92
Change in Working Capital	-0.38	4.6	-0.98	-0.71	2.73

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Real Estate template. Financial Sources.