Aquaticus Real Estate 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
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	-3.47	21.05	-3.98	6.69	131.33
Other Amortization	-	1.66	1.94	1.94	1.94
Asset Writedown	-	-8.78	32.25	14.08	-136.79
Change in Accounts Receivable	5.13	-1.28	-4.25	-1.77	-3.49
Change in Accounts Payable	-0.05	-0.11	-1.4	1.25	1.49
Change in Other Net Operating Assets	8.27	-3.84	-6.82	0.69	32.13
Other Operating Activities	20.91	10.14	-0.33	2.7	26.02
Operating Cash Flow	30.79	18.83	17.42	25.57	52.65
Operating Cash Flow Growth	63.50%	8.11%	-31.87%	-51.43%	-
Acquisition of Real Estate Assets	-	-0.22	-0.25	-2.08	-1,447
Net Sale / Acq. of Real Estate Assets	-	-0.22	-0.25	-2.08	-1,447
Investing Cash Flow	-	-0.22	-0.25	-2.08	-1,447
Total Debt Issued	-	-	-	-	888
Long-Term Debt Repaid	-	-14	-	-	-
Net Debt Issued (Repaid)	-	-14	-	-	888
Issuance of Common Stock	-	-	-	-	616
Common Dividends Paid	-12.32	-12.32	-14.94	-17.09	-
Other Financing Activities	-	-4	-	-	-44.75
Net Cash Flow	18.47	-11.7	2.24	6.4	64.69
Levered Free Cash Flow	25.18	13.21	4.93	22.44	-
Unlevered Free Cash Flow	42.04	25.45	10.61	28.12	-
Change in Working Capital	13.35	-5.23	-12.46	0.17	30.14

Source: S&P Global Market Intelligence. Real Estate template. Financial Sources.