Link Prop Investment AB (publ) (NGM:LINKAB)

Link Prop Investment AB Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	5.08	3.28	16.3	10.14	11.73	10.6
Depreciation & Amortization	10.21	10.21	9.24	7.15	7.13	6.89
Change in Accounts Receivable	-0.81	0.59	1.1	-4.46	-0.6	0.59
Change in Other Net Operating Assets	2.55	-6.35	-1.41	9.31	0.86	-2.72
Other Operating Activities	-1.96	-1.36	3.32	1.15	2	1.6
Operating Cash Flow	15.07	6.37	28.54	23.29	21.11	16.96
Operating Cash Flow Growth	-48.47%	-77.69%	22.55%	10.34%	24.49%	-0.53%
Acquisition of Real Estate Assets	-12.73	-7.13	-5.54	-14.44	-12.04	-1.84
Net Sale / Acq. of Real Estate Assets	-12.73	-7.13	-5.54	-14.44	-12.04	-1.84
Investing Cash Flow	-12.73	-7.13	-5.54	-14.44	-12.04	-1.84
Total Debt Issued	9.1	-	-	-	-	-
Long-Term Debt Repaid	-	-1.96	-1.9	-2.53	-2.53	-2.53
Net Debt Issued (Repaid)	8.14	-1.96	-1.9	-2.53	-2.53	-2.53
Common Dividends Paid	-11.76	-11.76	-11.76	-11.76	-11.76	-11.76
Other Financing Activities	-	-	-	5.4	-	-
Net Cash Flow	-2.37	-14.47	9.35	-0.04	-5.22	0.83
Cash Interest Paid	7.27	8.17	4.26	3.13	2.88	3.03
Cash Income Tax Paid	5	2.7	1.88	2.35	1.92	2.15
Levered Free Cash Flow	7.72	6.52	24.22	19.87	17.6	14.13
Unlevered Free Cash Flow	12.82	11.62	26.88	21.82	19.39	16.03
Change in Working Capital	1.74	-5.76	-0.31	4.85	0.26	-2.13

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