Eastnine AB (publ) (STO:EAST)

Eastnine AB Cash Flow Statement

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

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	5.91	-72.05	108.56	72.33	36.16
Depreciation & Amortization	-	0.19	0.19	0.17	0.16
Gain (Loss) on Sale of Investments	-	49.76	-71.29	-43.99	-13.44
Asset Writedown	-	34.68	-9.39	-16.3	-17.38
Stock-Based Compensation	-	-0	0.18	0.24	0.13
Change in Accounts Receivable	-3.44	-0.57	6.42	-9.06	0.51
Change in Other Net Operating Assets	8.04	-0.41	-7.13	11.79	-0.55
Other Operating Activities	14.32	5.13	-8	2.32	5.38
Operating Cash Flow	24.84	16.73	19.55	17.49	10.96
Operating Cash Flow Growth	48.44%	-14.42%	11.75%	59.62%	29.92%
Acquisition of Real Estate Assets	-324.88	-2.26	-127.06	-80.74	-64.78
Net Sale / Acq. of Real Estate Assets	-324.88	-2.26	-127.06	-80.74	-64.78
Investment in Marketable & Equity Securities	-	143.59	18.79	5.29	-
Other Investing Activities	-	-	-	0	-
Investing Cash Flow	-324.88	141.33	-108.26	-75.45	-64.78
Long-Term Debt Issued	253.23	10.52	93.34	29.28	40.95
Long-Term Debt Repaid	-42.35	-53.19	-7.65	-6.45	-5.67
Net Debt Issued (Repaid)	210.88	-42.68	85.69	22.83	35.28
Issuance of Common Stock	-	-	-	-	10.87
Common Dividends Paid	-8.29	-6.6	-6.41	-4.89	-5.4
Other Financing Activities	-	-	-	45	-
Foreign Exchange Rate Adjustments	0.03	0.02	0.05	-0.06	-0.06
Net Cash Flow	-97.44	108.8	-9.38	4.92	-13.13
Cash Interest Paid	-	14.33	9.12	5.07	3.71
Cash Income Tax Paid	1.52	0.45	0.21	-	-
Levered Free Cash Flow	15.4	9.78	7.65	10.42	6.95
Unlevered Free Cash Flow	24.65	18.27	13.51	13.92	9.26
Change in Net Working Capital	-3.28	0.66	1.39	-3.87	-0.2

Updated Feb 5, 2025. Source: S&P Global Market Intelligence. Real Estate template. Financial Sources.