Kallebäck Property Invest AB (publ) (STO:KAPIAB)

STO:KAPIAB Cash Flow Statement

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

Operating Activities

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	75.33	76.86	10.55	54.5	106.91
Other Amortization	-	-	0.6	0.43	0.45
Asset Writedown	-36.63	-39.93	23.21	7.95	-74.76
Change in Accounts Receivable	-0.56	0.46	0.17	5.47	-1.55
Change in Accounts Payable	0.3	-	-1.52	1.32	-0.02
Change in Other Net Operating Assets	11.64	3.45	-4.34	-23.99	23.14
Other Operating Activities	10.87	1.64	15.5	-7.54	22.98
Operating Cash Flow	60.95	42.49	44.16	38.14	77.15
Operating Cash Flow Growth	43.46%	-3.79%	15.79%	-50.57%	166.32%

Investing Activities

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Acquisition of Real Estate Assets	-23.37	-0.07	-3.21	-7.95	-5.24
Net Sale / Acq. of Real Estate Assets	-23.37	-0.07	-3.21	-7.95	-5.24
Investing Cash Flow	-23.37	-0.07	-3.21	-7.95	-5.24

Financing Activities

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Long-Term Debt Issued	31	-	487	10	15
Long-Term Debt Repaid	-7.65	-7.3	-490.72	-5.01	-4.89
Net Debt Issued (Repaid)	23.35	-7.3	-3.72	4.99	10.12
Common Dividends Paid	-43.8	-43.8	-43.8	-43.8	-43.8

Net Cash Flow

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Miscellaneous Cash Flow Adjustments	-	-0.09	-	-	-
Net Cash Flow	17.12	-8.78	-6.56	-8.62	38.23

Free Cash Flow

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Levered Free Cash Flow	48.25	29.78	18.75	36.9	68.65
Unlevered Free Cash Flow	63.42	45.35	43.78	32.55	71.9

Additional Metrics

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Cash Interest Paid	-	-	-	11.15	10.41
Cash Income Tax Paid	9.01	18.61	8.62	4.05	-
Change in Working Capital	11.38	3.91	-5.69	-17.2	21.57

Data Source: S&P Global Market Intelligence Last updated: Dec 31, 2025

Financial data is provided by S&P Global Market Intelligence and updates within hours after each earnings release, which is every six months for this company.

Update frequency:

Semi-annually

Last checked:

Aug 11, 2026

Data Sources Report a data error