Pandox AB (publ) (STO:PNDX.B)

Pandox 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	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	1,355	1,689	-585	4,217	610	-1,399
Depreciation & Amortization	293	287	286	334	280	238
Gain (Loss) on Sale of Assets	-	-	-	-	19	-
Asset Writedown	-454	-474	1,107	-1,180	368	1,779
Change in Accounts Receivable	-	-	-	-14	-378	-36
Change in Other Net Operating Assets	-28	-39	230	146	-8	-117
Other Operating Activities	767	363	1,155	-1,126	-461	-5
Operating Cash Flow	1,933	1,826	2,193	2,377	430	460
Operating Cash Flow Growth	17.65%	-16.73%	-7.74%	452.79%	-6.52%	-76.22%
Acquisition of Real Estate Assets	-1,062	-1,024	-922	-863	-990	-907
Net Sale / Acq. of Real Estate Assets	-1,062	-1,024	-922	-863	-990	-907
Cash Acquisition	-4,496	-3,762	-1,465	-901	-482	-689
Investment in Marketable & Equity Securities	-3	-15	12	3	-49	-2
Investing Cash Flow	-4,927	-4,121	-1,481	-1,637	-1,521	-1,598
Long-Term Debt Issued	-	20,760	12,944	12,811	8,196	9,755
Long-Term Debt Repaid	-	-19,283	-14,168	-13,601	-8,088	-6,664
Net Debt Issued (Repaid)	2,644	1,477	-1,224	-790	108	3,091
Issuance of Common Stock	2,000	2,000	-	-	-	-
Common Dividends Paid	-735	-735	-460	-	-	-
Other Financing Activities	-45	-45	-17	-16	-15	-20
Foreign Exchange Rate Adjustments	-95	115	128	103	-31	57
Net Cash Flow	774	517	-861	37	-1,029	1,990
Cash Interest Paid	1,480	1,492	1,243	893	841	819
Cash Income Tax Paid	386	280	178	86	60	45
Levered Free Cash Flow	1,353	1,050	1,334	2,446	680.88	441.75
Unlevered Free Cash Flow	3,105	2,566	3,389	1,614	795.25	1,131
Change in Net Working Capital	-555	-41	-1,031	532	369	-57

Updated Mar 13, 2025. Source: S&P Global Market Intelligence. Real Estate template. Financial Sources.