Genova Property Group AB
STO:GPG
Cash Flow Statement
Cash Flow Statement
Genova Property Group AB
| Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||
| Net Income |
64
|
61
|
61
|
54
|
74
|
75
|
99
|
119
|
121
|
129
|
121
|
101
|
89
|
68
|
61
|
76
|
93
|
102
|
140
|
164
|
165
|
162
|
|
| Depreciation & Amortization |
5
|
(3)
|
0
|
(1)
|
(2)
|
3
|
3
|
4
|
6
|
5
|
8
|
7
|
7
|
7
|
7
|
8
|
8
|
8
|
8
|
8
|
9
|
9
|
|
| Other Non-Cash Items |
(5)
|
(52)
|
(41)
|
(42)
|
(37)
|
21
|
11
|
(8)
|
(16)
|
(35)
|
(44)
|
(25)
|
(25)
|
39
|
28
|
53
|
40
|
(57)
|
(70)
|
(145)
|
(126)
|
(81)
|
|
| Cash Taxes Paid |
13
|
(3)
|
3
|
3
|
(10)
|
12
|
2
|
1
|
0
|
(4)
|
(3)
|
(4)
|
1
|
6
|
7
|
12
|
8
|
6
|
2
|
0
|
5
|
6
|
|
| Cash Interest Paid |
74
|
66
|
92
|
93
|
93
|
99
|
99
|
108
|
117
|
127
|
155
|
182
|
218
|
216
|
161
|
161
|
159
|
164
|
216
|
211
|
191
|
151
|
|
| Change in Working Capital |
(124)
|
(154)
|
77
|
244
|
200
|
(86)
|
(42)
|
(234)
|
(89)
|
111
|
(11)
|
(61)
|
48
|
53
|
(20)
|
18
|
(110)
|
65
|
6
|
16
|
44
|
(65)
|
|
| Cash from Operating Activities |
(60)
N/A
|
(149)
-150%
|
97
N/A
|
255
+165%
|
235
-8%
|
12
-95%
|
72
+496%
|
(120)
N/A
|
22
N/A
|
210
+850%
|
73
-65%
|
22
-69%
|
119
+430%
|
167
+41%
|
75
-55%
|
154
+105%
|
32
-80%
|
119
+276%
|
83
-30%
|
44
-47%
|
93
+112%
|
25
-73%
|
|
| Investing Cash Flow | |||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(1)
|
(2)
|
(3)
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(6)
|
(6)
|
(7)
|
(3)
|
0
|
(4)
|
(3)
|
|
| Other Items |
(1 268)
|
(670)
|
(855)
|
(1 866)
|
(2 179)
|
(2 093)
|
(2 251)
|
(1 198)
|
(1 333)
|
(1 120)
|
(766)
|
(714)
|
(360)
|
(484)
|
(119)
|
(235)
|
(131)
|
103
|
(603)
|
(474)
|
(551)
|
(683)
|
|
| Cash from Investing Activities |
(1 269)
N/A
|
(671)
+47%
|
(858)
-28%
|
(1 869)
-118%
|
(2 182)
-17%
|
(2 093)
+4%
|
(2 253)
-8%
|
(1 198)
+47%
|
(1 335)
-11%
|
(1 122)
+16%
|
(768)
+32%
|
(715)
+7%
|
(362)
+49%
|
(485)
-34%
|
(119)
+75%
|
(241)
-102%
|
(137)
+43%
|
97
N/A
|
(606)
N/A
|
(471)
+22%
|
(555)
-18%
|
(687)
-24%
|
|
| Financing Cash Flow | |||||||||||||||||||||||
| Net Issuance of Common Stock |
120
|
546
|
546
|
546
|
26
|
(241)
|
(244)
|
(244)
|
277
|
(3)
|
0
|
198
|
198
|
198
|
197
|
(1)
|
(1)
|
(1)
|
(30)
|
0
|
(6)
|
(5)
|
|
| Net Issuance of Debt |
1 200
|
822
|
727
|
1 680
|
1 449
|
1 249
|
1 538
|
395
|
1 079
|
806
|
594
|
585
|
191
|
655
|
(42)
|
194
|
252
|
(341)
|
751
|
568
|
481
|
691
|
|
| Cash Paid for Dividends |
(108)
|
(35)
|
(42)
|
(42)
|
(57)
|
(59)
|
(60)
|
(61)
|
(49)
|
(53)
|
(57)
|
(64)
|
(71)
|
(71)
|
(85)
|
(88)
|
(48)
|
(88)
|
0
|
(51)
|
(93)
|
(58)
|
|
| Other |
(7)
|
1
|
0
|
0
|
686
|
686
|
685
|
0
|
0
|
97
|
99
|
107
|
97
|
(1)
|
0
|
(8)
|
(189)
|
(270)
|
(331)
|
(330)
|
(140)
|
(78)
|
|
| Cash from Financing Activities |
1 205
N/A
|
1 334
+11%
|
1 231
-8%
|
2 184
+77%
|
2 104
-4%
|
1 636
-22%
|
1 919
+17%
|
775
-60%
|
1 304
+68%
|
847
-35%
|
636
-25%
|
826
+30%
|
415
-50%
|
781
+88%
|
71
-91%
|
98
+39%
|
15
-85%
|
(642)
N/A
|
390
N/A
|
215
-45%
|
301
+40%
|
549
+83%
|
|
| Change in Cash | |||||||||||||||||||||||
| Net Change in Cash |
(123)
N/A
|
514
N/A
|
469
-9%
|
571
+22%
|
158
-72%
|
(444)
N/A
|
(262)
+41%
|
(543)
-107%
|
(8)
+98%
|
(65)
-668%
|
(58)
+10%
|
133
N/A
|
172
+29%
|
463
+169%
|
27
-94%
|
11
-58%
|
(90)
N/A
|
(426)
-372%
|
(133)
+69%
|
(213)
-61%
|
(162)
+24%
|
(112)
+31%
|
|
| Free Cash Flow | |||||||||||||||||||||||
| Free Cash Flow |
(60)
N/A
|
(150)
-150%
|
94
N/A
|
252
+168%
|
235
-7%
|
10
-96%
|
70
+580%
|
(122)
N/A
|
20
N/A
|
208
+943%
|
72
-65%
|
21
-70%
|
117
+450%
|
166
+42%
|
75
-55%
|
148
+98%
|
26
-83%
|
112
+335%
|
81
-28%
|
44
-46%
|
89
+103%
|
22
-75%
|
|