Kyivstar Group Ltd. (KYIV) Cash Flow Statement
Where KYIV’s cash came from and went, 2025
December 31, 2025 · U.S. dollars- Cash from operations
- $558.0M +29.8% vs 2024
- Capital expenditures
- $333.0M 28.8% of revenue
- Free cash flow
- $225.0M 19.4% margin
- Returned to shareholders
- —
- Change in cash
- −$219.0M cash at year-end $455.0M
Drawn to scale: where the cash came from and how it was used. Hover for values.
KYIV operating cash flow, capex and free cash flow
KYIV cash flow trends, 2023–2025
| Metric | Trend | Then | Latest | Change |
|---|---|---|---|---|
| Operating cash flow | $413.0M2023 | $558.0M2025 | +16.2%/yr | |
| Capital expenditures | $143.0M2023 | $333.0M2025 | +52.6%/yr | |
| Free cash flow | $270.0M2023 | $225.0M2025 | −8.7%/yr | |
| Free cash flow margin | 29.5%2023 | 19.4%2025 | −10.1 pts | |
| Operating cash flow / net income | 1.192023 | 2.822025 | +1.62 | |
| Capex / revenue | 15.6%2023 | 28.8%2025 | +13.2 pts |
Change is the average annual growth (CAGR) or the difference between the first and latest year.
KYIV cash flow by activity
KYIV net income vs operating cash flow
Operating cash flow above net income usually means earnings are backed by cash (depreciation and stock-based pay are non-cash expenses).
KYIV cash flow statement
| 2025 | 2024 | 2023 | |
|---|---|---|---|
| Operating activities | |||
| Net income | $198.0M | $347.0M | $346.0M |
| Depreciation & amortization | $213.0M | $166.0M | $177.0M |
| Change in working capital | $46.0M | $26.0M | −$4.0M |
| Other non-cash items | $101.0M | −$109.0M | −$106.0M |
| Cash from operating activities | $558.0M | $430.0M | $413.0M |
| Investing activities | |||
| Capital expenditures | −$333.0M | −$248.0M | −$143.0M |
| Investments (net) | −$24.0M | −$132.0M | −$327.0M |
| Acquisitions & other investing | $207.0M | $248.0M | $143.0M |
| Cash from investing activities | −$150.0M | −$132.0M | −$327.0M |
| Financing activities | |||
| Net borrowing (repayment) | −$736.0M | −$29.0M | −$88.0M |
| Shares issued | $0 | $0 | $0 |
| Other financing | $110.0M | −$8.0M | $0 |
| Cash from financing activities | −$626.0M | −$37.0M | −$88.0M |
| Summary | |||
| Net change in cash | −$219.0M | $249.0M | −$7.0M |
| Cash at end of period | $455.0M | $674.0M | $425.0M |
| Free cash flow | $225.0M | $182.0M | $270.0M |
| Free cash flow margin | 19.4% | 19.8% | 29.5% |
| Capex / revenue | 28.8% | 27.0% | 15.6% |
| Operating cash flow / net income | 2.82 | 1.24 | 1.19 |
| Jun '26 | Mar '26 | Dec '25 | Sep '25 | Jun '25 | Mar '25 | Dec '24 | Sep '24 | Jun '24 | Mar '24 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||||
| Net income | $97.0M | $104.0M | $111.0M | −$74.0M | $103.0M | $58.0M | $111.0M | $82.0M | $89.0M | $45.0M |
| Depreciation & amortization | $64.0M | $58.0M | $65.0M | $53.0M | $51.0M | $44.0M | $40.0M | — | $40.0M | $43.0M |
| Change in working capital | $10.0M | $13.0M | $9.0M | $13.0M | $6.0M | $18.0M | −$10.0M | — | $11.0M | $14.0M |
| Other non-cash items | −$1.0M | −$14.0M | −$33.0M | $149.0M | −$23.0M | $8.0M | −$35.0M | $42.0M | −$23.0M | −$19.0M |
| Cash from operating activities | $170.0M | $161.0M | $152.0M | $141.0M | $137.0M | $128.0M | $106.0M | $124.0M | $117.0M | $83.0M |
| Investing activities | ||||||||||
| Capital expenditures | −$56.0M | −$64.0M | −$130.0M | −$101.0M | −$48.0M | −$54.0M | −$105.0M | $0 | −$50.0M | −$39.0M |
| Investments (net) | — | — | −$54.0M | $23.0M | $192.0M | −$64.0M | $75.0M | −$13.0M | −$91.0M | −$103.0M |
| Acquisitions & other investing | −$88.0M | −$174.0M | $38.0M | −$54.0M | $48.0M | $54.0M | $105.0M | — | $50.0M | $39.0M |
| Cash from investing activities | −$144.0M | −$238.0M | −$146.0M | −$132.0M | $192.0M | −$64.0M | $75.0M | — | −$91.0M | −$103.0M |
| Financing activities | ||||||||||
| Net borrowing (repayment) | −$12.0M | −$20.0M | −$19.0M | −$121.0M | −$588.0M | −$8.0M | −$8.0M | — | — | — |
| Shares issued | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other financing | $0 | $0 | $0 | $132.0M | $0 | −$22.0M | −$8.0M | — | −$7.0M | −$7.0M |
| Cash from financing activities | −$12.0M | −$20.0M | −$19.0M | $11.0M | −$588.0M | −$30.0M | −$16.0M | — | −$7.0M | −$7.0M |
| Summary | ||||||||||
| Net change in cash | $11.0M | −$102.0M | −$17.0M | $14.0M | −$254.0M | $38.0M | $163.0M | $104.0M | $15.0M | −$30.0M |
| Cash at end of period | $364.0M | $353.0M | $455.0M | $472.0M | $458.0M | $712.0M | $674.0M | $511.0M | $410.0M | $395.0M |
| Free cash flow | $114.0M | $97.0M | $22.0M | $40.0M | $89.0M | $74.0M | $1.0M | $124.0M | $67.0M | $44.0M |
| Free cash flow margin | 33.6% | 30.0% | 6.9% | 13.5% | 31.3% | 29.0% | 0.4% | 50.0% | 28.5% | 23.7% |
| Capex / revenue | 16.5% | 19.8% | 40.5% | 34.0% | 16.9% | 21.2% | 42.0% | 0.0% | 21.3% | 21.0% |
| Operating cash flow / net income | 1.75 | 1.55 | 1.37 | — | 1.33 | 2.21 | 0.95 | 1.51 | 1.31 | 1.84 |
Negative numbers are cash paid out. Quarterly columns are labeled by the month the quarter ended. Figures in U.S. dollars as reported; data from EODHD.
KYIV cash generation
In fiscal 2025 (ended December 31, 2025), Kyivstar Group Ltd. generated $558.0 million of cash from operations (up 29.8%) and spent $333.0 million on capital expenditures, leaving free cash flow of $225.0 million, 19.4% of revenue. Cash and equivalents fell by $219.0 million over the year.
Related: KYIV income statement, KYIV balance sheet. See the KYIV stock overview for the latest quote and news.
KYIV cash flow FAQ
What is Kyivstar Group Ltd.'s free cash flow?
Kyivstar Group Ltd.'s free cash flow was $225.0 million in fiscal 2025: $558.0 million of operating cash flow minus $333.0 million of capital expenditures It was $182.0 million a year earlier..
How much cash does Kyivstar Group Ltd. generate from operations?
Kyivstar Group Ltd. generated $558.0 million of cash from operating activities in fiscal 2025, 2.82 times its net income of $198.0 million.
How much does Kyivstar Group Ltd. spend on capital expenditures?
Kyivstar Group Ltd. spent $333.0 million on capital expenditures in fiscal 2025, 28.8% of revenue, compared with $248.0 million the year before.