Elanor Commercial Property Fund (ASX:LED)

ASX:LED Cash Flow Statement

Financials in millions AUD. Fiscal year is July - June.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2025	Jun 30, 2024	Jun 30, 2023	Jun 30, 2022	Jun 30, 2021
Net Income	-3.44	-27.35	-25.07	43.95	31.26
Depreciation & Amortization	8.13	6.67	5.5	0.86	-
Other Amortization	-	0.31	0.22	0.19	0.15
Gain (Loss) on Sale of Investments	-	-	10.03	-2.82	-
Asset Writedown	22.64	35.31	48.2	-3.12	-5.58
Income (Loss) on Equity Investments	3.71	13.24	-	-	-
Change in Accounts Receivable	-2.3	-0.16	-0.22	0.03	0.52
Change in Accounts Payable	1.65	1.13	1.21	1.12	-0.54
Change in Other Net Operating Assets	-0.33	0.06	0.04	7.01	-0.07
Other Operating Activities	-0.7	-0.72	-9.81	-13.12	-3.45
Operating Cash Flow	29.91	28.07	31.07	33.92	22.14
Operating Cash Flow Growth	6.55%	-9.66%	-8.42%	53.24%	27.91%
Acquisition of Real Estate Assets	-10.03	-5.73	-8.07	-127.21	-1.95
Net Sale / Acq. of Real Estate Assets	-10.03	-5.73	-8.07	-127.21	-1.95
Cash Acquisition	-	-	-	-	-0.03
Investment in Marketable & Equity Securities	-	0.23	1.67	-43.46	-
Other Investing Activities	-38.31	-0.37	-	-	-
Investing Cash Flow	-48.34	-5.87	-6.4	-170.68	-1.98
Long-Term Debt Issued	2.6	5.33	4.89	42.69	1.72
Long-Term Debt Repaid	-3.18	-0.22	-	-	-
Net Debt Issued (Repaid)	-0.58	5.11	4.89	42.69	1.72
Issuance of Common Stock	52.46	-	-	121.26	-
Common Dividends Paid	-27.93	-27.62	-29.76	-24.93	-20.28
Other Financing Activities	-2.73	-	-0	-2.49	-
Net Cash Flow	2.79	-0.31	-0.2	-0.22	1.6
Cash Interest Paid	8.75	8.18	4.78	3.98	2.95
Levered Free Cash Flow	21.21	12.73	18.89	30.09	16.2
Unlevered Free Cash Flow	26.85	17.78	21.98	26.01	17.98
Change in Working Capital	-0.44	0.61	2	7.98	-0.24

Source: S&P Global Market Intelligence. Real Estate template. Financial Sources.