Témpore Properties SOCIMI Cash Flow Statement

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	11.6	15.83	-3.45	-13.89	-6.51
Depreciation & Amortization	0.41	0.73	0.58	1.63	2.89
Asset Writedown	0.07	1.34	1.36	0.21	2.16
Change in Accounts Receivable	2.15	-1.61	-0.6	-0.98	-0.86
Change in Other Net Operating Assets	-1.96	4.92	-3.43	3.44	0.72
Other Operating Activities	-24.73	-36.18	2.07	8.52	6.46
Net Cash from Discontinued Operations	12.04	18	4.82	1.74	-
Operating Cash Flow	-0.33	2.94	5.21	-3.1	5.06
Operating Cash Flow Growth	-	-43.64%	-	-	10.09%
Acquisition of Real Estate Assets	-0.03	-0.13	-0.49	-1.29	-18.65
Sale of Real Estate Assets	59.26	178.08	51.85	15.16	31.7
Net Sale / Acq. of Real Estate Assets	59.24	177.95	51.36	13.88	13.05
Investing Cash Flow	59.24	177.95	51.36	13.88	13.04
Long-Term Debt Issued	-	-	-	253.38	10
Long-Term Debt Repaid	-45.99	-157.66	-47.66	-233.98	-10.35
Net Debt Issued (Repaid)	-45.99	-157.66	-47.66	19.4	-0.35
Issuance of Common Stock	-	-	-	-	6.64
Repurchase of Common Stock	-	-	-	-0.01	-
Common Dividends Paid	-4	-	-	-	-
Other Financing Activities	-13.5	-26.29	-3.6	-52.5	-
Miscellaneous Cash Flow Adjustments	-	-	-0	-	-
Net Cash Flow	-4.58	-3.06	5.31	-22.35	24.38
Levered Free Cash Flow	-12.06	23.63	-24.93	-5.36	0.79
Unlevered Free Cash Flow	-11.73	24.86	-22.15	0.23	4.43
Change in Working Capital	0.28	3.22	-0.16	-1.31	0.05

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