Inmobiliaria SIC Cash Flow Statement

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

Millions PEN. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	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	35.76	35.98	23.59	29.33	0.96	4.13
Depreciation & Amortization	0.22	0.17	0.16	0.16	0.17	4.72
Other Operating Activities	-29.82	-28.33	-17.21	-23.14	4.8	-3.41
Operating Cash Flow	6.16	7.83	6.54	6.35	5.93	5.44
Operating Cash Flow Growth	-25.82%	19.70%	3.06%	7.10%	9.03%	13.16%
Acquisition of Real Estate Assets	-1.07	-1.06	-1.38	-0.74	-	-
Net Sale / Acq. of Real Estate Assets	-1.07	-1.06	-1.38	-0.74	-	-
Other Investing Activities	0.84	0.83	0.68	0.53	0.28	-5.14
Investing Cash Flow	-0.73	-0.73	-0.69	-0.21	0.28	-5.14
Short-Term Debt Issued	-	-	-	-	-	4.3
Total Debt Issued	-	-	-	-	-	4.3
Short-Term Debt Repaid	-	-	-	-	-4.3	-4.5
Total Debt Repaid	-	-	-	-	-4.3	-4.5
Net Debt Issued (Repaid)	-	-	-	-	-4.3	-0.2
Other Financing Activities	-	-	-	-	-0.09	-0.04
Foreign Exchange Rate Adjustments	-0	-0	0	0	-0.01	-
Net Cash Flow	5.43	7.1	5.85	6.14	1.81	0.06
Cash Interest Paid	-	-	-	-	0.09	0.04
Cash Income Tax Paid	2.13	2.13	1.15	0.61	0.04	0.22
Levered Free Cash Flow	4.99	6.58	4.75	6.87	7.33	2.05
Unlevered Free Cash Flow	10.36	11.98	10.32	12.62	7.37	2.08