Seylan Developments Cash Flow Statement

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

Millions LKR. 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	307.17	350.81	353.81	238.96	350.82
Depreciation & Amortization	1.27	1.22	1.25	1.19	1.08
Other Amortization	0.12	0.2	0.26	0.13	0.05
Gain (Loss) on Sale of Assets	-14.63	-	-	-	-
Gain (Loss) on Sale of Investments	-	-	-	-	-6.64
Asset Writedown	-67.46	-112.68	-76.54	-162.4	-13.81
Change in Accounts Receivable	-1.8	-9.75	2.27	-8.65	2.3
Change in Accounts Payable	-26.86	-53.92	-33.99	13.12	9.87
Other Operating Activities	-10.6	-13.86	-44.63	214.51	-63.79
Operating Cash Flow	190.99	164.68	203.97	288.43	277.84
Operating Cash Flow Growth	15.98%	-19.26%	-29.28%	3.81%	12.36%
Acquisition of Real Estate Assets	-16.53	-20.09	-10.11	-66.07	-48.67
Sale of Real Estate Assets	48.38	-	-	-	-
Net Sale / Acq. of Real Estate Assets	31.84	-20.09	-10.11	-66.07	-48.67
Investment in Marketable & Equity Securities	-127.8	-168.48	-62.29	-67.57	54.43
Other Investing Activities	66.75	66.62	108.33	73.88	31.07
Investing Cash Flow	-30.97	-121.96	35.94	-59.77	36.83
Repurchase of Common Stock	-	-179.1	-	-	-
Common Dividends Paid	-153.66	-139.69	-177.56	-207.15	-177.56
Miscellaneous Cash Flow Adjustments	-	0	-	-	-
Net Cash Flow	6.36	-276.07	62.35	21.51	137.12
Cash Interest Paid	0.08	7.36	8.87	0.5	0.01
Cash Income Tax Paid	40.59	39.71	26.68	-	-
Levered Free Cash Flow	167.39	144.28	195.37	253.71	210.79
Unlevered Free Cash Flow	167.44	144.64	196.36	254.02	210.8
Change in Working Capital	-24.88	-61.01	-30.18	-3.95	10.14

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