Inclusio SA (EBR:INCLU)

Inclusio Cash Flow Statement

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

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	19.46	32.18	22.23	14.65	0.03
Depreciation & Amortization	0.12	0.11	0.06	0.04	0.03
Gain (Loss) on Sale of Investments	2.05	2.84	-5.36	-0.84	-
Asset Writedown	-13.98	-28.16	-10.48	-9.53	-0.23
Income (Loss) on Equity Investments	-0.1	-0.02	-	-0.09	-0
Change in Accounts Receivable	0.01	-0.01	0.11	-0.06	0.23
Change in Accounts Payable	-2.55	-4.15	-14.87	-2.98	3.54
Change in Other Net Operating Assets	0.06	-0.05	0.21	0.1	0.08
Other Operating Activities	-0.52	0.09	-0.24	0.11	0.19
Operating Cash Flow	4.56	2.83	-8.35	1.35	3.87
Operating Cash Flow Growth	61.00%	-	-	-65.07%	-
Acquisition of Real Estate Assets	-28.62	-15.73	-25.88	-27.18	-50.18
Sale of Real Estate Assets	-	-	-	0.02	-
Net Sale / Acq. of Real Estate Assets	-28.62	-15.73	-25.88	-27.16	-50.18
Cash Acquisition	-0.68	-7.06	-9.84	-23.9	-0.06
Investment in Marketable & Equity Securities	-0.01	-0.98	-0.01	-0.11	0.1
Other Investing Activities	0	-	0	0	-
Investing Cash Flow	-29.31	-23.77	-35.73	-51.18	-50.16
Long-Term Debt Issued	39.45	53.78	47.47	39.62	0.22
Long-Term Debt Repaid	-9.59	-27.5	-	-	-4.08
Net Debt Issued (Repaid)	29.86	26.28	47.47	39.62	-3.86
Issuance of Common Stock	-	-	-	-	58.44
Common Dividends Paid	-5.56	-5.2	-3.71	-	-
Other Financing Activities	0.06	-0.08	-0.04	0.09	-
Miscellaneous Cash Flow Adjustments	-0	-0	-0	-0	-
Net Cash Flow	-0.4	0.06	-0.35	-10.11	8.29
Cash Interest Paid	4.32	3.23	0.78	0.31	0.26
Cash Income Tax Paid	0.42	-0.26	0.36	-0.09	0.5
Levered Free Cash Flow	4.1	2.84	6.55	-0.17	3.89
Unlevered Free Cash Flow	7.67	5.46	7.08	-0.01	4.03
Change in Net Working Capital	-0.4	0.7	-2.61	2.88	-4.55

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