Inclusio Cash Flow Statement

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	19.46	32.18	22.23	14.65
Depreciation & Amortization	0.12	0.11	0.06	0.04
Gain (Loss) on Sale of Investments	2.05	2.84	-5.36	-0.84
Asset Writedown	-13.98	-28.16	-10.48	-9.53
Income (Loss) on Equity Investments	-0.1	-0.02	-	-0.09
Change in Accounts Receivable	0.01	-0.01	0.11	-0.06
Change in Accounts Payable	-2.55	-4.15	-14.87	-2.98
Change in Other Net Operating Assets	0.06	-0.05	0.21	0.1
Other Operating Activities	-0.52	0.09	-0.24	0.11
Operating Cash Flow	4.56	2.83	-8.35	1.35
Operating Cash Flow Growth	61.00%	-	-	-65.07%
Acquisition of Real Estate Assets	-28.62	-15.73	-25.88	-27.18
Sale of Real Estate Assets	-	-	-	0.02
Net Sale / Acq. of Real Estate Assets	-28.62	-15.73	-25.88	-27.16
Cash Acquisition	-0.68	-7.06	-9.84	-23.9
Investment in Marketable & Equity Securities	-0.01	-0.98	-0.01	-0.11
Other Investing Activities	0	-	0	0
Investing Cash Flow	-29.31	-23.77	-35.73	-51.18
Long-Term Debt Issued	39.45	53.78	47.47	39.62
Long-Term Debt Repaid	-9.59	-27.5	-	-
Net Debt Issued (Repaid)	29.86	26.28	47.47	39.62
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
Cash Interest Paid	4.32	3.23	0.78	0.31
Cash Income Tax Paid	0.42	-0.26	0.36	-0.09
Levered Free Cash Flow	4.1	2.84	6.55	-0.17
Unlevered Free Cash Flow	7.67	5.46	7.08	-0.01
Change in Working Capital	-2.47	-4.21	-14.55	-2.99

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