Uoa Real Estate Investment (KLSE:UOAREIT)

KLSE:UOAREIT Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	33.77	35.48	53.85	60.87	42.1	34.75
Depreciation & Amortization	1.19	0.64	0.13	0.1	0.06	0.05
Gain (Loss) on Sale of Investments	-0.2	-0.2	0.47	0.51	2.16	-
Asset Writedown	9.83	9.83	1.23	0	21.9	-1.76
Change in Accounts Receivable	-0.19	-1.48	-6.07	0.34	8.73	-1.63
Change in Other Net Operating Assets	0.07	0.12	3.31	1.38	-1.86	0.37
Other Operating Activities	21.75	21.49	19.56	19.78	16.47	12.44
Operating Cash Flow	68.45	67.38	72.52	83.1	89.57	45.4
Operating Cash Flow Growth	4.75%	-7.10%	-12.72%	-7.22%	97.30%	-16.82%
Acquisition of Real Estate Assets	-36.3	-32.23	-4.03	-0.69	-0.01	-701.89
Sale of Real Estate Assets	-	-	-	-	-	1.55
Net Sale / Acq. of Real Estate Assets	-36.3	-32.23	-4.03	-0.69	-0.01	-700.34
Other Investing Activities	0.19	0.19	0.1	0.08	0.11	0.06
Investing Cash Flow	-36.11	-32.04	-3.94	-0.61	0.1	-700.28
Short-Term Debt Issued	-	42.2	206.7	229	22.3	572.02
Total Debt Issued	38.3	42.2	206.7	229	22.3	572.02
Short-Term Debt Repaid	-	-8.4	-197.4	-236.8	-43.12	-142.8
Total Debt Repaid	-8.4	-8.4	-197.4	-236.8	-43.12	-142.8
Net Debt Issued (Repaid)	29.9	33.8	9.3	-7.8	-20.82	429.22
Issuance of Common Stock	-	-	-	-	-	278
Common Dividends Paid	-41.48	-45.67	-55.94	-58.24	-48.05	-37.42
Other Financing Activities	-23.12	-22.9	-21.56	-19.69	-19.06	-12.11
Net Cash Flow	-2.36	0.57	0.39	-3.24	1.74	2.8
Cash Interest Paid	23.12	22.9	21.56	19.69	18.87	8.79
Cash Income Tax Paid	0.08	0.07	0.09	0.09	0.11	0.1
Levered Free Cash Flow	14.85	13.75	40.64	43.64	26.85	18.69
Unlevered Free Cash Flow	29.3	28.04	54.16	55.99	38.64	24.23
Change in Net Working Capital	-2.69	-0.7	-7.83	-6.01	11.84	4.07

Updated Jan 21, 2025. Source: S&P Global Market Intelligence. Real Estate template. Financial Sources.