Gladstone Commercial Corporation (LON:0IVQ)

Gladstone Commercial Cash Flow Statement

Financials in millions USD. 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	25.61	24	4.99	10.81	10.94	14.94
Depreciation & Amortization	49.16	49.11	50.55	56.07	56.02	53.64
Other Amortization	1.65	1.67	1.69	3.53	1.64	1.59
Gain (Loss) on Sale of Assets	-13.95	-14.23	-7.74	-10.05	1.15	-8.1
Asset Writedown	6.33	6.82	19.3	12.09	-	3.62
Change in Accounts Receivable	-4.77	-5.54	-3.16	-1.33	-2.9	-1.9
Change in Accounts Payable	1.66	-0.04	-0.01	1.6	2.83	-1.68
Change in Other Net Operating Assets	-1.62	0.28	-0.04	-1.64	2.49	4.74
Other Operating Activities	-4.53	-5.18	-5.21	-1.9	-2.03	-1.36
Operating Cash Flow	59.61	56.95	60.37	69.18	70.13	65.49
Operating Cash Flow Growth	-1.42%	-5.66%	-12.73%	-1.35%	7.07%	8.80%
Acquisition of Real Estate Assets	-114.28	-40.15	-36.69	-119.79	-105.5	-134.29
Sale of Real Estate Assets	19.01	37.64	37.01	39.5	8.84	35.83
Net Sale / Acq. of Real Estate Assets	-95.27	-2.52	0.32	-80.29	-96.66	-98.46
Cash Acquisition	-0.25	-	-	-	-	-0.3
Other Investing Activities	-0.32	0.79	0.82	-2.22	1.88	-1.5
Investing Cash Flow	-95.84	-1.73	1.14	-82.51	-94.78	-100.26
Long-Term Debt Issued	-	173.64	132.6	324.66	156.4	232.98
Long-Term Debt Repaid	-	-218.81	-141.18	-280.79	-118.72	-191.86
Net Debt Issued (Repaid)	21.42	-45.17	-8.58	43.87	37.68	41.12
Issuance of Common Stock	83.62	55.43	10.23	49.68	144.68	63.61
Repurchase of Common Stock	-	-	-1.05	-	-	-
Preferred Share Repurchases	-2.24	-1.71	-0.5	-0.36	-87.74	-
Common & Preferred Dividends Paid	-64.09	-62.79	-60.62	-71.09	-67.11	-63
Total Dividends Paid	-64.09	-62.79	-60.62	-71.09	-67.11	-63
Other Financing Activities	-2.04	-2.04	-0.83	-5.94	-5.75	-2.37
Net Cash Flow	0.44	-1.06	0.14	2.81	-2.9	4.59
Cash Interest Paid	35.67	35.67	33.14	27.84	23.39	26.1
Levered Free Cash Flow	53.84	63.38	38.16	66.83	73.81	52.5
Unlevered Free Cash Flow	75.34	85.09	59.8	83.59	88.98	67.66
Change in Net Working Capital	7.67	-2.6	22.49	0.49	-10.43	9.06

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