Residential Secure Income Cash Flow Statement

Financials in millions GBP. Fiscal year is October - September.

Millions GBP. Fiscal year is Oct - Sep.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep '25 Sep 30, 2025	Sep '24 Sep 30, 2024	Sep '23 Sep 30, 2023	Sep '22 Sep 30, 2022	Sep '21 Sep 30, 2021
Net Income	-9.13	-10.05	-23.15	13.33	11.22
Other Amortization	0.22	0.39	0.44	0.64	0.87
Gain (Loss) on Sale of Assets	-1.09	-0.26	0.01	0.02	0.01
Gain (Loss) on Sale of Investments	-	-	-	-	-0.1
Asset Writedown	20.58	12.8	38.94	-3.2	-7.73
Stock-Based Compensation	0.3	0.34	0.48	0.47	0.45
Change in Accounts Receivable	0.28	-0.33	-0.08	0.66	-0.29
Change in Accounts Payable	-0.28	2.49	2.13	-2.75	1.88
Other Operating Activities	3.35	12.01	-2.73	2.36	7.04
Operating Cash Flow	14.22	17.9	16.82	14.13	19.96
Operating Cash Flow Growth	-20.55%	6.44%	19.06%	-29.24%	553.70%
Acquisition of Real Estate Assets	-0.63	-0.97	-11.83	-31.15	-34.68
Sale of Real Estate Assets	20.92	9.12	3.4	1.48	1.72
Net Sale / Acq. of Real Estate Assets	20.29	8.15	-8.44	-29.67	-32.97
Other Investing Activities	0.27	0.28	1.37	0.74	0.35
Investing Cash Flow	20.56	8.44	-7.07	-28.93	-32.61
Long-Term Debt Issued	-	-	16.8	28.1	24.85
Total Debt Issued	-	-	16.8	28.1	24.85
Long-Term Debt Repaid	-18.48	-9.04	-17.28	-4.98	-0.61
Total Debt Repaid	-18.48	-9.04	-17.28	-4.98	-0.61
Net Debt Issued (Repaid)	-18.48	-9.04	-0.48	23.12	24.25
Issuance of Common Stock	-	-	-	15	-
Repurchase of Common Stock	-0.31	-0.35	-0.48	-0.25	-0.34
Common Dividends Paid	-7.63	-7.63	-9.55	-9.2	-8.55
Other Financing Activities	-6.15	-7.04	-6.41	-6.26	-5.56
Miscellaneous Cash Flow Adjustments	-	-	-	2.68	-
Net Cash Flow	2.22	2.29	-7.18	10.3	-2.85
Cash Interest Paid	5.92	7.04	6.39	5.68	5.56
Levered Free Cash Flow	-295.69	-6.42	9.63	7.23	12.43
Unlevered Free Cash Flow	-292.3	-2.37	13.43	10.3	15.13
Change in Working Capital	-0	2.68	2.82	0.5	8.21