Dream Homes & Development Corporation (DREM)

Dream Homes & Development 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	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	0.68	0.38	-0.1	0.15	-0.17	-0.22
Depreciation & Amortization	0.02	0	0.01	0	0.01	0.01
Stock-Based Compensation	0.03	-	0.09	-	0.17	0.2
Other Operating Activities	3.26	0.8	-	-	-	-
Change in Accounts Receivable	-0.04	0.06	0.01	0.18	-0.47	0.59
Change in Inventory	-0.73	-3.16	0.2	-	-	-
Change in Accounts Payable	-0.3	0.33	0.02	0.41	0.21	-0.5
Change in Unearned Revenue	-0.07	-0.13	0.02	-0.16	0.19	-0.01
Change in Income Taxes	-	-	-	-	-	-0.05
Change in Other Net Operating Assets	0.48	0.95	0.17	0.01	0.02	-0.06
Operating Cash Flow	3.34	-0.77	0.43	0.6	-0.04	-0.04
Operating Cash Flow Growth	701.37%	-	-28.41%	-	-	-
Capital Expenditures	-0.11	-0.12	-	-0.02	-	-0
Sale (Purchase) of Real Estate	-0.32	-0.18	-	-	-0.76	-0.32
Investing Cash Flow	-0.43	-0.3	-	-0.02	-0.76	-0.32
Short-Term Debt Issued	-	0.1	0.41	0.4	1.02	0.18
Long-Term Debt Issued	-	1.42	1.84	-	-	-
Total Debt Issued	2.66	1.52	2.25	0.4	1.02	0.18
Short-Term Debt Repaid	-	-0.33	-0.49	-0.02	-0.08	-
Long-Term Debt Repaid	-	-1.15	-	-	-	-
Total Debt Repaid	-3.89	-1.48	-0.49	-0.02	-0.08	-
Net Debt Issued (Repaid)	-1.23	0.04	1.76	0.38	0.94	0.18
Other Financing Activities	-3.03	-0.63	-	-0.62	-	-
Financing Cash Flow	-4.25	-0.59	1.76	-0.24	0.94	0.18
Net Cash Flow	-1.35	-1.66	2.19	0.33	0.14	-0.18
Free Cash Flow	3.22	-0.89	0.43	0.58	-0.04	-0.04
Free Cash Flow Growth	682.30%	-	-26.05%	-	-	-
Free Cash Flow Margin	42.21%	-17.95%	7.55%	9.15%	-0.97%	-1.38%
Free Cash Flow Per Share	0.07	-0.02	0.01	0.02	-0.00	-0.00
Levered Free Cash Flow	-2.29	-4.74	0.42	0.44	0.03	0.14
Unlevered Free Cash Flow	-2.27	-4.69	0.52	0.51	0.1	0.16
Change in Working Capital	-0.66	-1.95	0.43	0.44	-0.04	-0.02

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