Horizon Group Properties, Inc. (HGPI)

Horizon Group Properties Cash Flow Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	9.91	7.08	6.66	6.82	2.51
Depreciation & Amortization	0.21	0.2	0.16	0.18	0.2
Other Amortization	0.07	0.06	0.09	0.1	0.09
Gain (Loss) on Sale of Assets	-4.65	-0.84	-	-4.57	-1.84
Gain (Loss) on Sale of Investments	0.03	-	-	-	-
Asset Writedown	-	-	-	-	0.67
Income (Loss) on Equity Investments	-3.71	-1.95	-3.63	-1.99	10.68
Change in Accounts Receivable	0.05	-0.24	0.28	0.64	-1.01
Change in Accounts Payable	0.01	1.24	0.73	-1.59	-0.09
Change in Other Net Operating Assets	-0.43	0.31	0.28	-0.23	-0.16
Other Operating Activities	1.1	0.98	0.66	1.13	0.32
Net Cash from Discontinued Operations	-	-	-	-	-11.31
Operating Cash Flow	2.62	6.86	5.22	0.47	-0.01
Operating Cash Flow Growth	-61.83%	31.30%	1018.42%	-	-
Acquisition of Real Estate Assets	-2.17	-0.8	-0.23	-0.05	-0.19
Sale of Real Estate Assets	11.88	1.81	-	9.19	2.41
Net Sale / Acq. of Real Estate Assets	9.72	1.01	-0.23	9.15	2.23
Investment in Marketable & Equity Securities	-1.37	-3.18	1.12	2.26	1.02
Other Investing Activities	0.03	-18.16	-	-	-
Investing Cash Flow	8.37	-20.32	0.9	11.41	3.24
Long-Term Debt Issued	-	22.25	-	-	1.41
Long-Term Debt Repaid	-10.54	-1.29	-0.31	-6.19	-1.43
Net Debt Issued (Repaid)	-10.54	20.96	-0.31	-6.19	-0.02
Issuance of Common Stock	-	-	1.06	-	-
Common Dividends Paid	-3.14	-5.55	-5.69	-	-
Other Financing Activities	-0.18	-0.67	-0.13	-1.04	-2.25
Net Cash Flow	-2.88	1.27	1.05	4.65	0.96
Cash Interest Paid	1.4	1.2	0.08	0.14	0.31
Levered Free Cash Flow	6.18	-16.51	4.53	2.53	-18.83
Unlevered Free Cash Flow	6.92	-15.54	4.56	2.59	-18.67
Change in Working Capital	-0.35	1.33	1.29	-1.2	-1.32

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