Strategic Student & Senior Housing Trust, Inc. (STSR)

STSR 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	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	22.68	19.27	-9.73	0.72	-9.31	-15.07
Depreciation & Amortization	5.44	5.36	5.67	5.58	9.3	12.47
Other Amortization	0.14	0.14	0.14	0.14	0.47	0.56
Gain (Loss) on Sale of Assets	-	-	-	-12.1	-	-
Stock-Based Compensation	0.02	0.02	0.01	0.01	0.02	0.03
Income (Loss) on Equity Investments	-	-	-	-0.57	-0.48	-
Change in Accounts Payable	-0.38	-0.35	0.33	0.62	-0.13	-0.41
Change in Other Net Operating Assets	-2.17	-2.69	2.45	0.73	2.84	2.07
Other Operating Activities	0.04	0.04	-0.02	1.99	-1.99	-0.03
Net Cash from Discontinued Operations	-27.97	-27.03	2.08	2.79	-	-
Operating Cash Flow	-2.19	-5.26	0.94	-0.09	0.72	-0.39
Acquisition of Real Estate Assets	-2.35	-1.18	-2.37	-3.83	-1.11	-1.46
Sale of Real Estate Assets	-	-	-	48.5	-	-
Net Sale / Acq. of Real Estate Assets	-2.35	-1.18	-2.37	44.67	-1.11	-1.46
Investment in Marketable & Equity Securities	-	-	-	0.98	1.35	-
Other Investing Activities	70.84	70.65	-0.56	-0.2	0.33	0.43
Investing Cash Flow	68.49	69.47	-2.92	45.45	0.57	-1.02
Long-Term Debt Issued	-	-	-	-	-	1.95
Total Debt Issued	-	-	-	-	-	1.95
Short-Term Debt Repaid	-	-	-	-	-0.05	-3.1
Long-Term Debt Repaid	-	-1.74	-1.67	-24.44	-0.65	-0.51
Total Debt Repaid	-1.8	-1.74	-1.67	-24.44	-0.7	-3.61
Net Debt Issued (Repaid)	-1.8	-1.74	-1.67	-24.44	-0.7	-1.66
Issuance of Common Stock	-	-	-	-	-	3.31
Repurchase of Common Stock	-	-	-	-	-	-0.03
Common Dividends Paid	-3.19	-3.19	-	-0.52	-	-1.32
Total Dividends Paid	-3.19	-3.19	-	-0.52	-	-1.32
Other Financing Activities	-59.92	-55.59	-0.6	-17.74	-0.16	-0.5
Net Cash Flow	1.38	3.69	-4.26	2.66	0.43	-1.61
Cash Interest Paid	-	-	-	-	9.55	9.58
Levered Free Cash Flow	1.54	2.27	5.05	4.39	5.38	6.41
Unlevered Free Cash Flow	4.76	5.53	8.35	7.74	11.16	12.33
Change in Working Capital	-2.55	-3.04	2.78	1.34	2.71	1.66

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