Lodzia Real Estate Cash Flow Statement

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

Millions ILS. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	2.03	5.31	8.81	28.97	33.46
Depreciation & Amortization	0.26	1.82	0.34	0.04	0.04
Asset Writedown & Restructuring Costs	-14.12	-21.43	-22.17	-43.64	-45.45
Loss (Gain) From Sale of Investments	-	7.23	2.22	-4.16	-3.31
Loss (Gain) on Equity Investments	-	-	-	-	0.04
Stock-Based Compensation	0.41	0.2	0.45	0.31	-
Provision & Write-off of Bad Debts	-	1.22	-	-	-
Other Operating Activities	21.53	13.98	12.77	19.74	16.37
Change in Accounts Receivable	-0.35	0.21	0.02	-0.37	0.13
Change in Accounts Payable	0.04	-0.03	0.19	-0.09	0.15
Change in Other Net Operating Assets	-1.03	-0.29	-1.68	-3.26	-0.82
Operating Cash Flow	8.76	8.21	0.95	-2.47	0.6
Operating Cash Flow Growth	6.79%	760.97%	-	-	-
Capital Expenditures	-1.04	-0.24	-1.94	-0.07	-
Cash Acquisitions	-	-	-	-27.14	-19.22
Sale (Purchase) of Real Estate	-0.44	-17.45	-24.13	-38.67	-5.43
Investment in Securities	-0.4	0.65	0.84	25.68	2.89
Other Investing Activities	-1.44	2.75	1.63	-0.05	1.23
Investing Cash Flow	-3.32	-14.29	-24.83	-40.24	-20.53
Short-Term Debt Issued	-	-	-	12.35	-
Long-Term Debt Issued	36.12	39.92	44.28	22.93	-
Total Debt Issued	36.12	39.92	44.28	35.28	-
Short-Term Debt Repaid	-	-5.07	-7.31	-	-
Long-Term Debt Repaid	-28.45	-20.82	-6.66	-2.28	-0.5
Total Debt Repaid	-28.45	-25.89	-13.97	-2.28	-0.5
Net Debt Issued (Repaid)	7.67	14.04	30.31	33	-0.5
Common Dividends Paid	-	-	-	-3	-
Other Financing Activities	-10.77	-10.62	-5.38	4.2	2.96
Financing Cash Flow	-3.11	3.41	24.93	34.2	2.46
Net Cash Flow	2.34	-2.68	1.06	-8.5	-17.47
Free Cash Flow	7.73	7.96	-0.99	-2.53	0.6
Free Cash Flow Growth	-2.95%	-	-	-	-
Free Cash Flow Margin	23.04%	26.12%	-4.04%	-17.63%	7.25%
Free Cash Flow Per Share	1.90	1.95	-0.24	-0.62	0.15
Cash Interest Paid	-	9.89	7.11	3.62	2.06
Cash Income Tax Paid	-	0.48	1.79	-0.24	-0.12
Levered Free Cash Flow	-9.63	20.27	-35.07	-4.18	0.12
Unlevered Free Cash Flow	1.34	27.1	-29.82	-1.72	1.38
Change in Working Capital	-1.34	-0.11	-1.47	-3.72	-0.54

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