Urbanfund Corp. (TSXV:UFC)

Urbanfund Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	9.03	9.62	6.38	7.34	10.3	8
Asset Writedown	-0.93	-0.96	-2.09	-1.69	-5.63	-4.99
Income (Loss) on Equity Investments	-3.86	-4.11	-3.09	-1.01	-5.63	-1.89
Change in Accounts Receivable	5.55	4.9	0.54	0.41	-0.37	0.2
Change in Accounts Payable	0.01	-0.19	-0.13	-0.27	-2.63	1.39
Change in Other Net Operating Assets	0.42	0.44	0.46	0.09	0.29	0.14
Other Operating Activities	0.76	1.77	1.34	1.57	2.47	2.34
Operating Cash Flow	10.79	12.94	2.48	8.05	-2.24	5.6
Operating Cash Flow Growth	146.02%	421.20%	-69.16%	-	-	105.06%
Acquisition of Real Estate Assets	-1.51	-1.52	-1.26	-2.8	-4.75	-20.28
Net Sale / Acq. of Real Estate Assets	-1.51	-1.52	-1.26	-2.8	-4.75	-20.28
Investment in Marketable & Equity Securities	1.09	1.29	-3.17	0.4	0.5	-1.1
Investing Cash Flow	-0.43	-0.24	-4.43	-2.4	-4.25	-21.38
Long-Term Debt Issued	-	-	1.29	0.72	36.57	17.97
Total Debt Issued	-	-	1.29	0.72	36.57	17.97
Short-Term Debt Repaid	-	-	-5	-	-	-
Long-Term Debt Repaid	-	-1.57	-1.56	-1.6	-25.34	-2.65
Total Debt Repaid	-1.59	-1.57	-6.56	-1.6	-25.34	-2.65
Net Debt Issued (Repaid)	-1.59	-1.57	-5.28	-0.88	11.23	15.32
Common Dividends Paid	-2.55	-2.38	-2.14	-2.14	-0.9	-0.33
Total Dividends Paid	-2.55	-2.38	-2.14	-2.14	-0.9	-0.33
Other Financing Activities	-0.04	-0.04	-0.07	-	-	-
Net Cash Flow	6.19	8.71	-9.42	2.63	3.84	-0.8
Cash Interest Paid	1.99	1.99	2.35	2.37	1.66	0.97
Levered Free Cash Flow	19.02	21.03	-2.57	5.47	-0.49	-1.51
Unlevered Free Cash Flow	20.21	22.31	-1.06	6.99	0.58	-0.88
Change in Net Working Capital	-12.71	-14.21	5.84	-0.53	4.69	4.39

Updated Nov 26, 2024. Source: S&P Global Market Intelligence. Real Estate template. Financial Sources.