Belpointe PREP, LLC (OZ)

Belpointe PREP, LLC 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	-40.07	-23.86	-14.36	-8.24	-3.04
Depreciation & Amortization	10.85	5.51	2.07	1.29	0.48
Other Adjustments	2.92	1	3.31	-0.23	-0.25
Changes in Accounts Payable	-0.13	-0.25	0.48	-0.19	-0.09
Changes in Accrued Expenses	1.34	1.61	-0.1	-0	0.22
Changes in Other Operating Activities	-0.12	2.29	1.67	0.72	0.41
Operating Cash Flow	-25.21	-13.69	-6.95	-6.65	-2.27
Capital Expenditures	-61.79	-137.85	-144.92	-66.85	-60
Purchases of Investments	-	-	-	-34.96	-3.46
Proceeds from Sale of Investments	-	-	-	38.41	3.46
Other Investing Activities	-0.19	-0.24	-0.2	-0.14	16.63
Investing Cash Flow	-61.98	-138.09	-145.12	-63.53	-43.37
Short-Term Debt Issued	-	2.6	5.5	-	39
Short-Term Debt Repaid	-2.6	-4	-1.5	-	-
Net Short-Term Debt Issued (Repaid)	-2.6	-1.4	4	-	39
Long-Term Debt Issued	244.35	158.52	21.87	-	-
Long-Term Debt Repaid	-164.37	-	-	-10.8	-
Net Long-Term Debt Issued (Repaid)	79.98	158.52	21.87	-10.8	-
Issuance of Common Stock	11.26	3.06	7.93	34.43	192.91
Net Common Stock Issued (Repurchased)	11.26	3.06	7.93	34.43	192.91
Other Financing Activities	-1.61	-3.16	-3.12	-0.82	-0.51
Financing Cash Flow	87.03	157.02	30.69	22.8	231.4
Net Cash Flow	-0.16	5.25	-121.38	-47.38	185.77
Free Cash Flow	-87	-151.53	-151.87	-73.5	-62.26
FCF Margin	-946.95%	-5664.82%	-6737.71%	-5284.04%	-6245.04%
Free Cash Flow Per Share	-23.29	-41.65	-42.74	-21.51	-151.79
Levered Free Cash Flow	-12.52	4.59	-129.29	-83.52	-23.11
Unlevered Free Cash Flow	-70.5	-142.94	-155.2	-74.41	-62.63

Updated Mar 20, 2026. Data Source: Fiscal.ai. Real Estate template. Financial Sources.

SEC Filings: 10-K · 10-Q