Belpointe PREP, LLC Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '24 Sep 30, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	-19.81	-14.35	-7.68	-3.14	-0.12
Depreciation & Amortization	3.47	1.25	1.06	0.48	0.04
Gain (Loss) on Sale of Investments	0.42	0.07	-	-0.25	-
Asset Writedown	1.88	4.06	-	-	-
Change in Accounts Payable	-0.22	0.48	-0.19	-0.09	-
Change in Other Net Operating Assets	3.85	1.57	0.71	0.63	0.07
Other Operating Activities	0	-0.01	-0.56	0.09	-
Operating Cash Flow	-10.41	-6.95	-6.65	-2.27	-0.01
Acquisition of Real Estate Assets	-154.55	-144.92	-66.85	-60	-31
Net Sale / Acq. of Real Estate Assets	-154.55	-144.92	-66.85	-60	-31
Cash Acquisition	-	-	0.09	16.67	-
Other Investing Activities	-0.13	-0.2	-0.23	-0.04	-
Investing Cash Flow	-154.68	-145.12	-63.53	-43.37	-31
Short-Term Debt Issued	-	5.5	-	39	-
Long-Term Debt Issued	-	21.87	-	-	-
Total Debt Issued	156.36	27.37	-	39	38.18
Short-Term Debt Repaid	-	-1.5	-	-	-
Long-Term Debt Repaid	-	-	-10.8	-	-
Total Debt Repaid	-5.5	-1.5	-10.8	-	-
Net Debt Issued (Repaid)	150.86	25.87	-10.8	39	38.18
Issuance of Common Stock	4.71	7.93	34.43	192.91	0.01
Other Financing Activities	-2.65	-3.12	-0.82	-0.51	-
Net Cash Flow	-12.17	-121.38	-47.38	185.77	7.18
Levered Free Cash Flow	15.86	10.67	27.25	-22.1	-
Unlevered Free Cash Flow	19.46	10.67	27.25	-22.1	-
Change in Net Working Capital	-23.58	-15.87	-32.13	20.29	-

Source: S&P Capital IQ. Real Estate template. Financial Sources.