Power REIT (PW)

Power REIT Cash Flow Statement

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

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Sep 30, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
Net Income	-23.36	-14.37	-14.25	5.14	2.17	0.95
Depreciation & Amortization	1.53	2.49	1.85	1.23	0.38	0.28
Other Amortization	0.25	0.29	0.09	0.04	0.03	0.03
Gain (Loss) on Sale of Assets	15.99	4.64	9.72	-	-	-
Asset Writedown	1.8	2.54	7.01	-	-	-
Stock-Based Compensation	0.77	0.89	0.68	0.38	0.26	0.21
Change in Accounts Receivable	0	0.38	1.26	-0.49	-1.06	-0.22
Change in Accounts Payable	-0.68	-0.71	1.48	-0	0.03	0.03
Change in Other Net Operating Assets	1.98	1.06	-0.14	1.03	0.94	0.11
Other Operating Activities	-	0.16	-	-	-	-
Operating Cash Flow	-1.72	-2.62	6.84	8	2.96	1.37
Operating Cash Flow Growth	-	-	-14.50%	170.57%	115.47%	8.40%
Acquisition of Real Estate Assets	-	-0.02	-20.96	-42.1	-12.32	-1.8
Sale of Real Estate Assets	3.55	5.24	-	-	-	-
Net Sale / Acq. of Real Estate Assets	3.55	5.23	-20.96	-42.1	-12.32	-1.8
Investing Cash Flow	3.75	5.23	-20.96	-42.1	-12.32	-1.8
Long-Term Debt Issued	-	-	16	-	-	15.5
Long-Term Debt Repaid	-	-2.35	-0.67	-0.64	-0.6	-0.41
Net Debt Issued (Repaid)	-3.24	-2.35	15.33	-0.64	-0.6	15.09
Issuance of Common Stock	-	-	-	36.66	-	-
Preferred Dividends Paid	-	-	-0.49	-0.65	-0.28	-0.28
Total Dividends Paid	-	-	-0.49	-0.65	-0.28	-0.28
Other Financing Activities	-	-	-0.04	-3.71	-	-0.31
Net Cash Flow	-1.21	0.26	0.68	-2.43	-10.24	14.07
Cash Interest Paid	1.26	2.25	1.58	1.11	1.13	0.5
Levered Free Cash Flow	-16.19	10.15	2.73	-13.74	0.92	0.91
Unlevered Free Cash Flow	-14.01	11.55	3.74	-13.06	1.61	1.21
Change in Net Working Capital	15.05	-10.89	1.45	18.6	1.11	0.19

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