Seritage Growth Properties (SRG)

SRG Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	-74.48	-153.54	-154.91	-120.1	-38.99	-152.96
Depreciation & Amortization	8.07	13.12	14.47	41.11	51.2	96
Stock-Based Compensation	0.28	1.49	2.74	2.77	1.86	-3.04
Other Adjustments	23.15	92.43	77.57	-12.47	-116.48	-17.67
Change in Receivables	0.62	5.11	12.54	-10.82	5.77	9.73
Changes in Other Operating Activities	-4.65	-12.16	-5.47	-18.41	-39.36	20.63
Operating Cash Flow	-47.67	-53.55	-53.06	-117.92	-136	-47.31
Capital Expenditures	-23.56	-27.51	-79.75	-99.29	-105.66	-246.82
Sale of Property, Plant & Equipment	100.78	155.69	673.47	643.29	392.42	331.88
Purchases of Investments	-0.59	-9.26	-13.37	-25.52	-38.64	-62.89
Proceeds from Sale of Investments	18.03	7.95	152.55	67.6	12.58	20.7
Investing Cash Flow	98.71	126.87	732.91	586.08	260.71	42.87
Long-Term Debt Issued	-	-	-	-	-	20.43
Long-Term Debt Repaid	-80	-120	-670	-432.07	-160	-
Net Long-Term Debt Issued (Repaid)	-80	-120	-670	-432.07	-160	20.43
Repurchase of Common Stock	-	-0.59	-0.32	-	-0.27	-0.09
Net Common Stock Issued (Repurchased)	-	-0.59	-0.32	-	-0.27	-0.09
Preferred Share Dividends Paid	-4.9	-4.9	-4.9	-4.9	-4.9	-4.9
Other Financing Activities	0.11	0.17	0.13	-	3.96	-
Financing Cash Flow	-89.38	-125.31	-675.09	-436.97	-161.21	15.44
Net Cash Flow	-20.13	-51.99	4.76	31.19	-36.5	10.99
Free Cash Flow	-71.22	-81.06	-132.81	-217.22	-241.65	-294.13
FCF Margin	-386.69%	-460.00%	-639.14%	-202.90%	-207.10%	-252.49%
Free Cash Flow Per Share	-1.26	-1.44	-	-3.87	-	-
Levered Free Cash Flow	-179.51	-304.99	-900.56	-587.51	-286.87	-219.69
Unlevered Free Cash Flow	-78.74	-164.16	-244.84	-285.61	-245.6	-280.33

Updated Sep 30, 2025. Data Source: Fiscal.ai. Real Estate template. Financial Sources.

SEC Filings: 10-K · 10-Q