Chiron Real Estate Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	-6.88	6.69	21.73	20	18.34
Depreciation & Amortization	58.69	56.08	59.01	57.66	47.31
Stock-Based Compensation	4.5	5.1	4.24	4.68	5.81
Other Adjustments	14.8	1.08	-11.72	-4.06	1.34
Change in Receivables	0.2	-1.48	-1.91	-2.97	-0.66
Changes in Accounts Payable	3.17	2.98	-2.02	4.06	1.92
Changes in Other Operating Activities	0.56	0.48	-4.09	-2.83	-5.09
Operating Cash Flow	73.61	70.05	68.44	76.54	68.97
Operating Cash Flow Growth	5.09%	2.35%	-10.58%	10.98%	99.79%
Capital Expenditures	-83.89	-100.86	-11.31	-156.2	-201.66
Sale of Property, Plant & Equipment	22.96	57.37	78.92	17.89	5.48
Other Investing Activities	0.53	-2.45	0.01	1.06	1.52
Investing Cash Flow	-60.4	-45.94	67.62	-137.25	-194.67
Short-Term Debt Issued	138.3	143.8	83.1	138.6	221.6
Short-Term Debt Repaid	-111.73	-99.6	-136.4	-15.5	-224.2
Net Short-Term Debt Issued (Repaid)	26.58	44.2	-53.3	123.1	-2.6
Long-Term Debt Repaid	-13.27	-11.54	-32.79	-1.16	-8
Net Long-Term Debt Issued (Repaid)	-13.27	-11.54	-32.79	-1.16	-8
Issuance of Common Stock	-	10.9	-	9.9	205.52
Repurchase of Common Stock	-6	-	-	-	-
Net Common Stock Issued (Repurchased)	-6	10.9	-	9.9	205.52
Issuance of Preferred Stock	49.15	-	-	-	-
Net Preferred Stock Issued (Repurchased)	49.15	-	-	-	-
Common Dividends Paid	-52.31	-59.87	-59.03	-58.42	-52.5
Preferred Share Dividends Paid	-5.82	-5.82	-5.82	-5.82	-5.82
Other Financing Activities	-8.33	-	7.15	-5.19	-8.89
Financing Cash Flow	-10.26	-21.89	-143.79	62.41	127.7
Net Cash Flow	2.95	2.22	-7.73	1.7	2.01
Free Cash Flow	-10.28	-30.81	57.13	-79.66	-132.69
FCF Margin	-6.94%	-22.20%	40.50%	-58.03%	-114.45%
Free Cash Flow Per Share	-0.77	-2.34	4.36	-6.08	-10.94
Levered Free Cash Flow	-20.28	-7.84	-29.72	44.63	-149.78
Unlevered Free Cash Flow	15.07	-8.42	79.52	-58.84	-120.55

Updated Dec 31, 2025. Data Source: Fiscal.ai. Real Estate template. Financial Sources.