Olimpo Real Estate SOCIMI Cash Flow Statement

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021	2020 - 2016
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	2020 - 2016
Net Income	20.27	5.71	6.92	4.94	10.06	Upgrade
Depreciation & Amortization	5.15	5.25	5.24	4.69	5.22	Upgrade
Other Amortization	0.57	0.57	0.55	0.58	0.76	Upgrade
Asset Writedown	-11.97	2.21	1.47	1.34	-3.75	Upgrade
Change in Accounts Receivable	0.11	0.07	0.39	-0.28	0.31	Upgrade
Change in Accounts Payable	3.84	0.06	-0.2	-0.02	0.06	Upgrade
Change in Other Net Operating Assets	-0.91	-0.33	-1.34	0.52	1.1	Upgrade
Other Operating Activities	-0.19	0.33	1.18	-0.14	1.22	Upgrade
Operating Cash Flow	16.86	13.83	13.67	12.21	14.46	Upgrade
Operating Cash Flow Growth	21.85%	1.23%	11.96%	-15.58%	29.78%	Upgrade
Acquisition of Real Estate Assets	-1.17	-0.37	-0.25	-1.71	-0.31	Upgrade
Sale of Real Estate Assets	43.52	-	-	1.75	15.65	Upgrade
Net Sale / Acq. of Real Estate Assets	42.35	-0.37	-0.25	0.04	15.34	Upgrade
Investing Cash Flow	42.35	-0.37	-0.25	0.04	15.34	Upgrade
Long-Term Debt Repaid	-22.07	-1.47	-0.84	-3.28	-9.01	Upgrade
Net Debt Issued (Repaid)	-22.07	-1.47	-0.84	-3.28	-9.01	Upgrade
Issuance of Common Stock	0.06	0.03	-	-	-	Upgrade
Common Dividends Paid	-33.79	-15.7	-14.8	-19.26	-15.72	Upgrade
Other Financing Activities	-	-	-0.01	-0.07	-0.04	Upgrade
Net Cash Flow	3.4	-3.68	-2.23	-10.37	5.03	Upgrade
Cash Interest Paid	3.81	4.72	4.33	3.81	3.03	Upgrade
Cash Income Tax Paid	0.71	0.57	0.28	0.52	0.35	Upgrade
Levered Free Cash Flow	15.19	11.25	10.12	10.22	11.78	Upgrade
Unlevered Free Cash Flow	17.24	13.93	12.69	11.98	13.33	Upgrade
Change in Working Capital	3.04	-0.19	-1.15	0.22	1.47	Upgrade

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