Social Housing REIT Cash Flow Statement

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

Millions GBP. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2019 - 2017
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	2019 - 2017
Net Income	-44.55	-36.39	34.99	24.9	28.41	24.59	Upgrade
Other Amortization	0.29	0.29	0.31	3.63	1.28	1.16	Upgrade
Asset Writedown	62.5	53.03	-15.48	-8.26	-9	-7.89	Upgrade
Change in Accounts Receivable	-1.57	-1.85	-5.53	-4.13	-1.24	0.64	Upgrade
Change in Accounts Payable	0.34	3.42	-0.24	0.28	-0.24	1.55	Upgrade
Other Operating Activities	7.13	7.24	7.22	7.21	5.5	4.46	Upgrade
Operating Cash Flow	26.65	29.07	25.86	25.7	24.71	24.51	Upgrade
Operating Cash Flow Growth	-5.15%	12.40%	0.65%	3.99%	0.84%	50.31%	Upgrade
Acquisition of Real Estate Assets	-2.31	-2.27	-	-20.61	-61.35	-95.61	Upgrade
Sale of Real Estate Assets	0.35	-	7.54	2.12	0.13	-	Upgrade
Net Sale / Acq. of Real Estate Assets	-1.96	-2.27	7.54	-18.49	-61.23	-95.61	Upgrade
Cash Acquisition	-	-	-	-	-0.02	-0	Upgrade
Other Investing Activities	-0.03	-0.05	0.01	0.15	-0.13	1.24	Upgrade
Investing Cash Flow	-2	-2.32	7.55	-18.35	-61.37	-94.37	Upgrade
Long-Term Debt Issued	-	-	-	-	195	29.41	Upgrade
Long-Term Debt Repaid	-	-	-	-	-130	-	Upgrade
Net Debt Issued (Repaid)	-	-	-	-	65	29.41	Upgrade
Issuance of Common Stock	-	-	-	-	-	55	Upgrade
Repurchase of Common Stock	-	-	-5.04	-	-	-	Upgrade
Common Dividends Paid	-21.64	-21.48	-21.62	-21.73	-20.93	-18.81	Upgrade
Other Financing Activities	-7.35	-7.38	-7.44	-7.83	-8.37	-7.61	Upgrade
Net Cash Flow	-4.34	-2.12	-0.68	-22.2	-0.95	-11.88	Upgrade
Cash Interest Paid	7.32	7.35	7.23	7.23	5.62	4.65	Upgrade
Levered Free Cash Flow	32.07	14.44	13.03	25.6	3.72	7.36	Upgrade
Unlevered Free Cash Flow	36.5	18.87	17.46	28.77	6.7	9.76	Upgrade
Change in Working Capital	-1.23	1.57	-5.77	-3.85	-1.48	2.19	Upgrade

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