Millrose Properties Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022
Period Ending	Mar '25 Mar 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Net Income	-124.47	-246.22	-209.79	-144.25
Other Amortization	0.14	-	-	0.06
Stock-Based Compensation	7.78	14.94	10.09	3.81
Change in Accounts Payable	30.18	30.18	-23.56	44.18
Other Operating Activities	-2.63	-0.01	-	-48.86
Operating Cash Flow	-1,078	-917.19	-865.12	-328.65
Long-Term Debt Repaid	-	-13.5	-18.69	-16.09
Net Debt Issued (Repaid)	346.58	-13.5	-18.69	-16.09
Issuance of Common Stock	1,346	930.7	883.81	344.74
Levered Free Cash Flow	-	-829.94	3,085	-
Unlevered Free Cash Flow	-	-829.94	3,085	-
Change in Net Working Capital	-	690.99	-3,206	-

Updated Mar 31, 2025. Source: S&P Global Market Intelligence. Real Estate template. Financial Sources.