ADNH Catering Cash Flow Statement

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

Millions AED. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '25 Mar 31, 2025	Dec '24 Dec 31, 2024	Sep '24 Sep 30, 2024	Sep '23 Sep 30, 2023	Sep '22 Sep 30, 2022	Sep '21 Sep 30, 2021
Net Income	147.55	146.17	139.1	211.44	239.99	262.53
Depreciation & Amortization	53.84	50.63	48.62	39.63	41.48	36.8
Other Amortization	6.12	6.1	5.1	0.07	0.29	0.31
Loss (Gain) From Sale of Assets	0.14	-0.15	-0.2	-	-1.67	0.11
Loss (Gain) From Sale of Investments	8.28	7.38	-	0.9	-	-
Loss (Gain) on Equity Investments	-1.31	-0.95	-0.65	-	-	-
Provision & Write-off of Bad Debts	-	-	-	-	0.01	0.24
Other Operating Activities	24.5	21.53	20.61	-10.2	-0.26	7.46
Change in Accounts Receivable	54.9	18.81	59.18	4.15	44.43	-30.07
Change in Inventory	2.36	-3.23	-2.63	7.02	3.93	4.59
Change in Accounts Payable	-90.64	-65.13	-83.32	-140.62	6.03	-37.6
Change in Other Net Operating Assets	-25.42	-20.92	-24.46	-8.68	1.25	9.83
Operating Cash Flow	180.32	160.25	161.34	103.72	335.48	254.19
Operating Cash Flow Growth	73.85%	-0.68%	55.55%	-69.08%	31.98%	-
Capital Expenditures	-13.7	-11.96	-10.55	-9.81	-13.43	-10.78
Sale of Property, Plant & Equipment	0.34	0.7	0.44	1.65	2.86	0.3
Cash Acquisitions	-0.4	0.36	0.46	-	-	-
Sale (Purchase) of Intangibles	-	-	-	-0.29	-	-
Other Investing Activities	0.94	2.5	2.94	2.78	0	0.01
Investing Cash Flow	-12.82	-8.4	-6.71	-5.67	-10.56	-10.47
Total Debt Issued	40	40	-	-	-	-
Long-Term Debt Repaid	-	-	-32.83	-32.75	-41.22	-21.11
Total Debt Repaid	-33.52	-32.51	-32.83	-32.75	-41.22	-21.11
Net Debt Issued (Repaid)	6.48	7.49	-32.83	-32.75	-41.22	-21.11
Repurchase of Common Stock	-16.55	-16.55	-	-	-	-
Common Dividends Paid	-89.91	-119.91	-149.88	-214.35	-262.53	-163.11
Other Financing Activities	-3.96	-3.26	-3.67	-2.78	-1.64	-0.79
Financing Cash Flow	-103.93	-132.23	-186.38	-249.89	-305.4	-185.01
Net Cash Flow	63.57	19.62	-31.74	-151.84	19.52	58.71
Free Cash Flow	166.62	148.29	150.79	93.91	322.06	243.42
Free Cash Flow Growth	77.43%	-1.66%	60.57%	-70.84%	32.31%	-
Free Cash Flow Margin	10.38%	9.80%	10.41%	6.76%	16.19%	13.40%
Free Cash Flow Per Share	0.07	0.07	0.07	125.33	429.82	-
Cash Interest Paid	3.96	3.26	-	2.78	1.64	0.79
Levered Free Cash Flow	-	-	103.91	38.87	230.44	-
Unlevered Free Cash Flow	-	-	106.2	40.61	231.47	-
Change in Net Working Capital	-	-	32.56	121.14	-53.48	-

Updated Nov 8, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.