Abu Dhabi National Company for Building Materials PJSC (ADX:BILDCO)

ADX:BILDCO Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	-9.27	12.05	-31.58	-28.79	-42.03	-98.59
Depreciation & Amortization	6.46	6.44	6.14	6.46	6.87	6.96
Loss (Gain) From Sale of Assets	16.87	-	-0.05	-0.24	-	-
Asset Writedown & Restructuring Costs	-16.2	-16.2	0.51	-0.66	-	42.85
Loss (Gain) From Sale of Investments	10.21	2.83	9.17	8.92	24.15	16.91
Provision & Write-off of Bad Debts	-0.3	-0.3	-	0.6	0.83	23.33
Other Operating Activities	10.79	10.9	11.82	10.35	10.64	10.27
Change in Accounts Receivable	-1.13	-0.82	-2.66	1.02	7.06	3.21
Change in Inventory	1.5	0.24	0.06	0.45	-0.95	1.54
Change in Accounts Payable	-34.15	-33.01	13.53	17.18	6.67	-38.63
Change in Other Net Operating Assets	-0.26	-0.2	0.32	0.18	-0.15	-0.31
Operating Cash Flow	-14.69	-17.28	7.37	15.38	13.53	-31.97
Operating Cash Flow Growth	-	-	-52.12%	13.72%	-	-
Capital Expenditures	-0.58	-0.93	-0.18	-0.39	-0.49	-1.02
Sale of Property, Plant & Equipment	22.04	-	0.25	0.24	-	-
Investment in Securities	29.97	35.09	4.97	-6.91	41.22	47.44
Investing Cash Flow	51.84	34.16	5.03	-7.06	40.73	46.42
Short-Term Debt Issued	-	-	-	0	-	-
Total Debt Issued	-	-	-	0	-	-
Short-Term Debt Repaid	-	-	-	-	-42.45	-
Long-Term Debt Repaid	-	-7.53	-1.96	-1.87	-1.15	-0.41
Total Debt Repaid	-7.94	-7.53	-1.96	-1.87	-43.6	-0.41
Net Debt Issued (Repaid)	-7.94	-7.53	-1.96	-1.87	-43.6	-0.41
Other Financing Activities	-8.73	-9.42	-10.05	-8.37	-10.19	-14.37
Financing Cash Flow	-16.67	-16.95	-12.01	-10.23	-53.79	-14.78
Net Cash Flow	20.48	-0.06	0.39	-1.91	0.47	-0.33
Free Cash Flow	-15.27	-18.2	7.18	14.99	13.04	-32.99
Free Cash Flow Growth	-	-	-52.08%	14.94%	-	-
Free Cash Flow Margin	-31.25%	-34.70%	17.46%	47.38%	41.98%	-66.16%
Free Cash Flow Per Share	-0.05	-0.06	0.02	0.05	0.04	-0.11
Cash Interest Paid	8.65	9.35	9.9	8.68	10.16	10.25
Levered Free Cash Flow	-38.35	-38.82	2.54	11.1	5.36	-35.14
Unlevered Free Cash Flow	-31.89	-32.14	9.63	17.43	11.7	-28.74
Change in Net Working Capital	34.45	34.19	-11.67	-20.8	-13.04	14

Updated Feb 14, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.