ADX:DHAFRA Cash Flow Statement

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

Millions AED. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	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
Net Income	43.49	48.94	38.38	41.3	22.96	38.64
Depreciation & Amortization	1.57	1.64	1.49	1.43	1.82	1.94
Other Amortization	1.77	1.77	1.38	1.16	1	0.85
Gain (Loss) on Sale of Assets	-0.03	-0.04	-0	-0	0.23	-0
Gain (Loss) on Sale of Investments	-5.77	-16.31	-15.41	-21.47	-0.16	-7.28
Change in Accounts Receivable	-10.17	-3.34	39.18	10.75	15.56	5.84
Change in Unearned Revenue	-	-	-	-	-	0.02
Change in Insurance Reserves / Liabilities	-	-	-	-	-	-12.39
Change in Other Net Operating Assets	-7.11	-3.69	7.43	-9.77	1.94	-
Other Operating Activities	-33.65	-30.84	-24.13	-17.94	-16.59	-7.53
Operating Cash Flow	-11.78	-3.75	44.73	5.47	24.66	13.09
Operating Cash Flow Growth	-	-	718.38%	-77.83%	88.44%	39.14%
Capital Expenditures	-0.24	-0.36	-0.86	-0.45	-0.38	-0.53
Sale of Property, Plant & Equipment	0.03	0.04	0	0	-	0
Purchase / Sale of Intangible Assets	-0.61	-1.87	-0.82	-1.28	-1.05	-0.32
Investment in Securities	-4.77	8.19	-4.27	11.09	-24.69	-38.05
Other Investing Activities	33.57	31.7	26.51	16.85	15.15	17.02
Investing Cash Flow	27.98	37.7	20.56	26.21	-13.06	-21.87
Total Debt Repaid	-0.79	-1.4	-1.43	-0.99	-1.14	-1.01
Net Debt Issued (Repaid)	-0.79	-1.4	-1.43	-0.99	-1.14	-1.01
Common Dividends Paid	-35	-35	-35	-30	-35	-40
Financing Cash Flow	-35.79	-36.4	-36.43	-30.99	-36.14	-41.01
Net Cash Flow	-19.59	-2.44	28.87	0.68	-24.55	-49.79
Free Cash Flow	-12.02	-4.1	43.87	5.02	24.28	12.56
Free Cash Flow Growth	-	-	774.70%	-79.34%	93.36%	38.41%
Free Cash Flow Margin	-9.33%	-3.13%	38.93%	4.52%	24.96%	7.84%
Free Cash Flow Per Share	-0.12	-0.04	0.44	0.05	0.24	0.13
Cash Income Tax Paid	2.06	2.06	-	-	-	-
Levered Free Cash Flow	129.75	189.69	-61.23	-255.08	-503.9	-34.49
Unlevered Free Cash Flow	130.06	190	-60.96	-254.84	-503.81	-34.36
Change in Working Capital	-17.27	-7.03	46.61	0.99	17.5	-13.32

Source: S&P Global Market Intelligence. Insurance template. Financial Sources.