ADX:KICO Cash Flow Statement

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

Millions AED. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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	4.65	11.27	1.9	5.35	12.27
Depreciation & Amortization	3.27	0.33	0.17	0.16	0.2
Other Amortization	-	0.03	0	0.01	0.01
Gain (Loss) on Sale of Assets	-0.6	-1.08	0.25	-0.92	-
Gain (Loss) on Sale of Investments	23.69	-3.74	8.24	8.32	-14.35
Asset Writedown	1.01	-0.16	0.84	-0.98	10.22
Change in Accounts Receivable	-72.29	-1.66	-0.09	0.27	-1.52
Change in Accounts Payable	-1.47	-1.05	0.46	-0.49	1.24
Change in Other Net Operating Assets	5.17	-	-	-	-
Other Operating Activities	1.23	-2.63	-3.97	-2.58	-0.39
Operating Cash Flow	-33.95	-0.32	7.79	10.02	7.72
Operating Cash Flow Growth	-	-	-22.21%	29.76%	45.40%
Acquisition of Real Estate Assets	-3.46	-1.71	-8.14	-6.45	-4.63
Sale of Real Estate Assets	72.65	62.18	15.76	9.12	-
Net Sale / Acq. of Real Estate Assets	69.19	60.47	7.63	2.67	-4.63
Investment in Marketable & Equity Securities	-125.84	4.76	-2.17	-20.32	21.68
Other Investing Activities	-0	2.44	2.86	1.43	0.33
Investing Cash Flow	-56.65	67.61	8.18	-16.22	17.38
Long-Term Debt Issued	26	-	-	-	-
Long-Term Debt Repaid	-2.7	-0.64	-	-	-
Net Debt Issued (Repaid)	23.3	-0.64	-	-	-
Common Dividends Paid	-	-	-17.81	-0.47	-39.23
Other Financing Activities	-2.5	-	-	-	-
Foreign Exchange Rate Adjustments	-	-	-	-	-0.02
Miscellaneous Cash Flow Adjustments	0	-	-	-	-
Net Cash Flow	-69.8	66.65	-1.84	-6.68	-14.16
Levered Free Cash Flow	-225.14	0.08	-4.3	-2.65	-45.13
Unlevered Free Cash Flow	-224	0.1	-4.3	-2.65	-45.13
Change in Working Capital	-68.59	-2.71	0.38	-0.22	-0.28

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