RAPCO Investment PJSC 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	21.26	29.91	31.63	16.91	-0.56	3.03
Depreciation & Amortization	0	0	0.01	0.1	0.01	0.1
Loss (Gain) From Sale of Assets	-9.43	-9.43	-0.22	-7.21	-1.03	-
Asset Writedown & Restructuring Costs	-0.24	-0.24	23.33	-0.01	-1.22	1.36
Loss (Gain) From Sale of Investments	-7.35	-10.69	-45.19	-0.18	-0.06	-1.19
Loss (Gain) on Equity Investments	-	-	0.87	-0.2	9.61	2.01
Other Operating Activities	-14.42	-13.28	-12.16	-9.87	-9.51	-7.2
Change in Accounts Receivable	-0.02	4.96	-4.3	1.19	1.3	0.88
Change in Inventory	-	-	-	0.01	1.2	0.37
Change in Accounts Payable	-0.43	0.5	-5.76	-17.35	-1.29	-0.78
Change in Other Net Operating Assets	0.36	-0.13	0.13	0.53	0.62	0.39
Operating Cash Flow	-10.26	1.6	-11.66	-16.1	-0.84	-1.05
Capital Expenditures	-	-	-0	-	-	-0.02
Sale of Property, Plant & Equipment	0.02	0.02	-	6.33	1.04	-
Sale (Purchase) of Intangibles	-0.37	-0.37	-	-	-	-
Sale (Purchase) of Real Estate	53.23	61.91	0.59	5.46	-	-
Investment in Securities	-56.8	-77.66	-35.45	-0.37	-16.16	-9.86
Other Investing Activities	15.48	13.87	9.97	9.93	7.79	7.21
Investing Cash Flow	11.56	-2.24	-24.91	21.34	-7.33	-2.67
Long-Term Debt Issued	-	-	30	-	6	1
Total Debt Issued	2.67	-	30	-	6	1
Net Debt Issued (Repaid)	-14.83	-	30	-	6	1
Common Dividends Paid	-	-	-	-	-0.08	-0.22
Other Financing Activities	-	-	-0.9	-0.3	-0.3	-
Financing Cash Flow	-14.83	-	29.1	-0.3	5.62	0.78
Net Cash Flow	-13.53	-0.64	-7.47	4.94	-2.55	-2.94
Free Cash Flow	-10.26	1.6	-11.66	-16.1	-0.84	-1.07
Free Cash Flow Margin	-55.24%	6.08%	-20.61%	-137.92%	-8.42%	-
Free Cash Flow Per Share	-0.11	0.02	-0.12	-0.17	-0.01	-0.01
Cash Interest Paid	1.49	1.49	0.35	-	-	0.03
Levered Free Cash Flow	8.87	18.9	23.02	-9.66	13.14	1.2
Unlevered Free Cash Flow	9.68	19.84	23.24	-9.66	13.14	1.22
Change in Working Capital	-0.09	5.33	-9.93	-15.63	1.83	0.85

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