Jordanian Duty Free Shops Cash Flow Statement

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

Millions JOD. 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	9.99	10.42	10.37	7.57	8.44	0.16
Depreciation & Amortization	4.17	4.12	3.98	3.76	2.74	1.96
Other Amortization	0.08	0.08	0.07	0.08	0.08	0.05
Loss (Gain) From Sale of Assets	-0.01	-0.01	-0.02	-0.04	-0.01	-0.03
Loss (Gain) on Equity Investments	0.88	0.78	0.5	-	-	-
Provision & Write-off of Bad Debts	0.19	0.19	-	-	-	0.24
Other Operating Activities	1.32	1.03	2.78	0.17	0.36	0.75
Change in Accounts Receivable	0.13	-0.12	-0.05	0.04	-0.01	-0.02
Change in Inventory	3.19	-0.36	-1.84	-2.56	-5.51	9.92
Change in Accounts Payable	0.5	1.49	0.89	-0.01	0.43	0.22
Change in Other Net Operating Assets	-2.87	-0.54	-0.67	-0.05	5.78	1.19
Operating Cash Flow	17.48	17.08	16.01	8.95	12.3	14.44
Operating Cash Flow Growth	9.94%	6.68%	78.86%	-27.26%	-14.79%	-
Capital Expenditures	-2.59	-2.64	-1.4	-1.56	-2.4	-3.09
Sale of Property, Plant & Equipment	0.02	0.02	0.02	0.07	0.01	0.04
Sale (Purchase) of Real Estate	-	-	-	-	-	-0.08
Investment in Securities	5	3	3.27	8.96	-6.08	-8.02
Other Investing Activities	0.43	0.61	0.95	0.96	0.84	0.43
Investing Cash Flow	2.86	0.99	2.84	8.43	-7.62	-10.72
Long-Term Debt Repaid	-	-1	-1.01	-0.84	-0.78	-0.82
Net Debt Issued (Repaid)	-0.86	-1	-1.01	-0.84	-0.78	-0.82
Common Dividends Paid	-8.33	-8.33	-11.25	-13.5	-4.5	-2.25
Other Financing Activities	-4.98	-4.02	-9.45	-1.13	-1.13	-
Financing Cash Flow	-14.16	-13.35	-21.72	-15.47	-6.41	-3.07
Net Cash Flow	6.18	4.72	-2.87	1.91	-1.73	0.64
Free Cash Flow	14.89	14.43	14.6	7.39	9.9	11.35
Free Cash Flow Growth	2.02%	-1.16%	97.68%	-25.41%	-12.76%	-
Free Cash Flow Margin	17.36%	16.70%	18.14%	11.05%	17.70%	41.36%
Free Cash Flow Per Share	0.66	0.64	0.65	0.33	0.44	0.50
Cash Income Tax Paid	0.3	0.3	0.44	0.38	0.27	0.24
Levered Free Cash Flow	87.94	6.9	1.66	3.07	7.28	10.28
Unlevered Free Cash Flow	88.8	7.78	2.62	4.06	7.98	10.62
Change in Working Capital	0.95	0.47	-1.67	-2.59	0.7	11.32

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