Dubai Refreshment (P.J.S.C.) (DFM:DRC)

DFM:DRC 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	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	148.2	135.83	361.78	105.65	96.8	56.87
Depreciation & Amortization	56.44	55	55.43	56.57	60.19	60.77
Other Amortization	0.67	0.67	0.66	0.27	0.22	0.52
Loss (Gain) From Sale of Assets	-0.21	-0.24	-219.84	-0.3	1.9	-0.02
Provision & Write-off of Bad Debts	0.6	0.6	1.41	0.96	1.45	0.99
Other Operating Activities	3.32	-4.19	-16.14	0.75	1.95	2.47
Change in Accounts Receivable	-15.09	23.82	-26.63	9.52	-26.46	12.82
Change in Inventory	6.64	-9.94	-5.71	7.49	-26.1	-0.2
Change in Accounts Payable	34.18	0.64	2.33	34.98	15.36	-17.97
Operating Cash Flow	234.73	202.19	153.29	215.9	125.31	116.25
Operating Cash Flow Growth	78.57%	31.90%	-29.00%	72.30%	7.79%	-22.43%
Capital Expenditures	-22.93	-25.6	-31.7	-18.5	-12.95	-15.79
Sale of Property, Plant & Equipment	0.21	0.24	247.93	0.41	0.04	0.23
Sale (Purchase) of Intangibles	-0.11	-0.11	-0.14	-0.31	-0.04	-0.04
Sale (Purchase) of Real Estate	-	-	-	-22.1	-	-
Investment in Securities	-118.21	-113.47	-151.43	-	-	-
Other Investing Activities	17.79	18.13	18.18	6.32	4.08	3.94
Investing Cash Flow	-123.26	-120.81	82.83	-34.18	-8.87	-11.65
Long-Term Debt Repaid	-	-15.06	-16.97	-15.93	-25.94	-24.65
Net Debt Issued (Repaid)	-14.93	-15.06	-16.97	-15.93	-25.94	-24.65
Common Dividends Paid	-198	-288	-63	-63	-63	-63
Other Financing Activities	-6.23	-5.2	-4.2	-4.28	-4.32	-4.61
Financing Cash Flow	-219.17	-308.26	-84.17	-83.21	-93.27	-92.26
Net Cash Flow	-107.69	-226.88	151.96	98.52	23.17	12.35
Free Cash Flow	211.8	176.59	121.59	197.4	112.36	100.47
Free Cash Flow Growth	109.44%	45.24%	-38.41%	75.69%	11.83%	-19.54%
Free Cash Flow Margin	24.90%	21.59%	15.14%	26.24%	16.78%	17.80%
Free Cash Flow Per Share	2.35	1.96	1.35	2.19	1.25	1.12
Cash Interest Paid	1.03	-	-	0.08	0.12	0.41
Levered Free Cash Flow	55.22	132.11	59.9	150.92	71.45	71.89
Unlevered Free Cash Flow	57.21	134.1	62.07	153.28	74.01	74.78
Change in Net Working Capital	65.54	-27.53	32.21	-52.53	34.19	6.15

Updated Feb 12, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.