DFM:ERC Cash Flow Statement

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

Millions AED. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	15.52	9.93	-3.73	25.4	1.87	-7.18
Depreciation & Amortization	7.55	6	4.91	3.42	3.47	3.95
Loss (Gain) From Sale of Assets	-0.04	-0.02	-	-0.12	-0.02	-0.01
Asset Writedown & Restructuring Costs	-	-	0.1	-	0.28	-0.09
Loss (Gain) From Sale of Investments	-4.14	10.28	11.71	-28.96	-7.28	-0
Provision & Write-off of Bad Debts	0.22	0.23	0.04	0.1	0.16	1.76
Other Operating Activities	-5.14	-9.78	-9.31	-3.04	0.84	0.09
Change in Accounts Receivable	-27.93	-5.34	-2.28	-2.81	-1.32	3.46
Change in Inventory	-13.41	1.07	-3.69	-1.76	-1.23	1.17
Change in Accounts Payable	-16.64	11	2.37	1.04	1.2	-0.35
Change in Other Net Operating Assets	-55.81	-52.13	1.91	-0.21	-0.46	-0.54
Operating Cash Flow	-99.81	-28.76	2.09	-6.96	-2.49	2.27
Operating Cash Flow Growth	-	-	-	-	-	155.40%
Capital Expenditures	-6.67	-1.57	-2.19	-0.37	-0.68	-0.92
Sale of Property, Plant & Equipment	0.12	0.1	-	0.12	0.02	0.01
Cash Acquisitions	-11.3	-11.3	-38.22	-	-	-
Investment in Securities	74.07	45.59	44.13	-250.28	-11.12	0.86
Other Investing Activities	17.95	14.86	10.39	1.04	0.23	0.37
Investing Cash Flow	74.18	47.68	14.12	-249.49	-11.57	0.32
Short-Term Debt Issued	-	-	-	-	17	-
Total Debt Issued	1.22	-	-	-	17	-
Short-Term Debt Repaid	-	-0.1	-	-17	-	-
Long-Term Debt Repaid	-	-1.41	-2.33	-2.93	-2.66	-2.26
Total Debt Repaid	-2.08	-1.51	-2.33	-19.93	-2.66	-2.26
Net Debt Issued (Repaid)	-0.85	-1.51	-2.33	-19.93	14.34	-2.26
Issuance of Common Stock	-	-	-	289.87	-	-
Other Financing Activities	-0.12	-0.41	-0.56	-1.24	-0.67	-0.23
Financing Cash Flow	-0.97	-1.92	-2.9	268.7	13.67	-2.49
Miscellaneous Cash Flow Adjustments	-0	-	0	-	-	-
Net Cash Flow	-26.61	17.01	13.31	12.25	-0.38	0.1
Free Cash Flow	-106.48	-30.33	-0.1	-7.33	-3.17	1.35
Free Cash Flow Margin	-53.15%	-21.12%	-0.18%	-23.00%	-13.80%	5.46%
Free Cash Flow Per Share	-0.33	-0.10	-	-0.04	-0.11	0.04
Cash Interest Paid	0.12	0.41	0.56	1.24	0.67	0.23
Levered Free Cash Flow	-103	-25.82	-14.46	-7.44	-3.34	8.77
Unlevered Free Cash Flow	-102.66	-25.57	-14.14	-7.06	-3.05	9.01
Change in Working Capital	-113.78	-45.4	-1.69	-3.75	-1.81	3.75

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.