SHUAA Capital PSC (DFM:SHUAA)

Vista Outdoor 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	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	-16.2	-299.16	-906.64	-135.2	24.24	125.26
Depreciation & Amortization, Total	9.75	9.85	12.53	27.91	46.01	52.14
Gain (Loss) On Sale of Investments	73.69	91.43	392.22	59.14	-654.92	255.2
Change in Accounts Receivable	20.21	-3.6	207.84	307.92	-147.98	-65.99
Change in Accounts Payable	-2.19	-28.84	-173.76	-383.8	158.93	-167.99
Change in Other Net Operating Assets	19.88	28.87	169.63	209.36	97.19	10.79
Other Operating Activities	-184.08	23.77	-186.37	75.71	599.74	-199.52
Operating Cash Flow	98.43	53.59	268.04	5.38	290.03	37.25
Capital Expenditures	-	-	-5.63	-	-22.06	-0.41
Cash Acquisitions	-	-	-	14.33	-	-
Investment in Securities	-4.09	48.56	-26.28	74.61	115.99	33.08
Other Investing Activities	2.79	3.05	15.04	156.5	346.48	70.46
Investing Cash Flow	2.27	51.93	-16.88	94.49	440.42	103.13
Long-Term Debt Issued	-	-	-	-	195.59	418.64
Long-Term Debt Repaid	-	-13.22	-181.45	-171.06	-597.69	-283.1
Net Debt Issued (Repaid)	37.55	-13.22	-181.45	-171.06	-402.1	135.54
Issuance of Common Stock	-	-	-	-	19.64	17.89
Repurchase of Common Stock	-	-	-	-	-	-18.65
Common Dividends Paid	-	-	-8.9	-16.03	-141.92	-22.06
Other Financing Activities	-83.86	-76.47	-97.62	-309.26	-162.39	-187.94
Financing Cash Flow	-46.31	-89.69	-287.97	-496.36	-686.78	-75.22
Foreign Exchange Rate Adjustments	-	-	-	-	-	-0.33
Net Cash Flow	54.38	15.83	-36.81	-390.62	76.25	17.07
Free Cash Flow	98.43	53.59	262.41	5.38	267.98	36.85
Free Cash Flow Growth	-52.11%	-79.58%	4781.95%	-97.99%	627.29%	-
Free Cash Flow Margin	550.76%	418.14%	-	1.70%	140.73%	10.53%
Free Cash Flow Per Share	0.04	0.02	0.10	0.00	0.11	0.01
Cash Interest Paid	83.86	76.47	97.62	85.71	162.39	163.72

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