Egyptian Arabian Company (Themar) for securities Brokerage EAC (EGX:EASB)

EGX:EASB Cash Flow Statement

Financials in millions EGP. 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	21.45	30.85	21.12	16.26	12.03	6.9
Depreciation & Amortization, Total	4.15	4.1	3.47	2.82	2.03	0.2
Gain (Loss) On Sale of Investments	-	-	-	-1.98	-0.25	-
Change in Accounts Receivable	10.36	1.89	-0.7	-13.79	15.57	-11.49
Change in Accounts Payable	-7.79	-1.31	10.18	7.98	3.59	22.18
Change in Other Net Operating Assets	-11.17	5.05	-21.08	9.21	-9.94	-10.04
Other Operating Activities	-2.17	-2.48	3.28	0.57	-0.54	-2.9
Operating Cash Flow	15.38	37.88	6.52	9.49	22.4	4.76
Capital Expenditures	-8.42	-5.38	-22.79	-5.52	-0.46	-0.03
Investment in Securities	-0.81	-0.81	0.48	-	-	-
Other Investing Activities	9.42	8.21	5.43	2.89	1.37	1.36
Investing Cash Flow	0.18	2.01	3.43	-0.62	0.91	1.33
Long-Term Debt Repaid	-	-4.18	-0.84	-2.06	-1.86	-
Net Debt Issued (Repaid)	-4.34	-4.18	-0.84	-2.06	-1.86	-
Issuance of Common Stock	-	-	6	-	-	-
Common Dividends Paid	-6.18	-10.91	-22.91	-13.96	-6.25	-6.11
Other Financing Activities	-	-	-	-	0	-
Financing Cash Flow	-10.52	-15.1	-17.75	-16.02	-8.11	-6.11
Foreign Exchange Rate Adjustments	-	-	-	58.52	-0.01	-0.03
Net Cash Flow	5.04	24.8	-7.8	53.03	15.19	-0.05
Free Cash Flow	6.96	32.5	-16.27	3.97	21.94	4.73
Free Cash Flow Growth	-82.68%	-	-	-81.91%	364.15%	-
Free Cash Flow Margin	16.06%	64.79%	-44.40%	13.56%	66.55%	16.03%
Free Cash Flow Per Share	0.08	0.36	-0.18	0.04	0.24	0.05
Cash Income Tax Paid	5.55	5.55	2.56	2.54	1.5	1.1

Updated Mar 16, 2025. Source: S&P Global Market Intelligence. Capital Markets template. Financial Sources.