Al Shams Housing and Urbanization SAE (EGX:ELSH)

EGX:ELSH 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	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	142.41	159.78	150.77	149.47	83.84	149.67
Depreciation & Amortization	0.88	0.86	1.03	1.22	1.21	0.98
Other Amortization	0.01	0.01	0.01	0.01	0	-
Gain (Loss) on Sale of Assets	-	-	-	-0.02	-	-
Gain (Loss) on Sale of Investments	-1.41	-0.98	-2.89	-2.04	-1.71	0.36
Change in Accounts Receivable	-296.91	-54.74	-18.17	-125.77	-87.71	-104.57
Change in Accounts Payable	235.78	-	-	-	-	-31.17
Change in Other Net Operating Assets	37.92	65.62	-141.43	-120.3	-22.06	-72.67
Other Operating Activities	-2.51	10.7	43.99	79.9	79.21	87.42
Operating Cash Flow	11.83	102.17	34.67	53.86	30.21	7.2
Operating Cash Flow Growth	-83.94%	194.70%	-35.63%	78.29%	319.59%	-
Acquisition of Real Estate Assets	-0.75	-0.87	-1.39	-0.55	-0.43	-0.19
Sale of Real Estate Assets	-	22.55	34.94	0.02	-	-
Net Sale / Acq. of Real Estate Assets	-0.75	21.68	33.55	-0.53	-0.43	-0.19
Investment in Marketable & Equity Securities	-	-	-	-	0.05	-
Other Investing Activities	33.45	25.46	6	3.97	1.42	5.51
Investing Cash Flow	32.71	47.14	39.56	3.43	1.04	5.33
Long-Term Debt Repaid	-	-	-	-2.03	-1.93	-1.84
Net Debt Issued (Repaid)	-	-	-	-2.03	-1.93	-1.84
Common Dividends Paid	-37.03	-35.99	-36.86	-47.35	-26.72	-55.62
Foreign Exchange Rate Adjustments	-0	-0.04	-0.01	-0	-	-0.02
Net Cash Flow	7.5	113.28	37.36	7.91	2.6	-44.95
Cash Interest Paid	-	-	9.15	14.83	56.38	48.48
Cash Income Tax Paid	37.2	41.25	54.74	24.43	44.05	38.51
Levered Free Cash Flow	-62.06	-22.58	173.21	368.86	-23.77	8.83
Unlevered Free Cash Flow	-62.06	-22.58	178.93	378.16	15.29	39.16
Change in Working Capital	-127.55	-68.2	-158.24	-174.69	-132.35	-231.18

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Real Estate template. Financial Sources.