GPI for Urban Growth Cash Flow Statement

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

Millions EGP. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	17.7	15	1.04	2.21	0.31
Depreciation & Amortization	2.47	0.05	0.09	0.71	0.92
Loss (Gain) From Sale of Assets	-	-	-	-3.46	-
Provision & Write-off of Bad Debts	0.34	0.09	0.11	-	-
Other Operating Activities	-5.58	-10.34	-1.41	-0.51	0.25
Change in Accounts Receivable	-12.98	-	2.45	0.28	0.98
Change in Inventory	-0.13	13.1	1.1	-1.88	-
Change in Other Net Operating Assets	5.08	-94.03	-0.4	4.82	-0.25
Operating Cash Flow	6.9	-76.14	2.98	2.17	2.2
Operating Cash Flow Growth	-	-	37.73%	-1.61%	-54.14%
Capital Expenditures	-0.11	-0.07	-	-0.1	-2.23
Other Investing Activities	7.2	12.69	0.13	0.02	0.03
Investing Cash Flow	7.09	12.62	0.13	-0.07	-2.2
Issuance of Common Stock	-	100	-	-	-
Common Dividends Paid	-	-	-	-0.55	-1.11
Other Financing Activities	-3.17	-0.68	0.05	0.05	-
Financing Cash Flow	-3.17	99.32	0.05	-0.5	-1.11
Net Cash Flow	10.82	35.81	3.17	1.59	-1.11
Free Cash Flow	6.79	-76.21	2.98	2.07	-0.03
Free Cash Flow Growth	-	-	44.31%	-	-
Free Cash Flow Margin	14.73%	-268.51%	48.78%	367.40%	-0.38%
Free Cash Flow Per Share	0.00	-0.05	0.01	0.00	-
Cash Income Tax Paid	3.47	1.14	1.2	-	-
Levered Free Cash Flow	-17.42	25.91	-4.7	-4.6	0.22
Unlevered Free Cash Flow	-17.42	25.91	-4.7	-4.6	0.22
Change in Working Capital	-8.03	-80.93	3.15	3.22	0.72