EGX:IDRE 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	1.31	11.16	0.64	3.93	-0.94
Depreciation & Amortization	1.37	0.97	0.42	0.39	0.03
Gain (Loss) on Sale of Investments	-2.54	-0.99	-	-	-
Change in Accounts Receivable	-0.14	-0.47	-0.03	-0.1	-
Change in Accounts Payable	-2.24	0.22	-2.29	-0.46	1.37
Change in Other Net Operating Assets	-1.58	-2.1	-	-	-0.16
Other Operating Activities	0.04	-0.11	0.14	0.06	0.01
Operating Cash Flow	-3.76	8.68	-1.12	4.78	0.01
Operating Cash Flow Growth	-	-	-	90578.15%	-
Acquisition of Real Estate Assets	-0.14	-	-0.19	-0.05	-
Net Sale / Acq. of Real Estate Assets	-0.14	-	-0.19	-0.05	-
Investment in Marketable & Equity Securities	15.51	-12.04	-	-	-
Other Investing Activities	0.42	0.36	-	-	-
Investing Cash Flow	15.79	-11.68	-0.19	-0.05	-
Net Cash Flow	12.03	-3	-1.31	4.73	0.01
Levered Free Cash Flow	-1.39	55.32	0.29	98.08	-0.86
Unlevered Free Cash Flow	-1.39	55.32	0.29	98.08	-0.86
Change in Working Capital	-3.95	-2.35	-2.32	0.4	0.91

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Real Estate template. Financial Sources.