Madinet Masr For Housing and Development (EGX:MASR)
Egypt
· Delayed Price · Currency is EGP 4.470
+0.060 (1.36%)
At close: Jun 25, 2025
EGX:MASR Cash Flow Statement
Financials in millions EGP. Fiscal year is January - December.
Millions EGP. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
Net Income | 2,529 | 2,914 | 2,128 | 736.74 | 282.84 | 1,001 | Upgrade
|
Depreciation & Amortization | 56.74 | 54.26 | 9.37 | 57.44 | 57.11 | 19.7 | Upgrade
|
Other Amortization | 5.12 | 9.05 | 8.19 | 3.8 | 3.19 | 5.25 | Upgrade
|
Loss (Gain) From Sale of Assets | - | - | - | 0.03 | -2.14 | -5 | Upgrade
|
Loss (Gain) From Sale of Investments | -18.77 | -18.99 | -0.73 | -0.04 | -0.04 | -0.06 | Upgrade
|
Provision & Write-off of Bad Debts | -106.69 | -102.58 | 176.41 | -54.79 | -50.13 | 6.41 | Upgrade
|
Other Operating Activities | -129.79 | 193.12 | 585.97 | 183.32 | -289.08 | -180.66 | Upgrade
|
Change in Accounts Receivable | -5,559 | -4,434 | -1,737 | -1,138 | -171.63 | -864.19 | Upgrade
|
Change in Inventory | -3,086 | -2,633 | -1,650 | 1,280 | -912.79 | -2,446 | Upgrade
|
Change in Accounts Payable | 6,048 | 5,487 | 2,530 | -27.27 | 827.39 | 1,506 | Upgrade
|
Operating Cash Flow | -265.83 | 1,469 | 2,050 | 1,041 | -255.28 | -956.87 | Upgrade
|
Operating Cash Flow Growth | - | -28.34% | 96.97% | - | - | - | Upgrade
|
Capital Expenditures | -236.98 | -243.19 | -20.49 | -26.12 | -15.11 | -13.46 | Upgrade
|
Sale of Property, Plant & Equipment | 23.26 | 23.26 | 2.6 | - | 2.14 | 5.85 | Upgrade
|
Cash Acquisitions | -7.57 | -7.57 | 125.24 | -270.96 | - | - | Upgrade
|
Sale (Purchase) of Intangibles | - | -2.12 | -16.17 | -4.52 | -0.85 | -3.43 | Upgrade
|
Investment in Securities | 0.31 | 0.31 | 0.78 | 0.26 | 0.04 | 1.91 | Upgrade
|
Other Investing Activities | 0 | 0 | - | - | -12.57 | - | Upgrade
|
Investing Cash Flow | -220.98 | -229.32 | 91.95 | -301.33 | -26.35 | -9.13 | Upgrade
|
Short-Term Debt Issued | - | - | 43.33 | 41.03 | 968.24 | 1,674 | Upgrade
|
Long-Term Debt Issued | - | 1,150 | 18.87 | 28.88 | 1,432 | 1,536 | Upgrade
|
Total Debt Issued | 1,100 | 1,150 | 62.2 | 69.92 | 2,400 | 3,210 | Upgrade
|
Short-Term Debt Repaid | - | -200 | -84.37 | - | -1,140 | -1,266 | Upgrade
|
Long-Term Debt Repaid | - | -279.04 | -1,100 | -722.17 | -759.33 | -62.23 | Upgrade
|
Total Debt Repaid | -546.08 | -479.04 | -1,185 | -722.17 | -1,900 | -1,328 | Upgrade
|
Net Debt Issued (Repaid) | 553.92 | 670.96 | -1,122 | -652.25 | 500.61 | 1,881 | Upgrade
|
Issuance of Common Stock | - | - | - | 374.4 | 27.63 | - | Upgrade
|
Repurchase of Common Stock | -128.37 | - | - | - | - | -20.77 | Upgrade
|
Common Dividends Paid | -697.55 | -697.55 | -440.46 | - | -648 | -645.93 | Upgrade
|
Other Financing Activities | 0 | 0 | 1.66 | 119.05 | 123.95 | -25.76 | Upgrade
|
Financing Cash Flow | -272 | -26.59 | -1,561 | -158.8 | 4.19 | 1,189 | Upgrade
|
Foreign Exchange Rate Adjustments | 4.03 | 22.08 | 2.05 | 3.73 | 0.38 | -0.14 | Upgrade
|
Net Cash Flow | -754.78 | 1,235 | 583.12 | 584.51 | -277.06 | 222.65 | Upgrade
|
Free Cash Flow | -502.81 | 1,226 | 2,030 | 1,015 | -270.39 | -970.33 | Upgrade
|
Free Cash Flow Growth | - | -39.59% | 100.02% | - | - | - | Upgrade
|
Free Cash Flow Margin | -6.33% | 14.49% | 25.02% | 19.02% | -12.12% | -31.33% | Upgrade
|
Free Cash Flow Per Share | -0.24 | 0.57 | 0.95 | 0.50 | -0.15 | -0.57 | Upgrade
|
Cash Interest Paid | 629 | 584.07 | 362.22 | 406.35 | 137.34 | - | Upgrade
|
Cash Income Tax Paid | 828.22 | 800.97 | 196.53 | 43.45 | 263.9 | 296.37 | Upgrade
|
Levered Free Cash Flow | -473.9 | 41.59 | 1,077 | 1,500 | 421.17 | 524.13 | Upgrade
|
Unlevered Free Cash Flow | -96.36 | 406.63 | 1,355 | 1,799 | 564.22 | 604.31 | Upgrade
|
Change in Net Working Capital | 1,994 | 1,800 | 537.81 | -967.08 | -219.5 | 194.79 | Upgrade
|
Updated Mar 20, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.