Egyptian Media Production City (EGX:MPRC)
Egypt flag Egypt · Delayed Price · Currency is EGP
23.06
-0.34 (-1.45%)
At close: Jun 4, 2025

EGX:MPRC Cash Flow Statement

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 Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2015 - 2019
Net Income
637.74793.83478.85271.19137.2467.53
Upgrade
Depreciation & Amortization
95.1370.8466.5670.4373.5673.29
Upgrade
Other Amortization
0.40.440.420.923.66.89
Upgrade
Loss (Gain) From Sale of Assets
0.140.298.177.31-0.6-0.31
Upgrade
Asset Writedown & Restructuring Costs
-----10.62-
Upgrade
Provision & Write-off of Bad Debts
1.77---14-
Upgrade
Other Operating Activities
-51.87-226.24-67.446.29-1.49-24.22
Upgrade
Change in Accounts Receivable
-245.77-215.16-166.67-39.52-4.83-46.45
Upgrade
Change in Inventory
-4.19-9.38-1.150.592.33-0.38
Upgrade
Change in Accounts Payable
2.6215.01-3.642.82-114.7371.62
Upgrade
Change in Unearned Revenue
-0.18-0.1-0.1-0.1-0.12.01
Upgrade
Change in Other Net Operating Assets
38.5534.3121.94-51.12-17.9914.19
Upgrade
Operating Cash Flow
474.34463.85336.93268.8280.36164.18
Upgrade
Operating Cash Flow Growth
15.43%37.67%25.34%234.53%-51.05%-20.61%
Upgrade
Capital Expenditures
-225.37-93.59-119.98-73.77-48.58-124.28
Upgrade
Sale of Property, Plant & Equipment
6.162.414.930.140.71.91
Upgrade
Investment in Securities
------212.55
Upgrade
Investing Cash Flow
-219.21-91.18-115.05-73.62-47.88-334.93
Upgrade
Long-Term Debt Issued
-17.2---6.19
Upgrade
Long-Term Debt Repaid
---12.5-6.22-51.97-
Upgrade
Net Debt Issued (Repaid)
22.4917.2-12.5-6.22-51.976.19
Upgrade
Issuance of Common Stock
----1.35-
Upgrade
Repurchase of Common Stock
------39.81
Upgrade
Common Dividends Paid
--90.91-33.69-38.89--
Upgrade
Other Financing Activities
153.54112.6445.2913.795.2911.78
Upgrade
Financing Cash Flow
176.0238.92-0.9-31.32-45.32-21.83
Upgrade
Foreign Exchange Rate Adjustments
48.24245.9334.4739.890.44-1.93
Upgrade
Net Cash Flow
479.39657.53255.45203.76-12.41-194.51
Upgrade
Free Cash Flow
248.97370.26216.95195.0531.7839.9
Upgrade
Free Cash Flow Growth
-14.34%70.67%11.23%513.74%-20.34%68.88%
Upgrade
Free Cash Flow Margin
21.54%33.40%24.81%29.26%6.04%8.86%
Upgrade
Free Cash Flow Per Share
1.311.951.141.030.170.21
Upgrade
Cash Interest Paid
----1.499.87
Upgrade
Cash Income Tax Paid
10.5710.578.88---
Upgrade
Levered Free Cash Flow
146.64235.6159.19214.62111.81-36.21
Upgrade
Unlevered Free Cash Flow
151.21239.69159.19214.62112.74-30.04
Upgrade
Change in Net Working Capital
21.3127.5745.67-52.55-2.8313.84
Upgrade
Updated Nov 26, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.