Rowad Tourism Company 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	2016 - 2020
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	2016 - 2020
Net Income	-21.11	-19.74	-9.43	-42.14	5.54	-14.22	Upgrade
Depreciation & Amortization	17.99	14.3	7.1	1.26	0.4	0.58	Upgrade
Loss (Gain) From Sale of Assets	-27	-31.99	-0.46	-	-0.66	-0	Upgrade
Asset Writedown & Restructuring Costs	1.27	1.27	1.27	-	-0.3	-	Upgrade
Loss (Gain) From Sale of Investments	-	-	-	-0.92	-15.32	-0.19	Upgrade
Other Operating Activities	18.73	17.62	-3.69	-3.37	-2.49	0.93	Upgrade
Change in Other Net Operating Assets	61.46	61.08	306.3	38.42	3.97	-7.52	Upgrade
Operating Cash Flow	51.33	42.54	301.09	-6.74	-8.85	-20.42	Upgrade
Operating Cash Flow Growth	275.18%	-85.87%	-	-	-	-	Upgrade
Capital Expenditures	-286.69	-287.18	-323.67	-31.43	-57.91	-135.67	Upgrade
Sale of Property, Plant & Equipment	27	32	0.46	-	7.41	0	Upgrade
Investment in Securities	-	-	-	19.87	-5.98	105.96	Upgrade
Other Investing Activities	219.23	219.43	-2.2	14	28.19	-	Upgrade
Investing Cash Flow	-40.46	-35.76	-325.41	2.44	-28.29	-29.71	Upgrade
Short-Term Debt Issued	-	0.07	-	-	39.91	-	Upgrade
Long-Term Debt Issued	-	-	15.11	7.58	39.07	36.99	Upgrade
Total Debt Issued	-2.15	0.07	15.11	7.58	78.99	36.99	Upgrade
Short-Term Debt Repaid	-	-	-0	-39.91	-	-	Upgrade
Long-Term Debt Repaid	-	-5.02	-	-	-	-	Upgrade
Total Debt Repaid	-8.03	-5.02	-0	-39.91	-	-	Upgrade
Net Debt Issued (Repaid)	-10.18	-4.95	15.11	-32.34	78.99	36.99	Upgrade
Issuance of Common Stock	-	-	9.65	-	-	-	Upgrade
Repurchase of Common Stock	-	-	-	-7.7	-	-	Upgrade
Common Dividends Paid	-	-	-	-	-	-29.08	Upgrade
Other Financing Activities	-	-	-	-	3	10	Upgrade
Financing Cash Flow	-10.18	-4.95	24.76	-40.04	81.99	17.91	Upgrade
Miscellaneous Cash Flow Adjustments	0	0	-0	-	-	-	Upgrade
Net Cash Flow	0.69	1.84	0.44	-44.34	44.84	-32.21	Upgrade
Free Cash Flow	-235.36	-244.64	-22.58	-38.17	-66.76	-156.09	Upgrade
Free Cash Flow Margin	-157.93%	-222.22%	-49.40%	-292.67%	-	-	Upgrade
Free Cash Flow Per Share	-13.60	-14.13	-1.30	-2.21	-3.86	-9.02	Upgrade
Levered Free Cash Flow	-202.7	-212.04	-23.09	-44.92	-64.02	-143.62	Upgrade
Unlevered Free Cash Flow	-202.16	-211.43	-22.03	-42.61	-64.02	-143.62	Upgrade
Change in Working Capital	61.46	61.08	306.3	38.42	3.97	-7.52	Upgrade

Updated Mar 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.