EGX:RUBX 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	4.21	18.72	-8.11	0.53	0.69
Depreciation & Amortization	12.68	11.78	11.55	10.51	11.62
Loss (Gain) From Sale of Assets	-5.44	-1.24	-0.06	0.07	-0.25
Provision & Write-off of Bad Debts	1.13	0.43	0.29	0.06	-
Other Operating Activities	-2.51	7.58	-0.07	-1.84	2.31
Change in Accounts Receivable	-12.58	-42.3	7.47	9.37	11.88
Change in Inventory	9.11	-58.47	-4.11	-18.48	-11.17
Change in Accounts Payable	17.54	46.71	10.97	0.44	-10.49
Change in Other Net Operating Assets	-26.84	-	-	-1.21	0.88
Operating Cash Flow	-2.7	-16.78	17.93	-0.57	5.48
Capital Expenditures	-32.45	-12.14	-3.89	-15.26	-11.68
Sale of Property, Plant & Equipment	5.54	1.72	0.13	13.17	0.39
Investment in Securities	2.94	-	-	-	-
Other Investing Activities	0.17	-1.55	0.36	0.15	0.1
Investing Cash Flow	-23.79	-11.96	-3.4	-1.94	-11.19
Short-Term Debt Issued	28.82	20.79	-	7.12	11.63
Total Debt Issued	28.82	20.79	-	7.12	11.63
Short-Term Debt Repaid	-	-	-15.23	-	-
Long-Term Debt Repaid	-1.36	-1.27	-1.49	-1.18	-0.54
Total Debt Repaid	-1.36	-1.27	-16.72	-1.18	-0.54
Net Debt Issued (Repaid)	27.46	19.52	-16.72	5.94	11.09
Other Financing Activities	-	-	-	-0.2	-
Financing Cash Flow	27.46	19.52	-16.72	5.74	11.09
Foreign Exchange Rate Adjustments	-0.12	-0.79	-	-	-
Miscellaneous Cash Flow Adjustments	-	-	-	0.01	-0.01
Net Cash Flow	0.85	-10.01	-2.19	3.23	5.38
Free Cash Flow	-35.15	-28.92	14.04	-15.83	-6.19
Free Cash Flow Margin	-9.04%	-8.78%	6.37%	-7.30%	-3.09%
Free Cash Flow Per Share	-0.58	-0.47	0.23	-0.26	-0.10
Cash Interest Paid	-	12.73	13	7.65	5.75
Cash Income Tax Paid	-	-	1.77	0.98	-
Levered Free Cash Flow	-40.33	-35.91	17.41	-17.26	5.87
Unlevered Free Cash Flow	-28.51	-27.95	25.53	-12.48	9.61
Change in Working Capital	-12.76	-54.06	14.33	-9.89	-8.88

Source: S&P Global Market Intelligence. Standard template. Financial Sources.