Samad Misr EGYFERT.S.A.E 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	63.17	109.95	65.54	7.11	1.26
Depreciation & Amortization	0.35	0.37	0.37	0.37	0.28
Loss (Gain) From Sale of Assets	-	-	-	-0.12	-0.08
Asset Writedown & Restructuring Costs	-0.25	-	-	-	-
Other Operating Activities	-73.62	-99.42	-61.68	-17.06	0.69
Change in Accounts Receivable	-82.9	-20.63	58.08	-40.31	-21.2
Change in Inventory	1.51	2.04	1.96	-4.72	1.54
Change in Accounts Payable	43.91	16.18	-70.14	61.39	11.64
Change in Other Net Operating Assets	-65.43	-0.01	-0.59	-1.28	0.16
Operating Cash Flow	-113.24	8.47	-6.45	5.4	-5.72
Capital Expenditures	-	-0.01	-0.3	-0.39	-0.31
Sale of Property, Plant & Equipment	-	-	-	0.12	0.08
Investment in Securities	0.45	-	-15.13	17.09	-
Other Investing Activities	65.98	109.18	62.9	-	-
Investing Cash Flow	66.43	109.17	47.47	16.82	-0.23
Common Dividends Paid	-	-93.49	-29.2	-	-
Other Financing Activities	-0.41	-0.16	-3.76	-	-0.18
Financing Cash Flow	-0.41	-93.65	-32.96	-	-0.18
Miscellaneous Cash Flow Adjustments	-0	-	-0	-	-
Net Cash Flow	-47.23	23.99	8.05	22.22	-6.13
Free Cash Flow	-113.24	8.46	-6.75	5.01	-6.03
Free Cash Flow Margin	-35.18%	2.86%	-2.37%	1.89%	-9.46%
Free Cash Flow Per Share	-11.81	0.88	-0.70	0.52	-0.63
Cash Income Tax Paid	-	0.79	0.85	-	-
Levered Free Cash Flow	-91.3	-9.23	56.08	-52.73	-14.4
Unlevered Free Cash Flow	-91.3	-9.23	56.08	-52.73	-14.4
Change in Working Capital	-102.9	-2.43	-10.69	15.09	-7.86

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