U Consumer Finance 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	764.39	422.73	236.78	21.87	25.83
Depreciation & Amortization	118.17	89.2	38.45	13.59	8.16
Loss (Gain) From Sale of Investments	-0.75	-0.94	-	-	-
Provision for Credit Losses	288.23	172.8	85.13	6.55	52.05
Stock-Based Compensation	-	-	-	-0.46	0.46
Change in Income Taxes	-	-	-4.57	-	-
Change in Other Net Operating Assets	-7,024	-7,873	-5,566	-2,001	-983.26
Other Operating Activities	-2,150	-1,020	-421.88	-151.17	-34.16
Operating Cash Flow	-8,004	-8,206	-5,633	-2,111	-930.92
Capital Expenditures	-57.4	-164.41	-138.43	-58.97	-11.6
Sale of Property, Plant & Equipment	3.85	0.04	15.96	-	-
Sale (Purchase) of Intangibles	-0.55	-27.76	-9.73	-7.12	-1.25
Investment in Securities	-337.24	-	96.49	-97.3	-2
Other Investing Activities	185.19	229.7	43.43	37.61	4.72
Investing Cash Flow	-206.15	37.57	7.72	-125.77	-10.13
Long-Term Debt Issued	8,095	8,343	5,241	2,258	322.5
Long-Term Debt Repaid	-573.19	-16.81	-32.61	-8.34	-72.68
Net Debt Issued (Repaid)	7,522	8,326	5,208	2,249	249.82
Issuance of Common Stock	11.05	-	56.1	-	157.58
Common Dividends Paid	-38.15	-	-	-	-
Other Financing Activities	0.01	0	-	-0	-
Financing Cash Flow	7,495	8,326	5,264	2,249	407.39
Net Cash Flow	-714.61	157.37	-361.12	12.61	-533.65
Free Cash Flow	-8,061	-8,371	-5,771	-2,170	-942.52
Free Cash Flow Margin	-698.09%	-1538.16%	-801.09%	-485.70%	-431.44%
Free Cash Flow Per Share	-3.76	-4.19	-154.19	-60.69	-26.93
Cash Income Tax Paid	88.41	71.19	4.57	3.01	-

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