Home Afrika Cash Flow Statement

Financials in millions KES. Fiscal year is January - December.

Millions KES. 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	-	53	-16.46	-60	-291.3
Depreciation & Amortization	-	5.64	6.54	8.02	7.32
Other Amortization	-	0.13	0.19	0.28	0.42
Loss (Gain) From Sale of Assets	-	-	-	-	0.11
Asset Writedown & Restructuring Costs	-	-	-	-	-34.62
Other Operating Activities	396.33	92.07	-5.79	-4.71	37.79
Change in Accounts Receivable	-	-114.87	256.79	-186.88	-30.88
Change in Inventory	-	807.86	180.39	21.8	-14.84
Change in Accounts Payable	-	-100.6	232.69	161.97	437.7
Change in Unearned Revenue	-	-557.23	-291.03	65.14	-65.32
Change in Other Net Operating Assets	-	121.13	6.78	-	-
Operating Cash Flow	396.33	307.11	370.11	5.61	46.38
Operating Cash Flow Growth	29.05%	-17.02%	6493.33%	-87.90%	102.75%
Capital Expenditures	-	-3.09	-0.19	-0.63	-21.51
Sale of Property, Plant & Equipment	-	-	0.62	-	0.69
Sale (Purchase) of Real Estate	-	-	-	-	-3.8
Other Investing Activities	-1.68	-	-	-	0
Investing Cash Flow	-1.68	-3.09	0.43	-0.63	-24.62
Long-Term Debt Repaid	-	-341.37	-342.09	-4.4	-24.22
Net Debt Issued (Repaid)	-	-341.37	-342.09	-4.4	-24.22
Issuance of Common Stock	-	-	2.9	3	0.1
Other Financing Activities	-390.21	-0	-0	-	-
Financing Cash Flow	-390.21	-329.17	-339.19	-1.4	-24.12
Miscellaneous Cash Flow Adjustments	0	-	0	-	-0
Net Cash Flow	4.43	-25.14	31.35	3.59	-2.36
Free Cash Flow	396.33	304.03	369.92	4.99	24.87
Free Cash Flow Growth	30.36%	-17.81%	7318.63%	-79.95%	46.17%
Free Cash Flow Margin	77.92%	38.88%	98.07%	2.10%	7.12%
Free Cash Flow Per Share	0.93	0.75	0.91	0.01	0.06
Cash Interest Paid	-	78.69	25.51	40.41	272.78
Cash Income Tax Paid	-	-	-	0.05	-
Levered Free Cash Flow	-1,352	-276.24	465.79	-16.11	-83.93
Unlevered Free Cash Flow	-1,308	-227.06	481.74	9.14	103.25
Change in Working Capital	-	156.29	385.63	62.03	326.66

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