Salafin Cash Flow Statement

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

Millions MAD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2019 - 2015
Period Ending	Jun '25 Jun 30, 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	2019 - 2015
Net Income	98.16	93.15	90.58	85.75	84.73	-16.37	Upgrade
Depreciation & Amortization	2.4	10.87	11.98	12.55	12.04	11.61	Upgrade
Change in Other Net Operating Assets	-209.58	-794.47	-563.56	-393.92	-259.83	-462.53	Upgrade
Other Operating Activities	270.63	454.74	505.42	514.43	527.94	656.68	Upgrade
Operating Cash Flow	161.61	-235.71	44.42	218.81	364.88	189.4	Upgrade
Operating Cash Flow Growth	-	-	-79.70%	-40.03%	92.65%	33.21%	Upgrade
Capital Expenditures	-3.54	-3.68	-5.54	-8.43	-6.66	-6.55	Upgrade
Other Investing Activities	2	2	2.72	2.59	2.41	3.4	Upgrade
Investing Cash Flow	-1.54	-1.68	-2.82	-5.85	-4.25	-3.15	Upgrade
Common Dividends Paid	-92.16	-89.04	-84.35	-162.45	-162.29	-129.58	Upgrade
Financing Cash Flow	-92.16	-89.04	-84.35	-162.45	-162.29	-129.58	Upgrade
Net Cash Flow	67.91	-326.43	-42.75	50.51	198.33	56.67	Upgrade
Free Cash Flow	158.07	-239.39	38.88	210.38	358.22	182.86	Upgrade
Free Cash Flow Growth	-	-	-81.52%	-41.27%	95.90%	37.88%	Upgrade
Free Cash Flow Margin	23.31%	-35.33%	5.46%	29.59%	49.94%	31.93%	Upgrade
Free Cash Flow Per Share	51.69	-77.10	12.45	66.24	114.15	55.86	Upgrade
Cash Income Tax Paid	72.28	63	58.73	53.82	52.23	2.31	Upgrade

Source: S&P Capital IQ. Financial Services template. Financial Sources.