GPI for Urban Growth Cash Flow Statement

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

Millions EGP. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2019 - 2015
Period Ending	Sep '25 Sep 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	11.79	15	1.04	2.21	0.31	0.03	Upgrade
Depreciation & Amortization	1.86	0.05	0.09	0.71	0.92	0.92	Upgrade
Loss (Gain) From Sale of Assets	-	-	-	-3.46	-	-	Upgrade
Provision & Write-off of Bad Debts	0.09	0.09	0.11	-	-	-	Upgrade
Other Operating Activities	-11.4	-10.34	-1.41	-0.51	0.25	-0.05	Upgrade
Change in Accounts Receivable	13.78	-1.82	2.45	0.28	0.98	3.16	Upgrade
Change in Inventory	33.56	13.1	1.1	-1.88	-	-	Upgrade
Change in Other Net Operating Assets	-99.84	-92.18	-0.4	4.82	-0.25	0.74	Upgrade
Operating Cash Flow	-50.16	-76.11	2.98	2.17	2.2	4.8	Upgrade
Operating Cash Flow Growth	-	-	37.73%	-1.61%	-54.14%	164.17%	Upgrade
Capital Expenditures	-0.12	-0.07	-	-0.1	-2.23	-5.59	Upgrade
Other Investing Activities	10.48	12.69	0.13	0.02	0.03	0.05	Upgrade
Investing Cash Flow	10.37	12.62	0.13	-0.07	-2.2	-5.53	Upgrade
Issuance of Common Stock	-	100	-	-	-	-	Upgrade
Common Dividends Paid	-2.52	-	-	-0.55	-1.11	-	Upgrade
Other Financing Activities	-0.65	-0.68	0.05	0.05	-	-	Upgrade
Financing Cash Flow	-3.17	99.32	0.05	-0.5	-1.11	-	Upgrade
Net Cash Flow	-42.97	35.83	3.17	1.59	-1.11	-0.73	Upgrade
Free Cash Flow	-50.28	-76.18	2.98	2.07	-0.03	-0.79	Upgrade
Free Cash Flow Growth	-	-	44.31%	-	-	-	Upgrade
Free Cash Flow Margin	-281.05%	-268.42%	48.78%	367.40%	-0.38%	-8.24%	Upgrade
Free Cash Flow Per Share	-0.05	-0.07	0.01	0.00	-	-0.00	Upgrade
Cash Income Tax Paid	3.47	1.14	1.2	-	-	0.01	Upgrade
Levered Free Cash Flow	67.41	25.91	-4.7	-4.6	0.22	-1.48	Upgrade
Unlevered Free Cash Flow	67.41	25.91	-4.7	-4.6	0.22	-1.48	Upgrade
Change in Working Capital	-52.5	-80.9	3.15	3.22	0.72	3.9	Upgrade

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