Orascom Development Egypt S.A.E. (EGX:ORHD)
Egypt
· Delayed Price · Currency is EGP 25.02
+0.82 (3.39%)
At close: Mar 9, 2026
EGX:ORHD 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 | 2020 - 2016 |
|---|---|---|---|---|---|---|
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 | 2020 - 2016 |
| Net Income | 5,550 | 3,108 | 2,829 | 1,672 | 1,209 | Upgrade
|
| Depreciation & Amortization | 508 | 376.39 | 275.15 | 204.41 | 186.73 | Upgrade
|
| Other Amortization | - | 14.58 | 14.45 | 14.53 | 14.49 | Upgrade
|
| Loss (Gain) From Sale of Investments | - | -239.99 | -356.51 | - | -49.06 | Upgrade
|
| Loss (Gain) on Equity Investments | - | -132.16 | -142.61 | -134.99 | -130.12 | Upgrade
|
| Stock-Based Compensation | - | - | - | - | 6.32 | Upgrade
|
| Provision & Write-off of Bad Debts | - | 21.63 | -18.09 | 12.85 | -43.38 | Upgrade
|
| Other Operating Activities | -1,038 | 3,265 | 1,393 | 1,181 | 956.42 | Upgrade
|
| Change in Accounts Receivable | - | -2,663 | -2,016 | -1,655 | -1,110 | Upgrade
|
| Change in Inventory | - | -972.23 | -2,285 | -876.78 | -646.5 | Upgrade
|
| Change in Accounts Payable | - | -1,693 | -449.34 | -110.54 | 437.61 | Upgrade
|
| Change in Other Net Operating Assets | - | 3,476 | 2,041 | 737.16 | 432.02 | Upgrade
|
| Operating Cash Flow | 5,020 | 4,562 | 1,284 | 1,046 | 1,263 | Upgrade
|
| Operating Cash Flow Growth | 10.03% | 255.30% | 22.81% | -17.21% | 68.76% | Upgrade
|
| Capital Expenditures | -3,126 | -2,865 | -2,457 | -1,347 | -436.02 | Upgrade
|
| Investment in Securities | 161 | 176.83 | 379.55 | 178.66 | -152.63 | Upgrade
|
| Other Investing Activities | 187 | 968.65 | 405.37 | 289.01 | 216.94 | Upgrade
|
| Investing Cash Flow | -2,778 | -1,720 | -1,673 | -879.52 | -371.71 | Upgrade
|
| Long-Term Debt Issued | 443 | - | 1,904 | 739.37 | - | Upgrade
|
| Long-Term Debt Repaid | - | -963.4 | - | - | -50.55 | Upgrade
|
| Net Debt Issued (Repaid) | 443 | -963.4 | 1,904 | 739.37 | -50.55 | Upgrade
|
| Issuance of Common Stock | - | - | 153.7 | 2.44 | 7.75 | Upgrade
|
| Other Financing Activities | -601 | - | - | - | 0 | Upgrade
|
| Financing Cash Flow | -158 | -963.4 | 2,058 | 741.81 | -42.8 | Upgrade
|
| Net Cash Flow | 2,084 | 1,879 | 1,670 | 907.85 | 848.41 | Upgrade
|
| Free Cash Flow | 1,894 | 1,697 | -1,173 | -301.63 | 826.9 | Upgrade
|
| Free Cash Flow Growth | 11.61% | - | - | - | 113.59% | Upgrade
|
| Free Cash Flow Margin | 7.59% | 7.79% | -7.66% | -2.94% | 11.72% | Upgrade
|
| Free Cash Flow Per Share | 1.68 | 1.50 | -1.05 | -0.27 | 0.74 | Upgrade
|
| Cash Interest Paid | 1,775 | 1,556 | 825.52 | 298.86 | 232.26 | Upgrade
|
| Cash Income Tax Paid | 1,696 | 994.85 | 718.93 | 577.01 | 151.83 | Upgrade
|
| Levered Free Cash Flow | - | 2,991 | -1,358 | 32.16 | 180.57 | Upgrade
|
| Unlevered Free Cash Flow | - | 4,025 | -670.74 | 260.26 | 334.52 | Upgrade
|
| Change in Working Capital | - | -1,851 | -2,710 | -1,905 | -887.28 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.