Cairo Mezz Cash Flow Statement

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
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
Net Income	60.95	60.92	122.74	-1.32	0.58	-0.22
Loss (Gain) From Sale of Investments	-61.31	-61.31	-123.03	1.01	-0.94	-
Change in Accounts Receivable	-0.03	-0	0	-0	-0.01	-0.01
Change in Accounts Payable	-0.01	0.02	-0.04	-0.01	0.11	0.14
Operating Cash Flow	-0.4	-0.37	-0.33	-0.32	-0.25	-0.09
Issuance of Common Stock	-	-	-	-	-	1.47
Financing Cash Flow	0.25	-	-	-	-	1.47
Net Cash Flow	-0.15	-0.37	-0.33	-0.32	-0.25	1.39
Levered Free Cash Flow	38.07	38.11	76.68	-0.83	0.49	-
Unlevered Free Cash Flow	38.07	38.11	76.68	-0.83	0.49	-
Change in Working Capital	-0.04	0.02	-0.04	-0.01	0.11	0.13

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