Unirab Polvara Spinning & Weaving Co. (EGX:APSW)

EGX:APSW Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	-37.67	-24.63	-14.91	-19.39	-11.48	-18.67
Depreciation & Amortization	2.37	3.23	3.76	3.78	4.13	4.53
Other Operating Activities	-8.24	-0.37	-12.49	-0.06	-3.02	-4.77
Change in Accounts Receivable	1.21	-8.3	-3.24	1	-1.03	3.29
Change in Inventory	-5.83	-4.94	1.67	-3.45	-3.15	1.22
Change in Accounts Payable	20.5	15.09	7.22	6.2	2.64	4.66
Change in Other Net Operating Assets	26.24	21.71	19.39	13.93	13.82	11.63
Operating Cash Flow	-1.42	1.78	1.39	2.01	1.9	1.88
Operating Cash Flow Growth	-	27.72%	-30.69%	5.64%	1.35%	-
Capital Expenditures	1.2	-1.05	-	-2.28	-1.64	-2.16
Sale of Property, Plant & Equipment	-	-	1.09	-	-	-
Other Investing Activities	-1.29	-1.29	-1.21	-	-	-
Investing Cash Flow	-0.1	-2.34	-0.12	-2.28	-1.64	-2.16
Miscellaneous Cash Flow Adjustments	0	-	-	-0	-	-
Net Cash Flow	-1.51	-0.56	1.27	-0.27	0.27	-0.28
Free Cash Flow	-0.22	0.73	1.39	-0.27	0.27	-0.28
Free Cash Flow Growth	-	-47.57%	-	-	-	-
Free Cash Flow Margin	-0.24%	0.75%	2.15%	-0.69%	0.64%	-0.93%
Free Cash Flow Per Share	-0.00	0.01	0.01	-0.00	0.00	-0.00
Levered Free Cash Flow	18.66	6.93	17.69	4.97	6.01	8.33
Unlevered Free Cash Flow	18.66	6.93	17.69	4.97	6.01	8.33
Change in Working Capital	42.12	23.55	25.04	17.69	12.28	20.79

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.