Copper for Commercial Investment & Real Estate Development (EGX:COPR)

EGX:COPR 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	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	0.41	4.01	2.22	-3.91	-45.16	-2.7
Depreciation & Amortization	0.38	0.25	0.05	0.02	0.03	0.03
Loss (Gain) From Sale of Assets	-0.45	-0.45	-3.92	-	-0.18	-
Provision & Write-off of Bad Debts	0.2	0.2	12.03	0.57	-	-
Other Operating Activities	-4.79	-3.18	-22.24	2.83	1.26	0.79
Change in Accounts Receivable	-5.45	-15.62	-3.81	0.91	29.48	1.31
Change in Inventory	68.49	71.45	-71.45	-	-	-
Change in Accounts Payable	-1.49	-2.12	-0.2	-	16.9	0.54
Change in Other Net Operating Assets	-26.84	-26.8	-10.54	-2.43	-	-
Operating Cash Flow	30.47	27.75	-97.84	-2.02	2.33	-0.03
Capital Expenditures	-3.36	-1.73	-0.85	-	-0.02	-
Sale of Property, Plant & Equipment	0.45	0.45	4.03	-	-	-
Investing Cash Flow	-2.91	-1.28	3.19	-	-0.02	-
Short-Term Debt Issued	-	-	-	4.35	-	-
Total Debt Issued	-	-	-	4.35	-	-
Short-Term Debt Repaid	-	-	-4.35	-4.67	-	-
Long-Term Debt Repaid	-	-	-6.57	-	-	-
Total Debt Repaid	-	-	-10.92	-4.67	-	-
Net Debt Issued (Repaid)	-	-	-10.92	-0.32	-	-
Issuance of Common Stock	-	-	104.07	-	-	-
Other Financing Activities	4.81	3.1	5.49	-	-	-
Financing Cash Flow	4.81	3.1	98.63	-0.32	-	-
Miscellaneous Cash Flow Adjustments	-	-	-	-	-	0
Net Cash Flow	32.38	29.58	3.98	-2.34	2.31	-0.02
Free Cash Flow	27.12	26.02	-98.69	-2.02	2.31	-0.03
Free Cash Flow Margin	33.21%	29.42%	-2691.51%	-	-	-
Free Cash Flow Per Share	5.21	5.00	-18.97	-0.39	0.44	-0.01
Levered Free Cash Flow	27.99	24.3	-90.3	-4.75	17.29	0.18
Unlevered Free Cash Flow	28	24.3	-88.01	-2.99	18.26	0.32
Change in Net Working Capital	-34.8	-26.89	77.42	-1.25	-45.6	-2.02

Source: S&P Global Market Intelligence. Standard template. Financial Sources.