Zain Bahrain B.S.C. (BAX:ZAINBH)

Zain Bahrain B.S.C. Cash Flow Statement

Financials in millions BHD. 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	6.06	5.92	5.81	5.71	5.57	5.41
Depreciation & Amortization	16.76	18.13	16.26	15.52	15.3	15.02
Loss (Gain) From Sale of Assets	-1.06	-1	0.01	0.01	-0.02	-
Provision & Write-off of Bad Debts	3.27	2.41	1.19	0.83	-0.06	0.82
Other Operating Activities	-0.46	-0.31	-0.27	0.27	0.07	-0.55
Change in Accounts Receivable	-2.12	-3.9	0.19	-2.71	-2.79	1.41
Change in Inventory	0.16	0.13	-2.45	-0.5	0.05	1.72
Change in Accounts Payable	-2.31	-3.55	-3.55	0.05	2.96	1.16
Change in Unearned Revenue	-0.01	0.22	-0.48	-0.55	0.81	0.04
Operating Cash Flow	20.28	18.06	16.7	18.63	21.88	25.02
Operating Cash Flow Growth	5.70%	8.18%	-10.37%	-14.87%	-12.54%	10.81%
Capital Expenditures	-10.86	-9.1	-10.79	-8.5	-11.39	-17.14
Sale of Property, Plant & Equipment	0.03	0.06	0.01	0.03	0.02	-
Sale (Purchase) of Intangibles	-1.08	-1.1	-2.81	-2.64	-2.77	-2.94
Investment in Securities	2	0.8	-3	-	-	-
Other Investing Activities	0.35	0.38	5.46	-5.07	-	-
Investing Cash Flow	-9.56	-8.95	-11.13	-16.19	-14.14	-20.08
Long-Term Debt Repaid	-	-4.2	-4.05	-3.84	-3.69	-4.31
Net Debt Issued (Repaid)	-4.29	-4.2	-4.05	-3.84	-3.69	-4.31
Common Dividends Paid	-3.28	-3.28	-3.28	-2.91	-2.23	-2.14
Other Financing Activities	-	-	-	1.5	-	-0.16
Financing Cash Flow	-7.56	-7.48	-7.32	-5.25	-5.93	-6.61
Net Cash Flow	3.16	1.63	-1.75	-2.81	1.82	-1.67
Free Cash Flow	9.42	8.97	5.91	10.13	10.49	7.88
Free Cash Flow Growth	125.52%	51.79%	-41.67%	-3.48%	33.13%	-51.60%
Free Cash Flow Margin	11.70%	11.61%	8.17%	15.03%	16.20%	12.71%
Free Cash Flow Per Share	0.03	0.03	0.02	0.03	0.03	0.02
Cash Interest Paid	1.43	1.18	0.91	0.79	0.72	1.25
Levered Free Cash Flow	8.64	7.71	-0.48	8.59	6.01	9.03
Unlevered Free Cash Flow	9.57	8.49	0.14	9.09	6.47	9.49
Change in Working Capital	-4.28	-7.1	-6.29	-3.71	1.03	4.33

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