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	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	5.99	5.92	5.81	5.71	5.57
Depreciation & Amortization	16.6	18.13	16.26	15.52	15.3
Loss (Gain) From Sale of Assets	-0.03	-1	0.01	0.01	-0.02
Provision & Write-off of Bad Debts	3.41	2.41	1.19	0.83	-0.06
Other Operating Activities	-0.51	-0.31	-0.27	0.27	0.07
Change in Accounts Receivable	-5.65	-3.9	0.19	-2.71	-2.79
Change in Inventory	0.7	0.13	-2.45	-0.5	0.05
Change in Accounts Payable	1.29	-3.55	-3.55	0.05	2.96
Change in Unearned Revenue	-0.08	0.22	-0.48	-0.55	0.81
Operating Cash Flow	21.72	18.06	16.7	18.63	21.88
Operating Cash Flow Growth	20.25%	8.18%	-10.37%	-14.87%	-12.54%
Capital Expenditures	-10.08	-9.1	-10.79	-8.5	-11.39
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
Investment in Securities	2.2	0.8	-3	-	-
Other Investing Activities	0.36	0.38	5.46	-5.07	-
Investing Cash Flow	-8.57	-8.95	-11.13	-16.19	-14.14
Long-Term Debt Repaid	-4.37	-4.2	-4.05	-3.84	-3.69
Net Debt Issued (Repaid)	-4.37	-4.2	-4.05	-3.84	-3.69
Common Dividends Paid	-3.28	-3.28	-3.28	-2.91	-2.23
Other Financing Activities	0.3	-	-	1.5	-
Financing Cash Flow	-7.35	-7.48	-7.32	-5.25	-5.93
Net Cash Flow	5.8	1.63	-1.75	-2.81	1.82
Free Cash Flow	11.64	8.97	5.91	10.13	10.49
Free Cash Flow Growth	29.80%	51.79%	-41.67%	-3.48%	33.13%
Free Cash Flow Margin	14.12%	11.61%	8.17%	15.03%	16.20%
Free Cash Flow Per Share	0.03	0.03	0.02	0.03	0.03
Cash Interest Paid	1.52	1.18	0.91	0.79	0.72
Levered Free Cash Flow	12.83	7.73	-0.48	8.59	6.01
Unlevered Free Cash Flow	13.81	8.51	0.14	9.09	6.47
Change in Working Capital	-3.74	-7.1	-6.29	-3.71	1.03

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