KWSE:BEYOUT Cash Flow Statement

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

Millions KWD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	8.24	8.4	7.68	5.16	4.54
Depreciation & Amortization	3.8	4.32	2.24	3.35	4.55
Other Amortization	1.16	1.21	0.91	1.13	1.44
Loss (Gain) From Sale of Assets	-0.44	-0.16	-0.58	-0.11	-0.08
Asset Writedown & Restructuring Costs	3.99	4.43	4.76	10.47	3.17
Loss (Gain) From Sale of Investments	-0.77	-2.75	-	-	-
Loss (Gain) on Equity Investments	-	-	-	-	-0
Provision & Write-off of Bad Debts	0.3	0.65	0.51	0.56	1.31
Other Operating Activities	3.45	4.52	4.47	1.38	1.01
Change in Accounts Receivable	-0.61	-9.69	-3.2	-4.27	4.28
Change in Inventory	-0.03	0.01	0.01	-0.03	3.69
Change in Accounts Payable	0.41	1.24	1.34	-1.44	-2.93
Change in Other Net Operating Assets	-1.04	-3.53	-6.77	-6.63	-7.73
Operating Cash Flow	18.48	8.66	11.88	10.6	13.25
Operating Cash Flow Growth	113.37%	-27.13%	12.08%	-19.98%	-29.12%
Capital Expenditures	-3.93	-2.59	-4.89	-1.35	-1.51
Sale of Property, Plant & Equipment	1.15	0.18	0.02	0.55	0.32
Cash Acquisitions	-	-	-4.5	-	-
Sale (Purchase) of Intangibles	-	-	-	-	-0.1
Sale (Purchase) of Real Estate	-19.42	2.89	-	-0.12	-0.58
Investment in Securities	-	0.05	-	0.14	4.35
Other Investing Activities	7.22	-8.42	-	0.05	0
Investing Cash Flow	-14.98	-7.9	-9.37	-0.73	2.49
Long-Term Debt Issued	18.84	17.31	4.41	-	-
Long-Term Debt Repaid	-7.2	-7.56	-6.02	-9.07	-19.25
Net Debt Issued (Repaid)	11.64	9.75	-1.61	-9.07	-19.25
Repurchase of Common Stock	-0.05	-0.05	-	-	-
Common Dividends Paid	-10.04	-6.6	-2.5	-	-
Other Financing Activities	-3.57	-2.68	-3.89	-1.75	-1.93
Financing Cash Flow	-2.03	0.42	-8.01	-10.82	-21.18
Miscellaneous Cash Flow Adjustments	-	-	5	-0.63	-
Net Cash Flow	1.47	1.18	-0.49	-1.58	-5.44
Free Cash Flow	14.55	6.07	6.99	9.25	11.74
Free Cash Flow Growth	139.65%	-13.20%	-24.39%	-21.21%	-32.37%
Free Cash Flow Margin	17.13%	7.78%	9.24%	13.45%	17.05%
Free Cash Flow Per Share	0.05	0.02	0.02	0.02	0.02
Cash Interest Paid	3.57	2.68	1.93	1.51	1.82
Levered Free Cash Flow	11.35	0.79	8.14	22.55	21.74
Unlevered Free Cash Flow	12.35	1.98	9.05	22.95	22.34
Change in Working Capital	-1.26	-11.96	-8.62	-12.38	-2.7

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