KWSE:KRE 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	15.07	13.41	11.29	7.27	6.25
Depreciation & Amortization	0.77	0.75	0.23	0.03	0.05
Gain (Loss) on Sale of Assets	-	-	-10.96	0.02	-1.73
Gain (Loss) on Sale of Investments	-3.18	-2.41	-0.61	0.2	0.38
Asset Writedown	0.29	-9.53	6.44	4.3	3.66
Income (Loss) on Equity Investments	-2.17	2.03	-0.4	-2.39	-0.29
Change in Accounts Receivable	-13.96	2.57	-4.79	-1.66	-1.95
Change in Accounts Payable	-1.83	1.23	-1.81	1.19	6.46
Change in Other Net Operating Assets	35.62	1.68	-4.65	-1.49	2.21
Other Operating Activities	8.41	14.82	11.57	8.24	5.69
Operating Cash Flow	39.67	24.56	6.46	16.63	23.04
Operating Cash Flow Growth	61.55%	279.95%	-61.13%	-27.83%	341.80%
Acquisition of Real Estate Assets	-17.25	-14.37	-11.8	-31.11	-9.76
Sale of Real Estate Assets	-	-	16.55	2.61	5.6
Net Sale / Acq. of Real Estate Assets	-17.25	-14.37	4.74	-28.5	-4.16
Investment in Marketable & Equity Securities	-30.22	-9.74	-8.19	-2.36	-0.85
Other Investing Activities	0.45	0.45	0.4	0.53	0.25
Investing Cash Flow	-47.01	-23.66	-3.04	-30.33	-4.75
Long-Term Debt Issued	8.08	24.25	20.12	33.38	1.82
Total Debt Issued	8.08	24.25	20.12	33.38	1.82
Long-Term Debt Repaid	-8.23	-8.23	-8.23	-11.97	-4.49
Total Debt Repaid	-8.23	-8.23	-8.23	-11.97	-4.49
Net Debt Issued (Repaid)	-0.15	16.01	11.89	21.41	-2.67
Issuance of Common Stock	39.27	-	-	-	0.91
Repurchase of Common Stock	-	-1.96	-4.93	-2.52	-
Common Dividends Paid	-0.07	-3.6	-2.61	-2.59	-
Other Financing Activities	-10.19	-8.1	-10.57	-7.24	-4.68
Foreign Exchange Rate Adjustments	0.05	0.28	-0.19	-0.13	0.21
Net Cash Flow	21.56	3.52	-2.99	-4.77	12.07
Cash Interest Paid	-	10.73	10.57	7.24	4.68
Levered Free Cash Flow	-3.05	-14.26	-15.97	19.57	10.28
Unlevered Free Cash Flow	4.81	-6.27	-9.23	24.59	13.54
Change in Working Capital	19.82	5.48	-11.25	-1.96	6.72

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