Mabanee Company K.P.S.C. (KWSE:MABANEE)

Mabanee Company K.P.S.C. Cash Flow Statement

Financials in millions KWD. 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	83.45	65.21	64.99	61.08	55.41	21.77
Depreciation & Amortization	26.84	25.35	25.36	21.02	18.16	13.52
Gain (Loss) on Sale of Assets	-21.56	-	-	-	-	-
Gain (Loss) on Sale of Investments	0	-0	0.01	0.01	-0.01	0.24
Income (Loss) on Equity Investments	-0.68	-0.79	-0.24	-0.67	-0.16	-0.22
Change in Accounts Receivable	-38.06	-12	-9.14	1.18	7.57	1.5
Change in Accounts Payable	-7.2	-11.61	-0.49	-4.81	-3.93	-3.38
Change in Other Net Operating Assets	1.6	-	-8.45	0.06	0.16	-1.08
Other Operating Activities	5.79	7.54	8.76	8.17	7.24	3.77
Operating Cash Flow	52.33	73.69	80.81	86.02	84.44	34.21
Operating Cash Flow Growth	-12.92%	-8.81%	-6.06%	1.88%	146.82%	-61.62%
Acquisition of Real Estate Assets	-242.56	-169.77	-118.13	-92.36	-25.25	-36.1
Sale of Real Estate Assets	28	-	-	-	-	-
Net Sale / Acq. of Real Estate Assets	-214.56	-169.77	-118.13	-92.36	-25.25	-36.1
Investment in Marketable & Equity Securities	59.94	19.88	-131.28	62.85	-99.53	-2.19
Other Investing Activities	5.94	4.64	2.76	0.1	15.29	-
Investing Cash Flow	-148.68	-145.24	-246.66	-29.41	-109.49	-38.3
Long-Term Debt Issued	-	172.88	219.24	113.57	83.91	27.5
Long-Term Debt Repaid	-	-43.9	-68.91	-116.69	-39.1	-33.39
Net Debt Issued (Repaid)	168.4	128.98	150.34	-3.12	44.81	-5.89
Issuance of Common Stock	-	0.36	0.42	0.05	-	1.45
Repurchase of Common Stock	-	-0.32	-0.36	-0.04	-	-1.25
Common Dividends Paid	-19.53	-18.42	-17.27	-16.23	-6.58	-14.42
Other Financing Activities	-36.6	-41.03	-24.88	-10.86	-9.81	-9.9
Foreign Exchange Rate Adjustments	-0.82	-0.6	0.32	0.83	0.78	0.09
Net Cash Flow	15.09	-2.57	-57.27	27.25	4.15	-34
Cash Interest Paid	55.41	41.02	25.84	0.39	9.81	9.9
Levered Free Cash Flow	50.02	54.84	62.09	34.58	36.27	4.64
Unlevered Free Cash Flow	55.84	63.22	69.6	38.77	39.47	7.83
Change in Working Capital	-43.67	-23.61	-18.08	-3.58	3.8	-2.95

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Real Estate template. Financial Sources.