KWSE:NAPESCO 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	14.43	13.42	8.6	6.82	4.83
Depreciation & Amortization	3.35	3.05	2.85	2.49	2.37
Loss (Gain) From Sale of Assets	-0.02	-0.12	-0	-0.09	-0.24
Asset Writedown & Restructuring Costs	2.91	-	-	-	-
Loss (Gain) From Sale of Investments	-0	-0	-0	0.49	0.14
Loss (Gain) on Equity Investments	-2.7	-4.6	-	-	-
Provision & Write-off of Bad Debts	0.09	0.24	-0.08	0.21	-
Other Operating Activities	1.8	0.63	-1.98	0.87	0.08
Change in Accounts Receivable	-0.62	3.78	1.26	-0.87	1.59
Change in Inventory	-1.42	-0.94	1.55	-1.83	0.43
Change in Accounts Payable	0.43	0.01	-0.37	1.57	0.51
Change in Other Net Operating Assets	1.65	1.33	0.75	1.29	-1.3
Operating Cash Flow	19.91	16.8	12.57	10.96	8.41
Operating Cash Flow Growth	18.50%	33.73%	14.68%	30.21%	119.82%
Capital Expenditures	-3.53	-3.01	-3.77	-5.22	-1.29
Sale of Property, Plant & Equipment	0.02	0.12	0.06	0.22	0.24
Cash Acquisitions	-	-2.12	-10.14	-	-
Investment in Securities	-3.19	-3.52	6	-2.7	-1.11
Other Investing Activities	0.99	0.56	0.91	0.46	0.27
Investing Cash Flow	-5.71	-7.99	-6.95	-7.23	-1.89
Long-Term Debt Repaid	-0.22	-0.22	-0.33	-0.33	-0.3
Net Debt Issued (Repaid)	-0.22	-0.22	-0.33	-0.33	-0.3
Common Dividends Paid	-6.24	-5.35	-4.8	-3.39	-6.05
Other Financing Activities	-0.84	-0.66	-	-	-
Financing Cash Flow	-7.3	-6.24	-5.14	-3.73	-6.36
Foreign Exchange Rate Adjustments	0	-0	0	-0.01	-0.01
Net Cash Flow	6.91	2.58	0.48	-0.01	0.16
Free Cash Flow	16.38	13.79	8.79	5.74	7.12
Free Cash Flow Growth	18.80%	56.87%	53.12%	-19.38%	166.37%
Free Cash Flow Margin	26.82%	33.61%	22.24%	15.44%	25.55%
Free Cash Flow Per Share	0.18	0.15	0.09	0.06	0.07
Cash Income Tax Paid	0.71	0.43	0.36	0.25	0.32
Levered Free Cash Flow	9.78	4.2	9.83	2.09	6.83
Unlevered Free Cash Flow	9.8	4.2	9.84	2.11	6.85
Change in Working Capital	0.05	4.17	3.18	0.17	1.23

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.