ROIC Cash Flow Statement

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

Millions KWD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	4.55	6.06	3.85	4.38	4.51	-0.06
Depreciation & Amortization	4.54	4.81	4.6	4.32	4.29	4.17
Asset Writedown & Restructuring Costs	-0.36	-0.36	-0.09	-0.18	-0.52	-0.05
Loss (Gain) From Sale of Investments	-0.24	0.09	0.15	-	-	-
Loss (Gain) on Equity Investments	0.42	0.16	0.24	0.25	0.1	0.19
Stock-Based Compensation	0.38	0.24	0.25	0.3	-	0.26
Provision & Write-off of Bad Debts	0.33	0.62	0.05	0.21	0.23	0.19
Other Operating Activities	-0.35	-2.03	-0.99	-0.26	1.09	0.1
Change in Accounts Receivable	0.05	0.66	-0.75	-2.11	-1.76	0.97
Change in Inventory	-1.03	-1.6	2.89	-1.82	-1.68	-1.5
Change in Accounts Payable	0.03	-0.83	2.49	1.11	1.86	1.35
Operating Cash Flow	7.79	7.49	12.68	6.71	7.13	4.14
Operating Cash Flow Growth	-12.30%	-40.90%	88.86%	-5.82%	72.02%	-49.31%
Capital Expenditures	-2.29	-2.66	-2.03	-2.12	-1.55	-1.8
Sale of Property, Plant & Equipment	-	-	0	-	-	-
Sale (Purchase) of Real Estate	-0.93	-4.75	-	-0.07	-3.03	-3.03
Investment in Securities	-1.11	5.35	-14.45	1.66	1.96	0.59
Other Investing Activities	1.69	1.61	1.38	3.7	0.37	2.99
Investing Cash Flow	-2.64	-0.46	-15.09	3.17	-2.24	-1.26
Short-Term Debt Issued	-	1.7	-	-	0.38	-
Total Debt Issued	-	1.7	-	-	0.38	-
Short-Term Debt Repaid	-	-	-	-0.38	-	-0.51
Long-Term Debt Repaid	-	-1.27	-1.46	-1.16	-1.47	-0.61
Total Debt Repaid	-1.84	-1.27	-1.46	-1.54	-1.47	-1.12
Net Debt Issued (Repaid)	-1.84	0.43	-1.46	-1.54	-1.09	-1.12
Repurchase of Common Stock	-1.14	-0.29	-0.14	-0.31	-0.1	-0.07
Common Dividends Paid	-3.47	-3.51	-3.51	-3.51	-	-3.45
Other Financing Activities	-0.09	-0.11	-0.49	-1.72	-0.07	-0.06
Financing Cash Flow	-6.54	-3.48	-5.59	-7.08	-1.25	-4.7
Miscellaneous Cash Flow Adjustments	0.01	-	-0.01	-0.6	-0.46	-0.56
Net Cash Flow	-1.39	3.56	-8.02	2.2	3.17	-2.37
Free Cash Flow	5.5	4.83	10.65	4.59	5.58	2.34
Free Cash Flow Growth	-7.98%	-54.68%	131.80%	-17.67%	138.38%	-51.57%
Free Cash Flow Margin	10.68%	9.39%	21.31%	9.54%	12.96%	6.47%
Free Cash Flow Per Share	0.02	0.01	0.03	0.01	0.02	0.01
Cash Interest Paid	0.09	0.1	0.12	0.14	0.07	0.06
Levered Free Cash Flow	2.64	-0.38	9.85	5.86	5.56	-2.86
Unlevered Free Cash Flow	2.74	-0.27	9.92	5.94	5.6	-2.83
Change in Working Capital	-1.49	-2.08	4.84	-2.8	-2.48	1.29

Updated Feb 6, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.