KWSE:NICBM 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	3.59	6.06	3.85	4.38	4.51
Depreciation & Amortization	4.36	4.81	4.6	4.32	4.29
Asset Writedown & Restructuring Costs	0.32	-0.36	-0.09	-0.18	-0.52
Loss (Gain) From Sale of Investments	-0.24	0.09	0.15	-	-
Loss (Gain) on Equity Investments	0.33	0.16	0.24	0.25	0.1
Stock-Based Compensation	0.38	0.24	0.25	0.3	-
Provision & Write-off of Bad Debts	0.3	0.62	0.05	0.21	0.23
Other Operating Activities	-0.4	-2.03	-0.99	-0.26	1.09
Change in Accounts Receivable	-0.3	0.66	-0.75	-2.11	-1.76
Change in Inventory	1.79	-1.6	2.89	-1.82	-1.68
Change in Accounts Payable	1.33	-0.83	2.49	1.11	1.86
Operating Cash Flow	10.85	7.49	12.68	6.71	7.13
Operating Cash Flow Growth	44.89%	-40.90%	88.86%	-5.82%	72.02%
Capital Expenditures	-3.52	-2.66	-2.03	-2.12	-1.55
Sale of Property, Plant & Equipment	-	-	0	-	-
Sale (Purchase) of Real Estate	-0.98	-4.75	-	-0.07	-3.03
Investment in Securities	-0.56	5.35	-14.45	1.66	1.96
Other Investing Activities	1.34	1.61	1.38	3.7	0.37
Investing Cash Flow	-3.72	-0.46	-15.09	3.17	-2.24
Short-Term Debt Issued	-	1.7	-	-	0.38
Total Debt Issued	-	1.7	-	-	0.38
Short-Term Debt Repaid	-0.34	-	-	-0.38	-
Long-Term Debt Repaid	-0.99	-1.27	-1.46	-1.16	-1.47
Total Debt Repaid	-1.33	-1.27	-1.46	-1.54	-1.47
Net Debt Issued (Repaid)	-1.33	0.43	-1.46	-1.54	-1.09
Repurchase of Common Stock	-1.11	-0.29	-0.14	-0.31	-0.1
Common Dividends Paid	-3.47	-3.51	-3.51	-3.51	-
Other Financing Activities	-0.13	-0.1	-0.49	-1.72	-0.07
Financing Cash Flow	-6.03	-3.47	-5.59	-7.08	-1.25
Miscellaneous Cash Flow Adjustments	-	-0.01	-0.01	-0.6	-0.46
Net Cash Flow	1.1	3.56	-8.02	2.2	3.17
Free Cash Flow	7.33	4.83	10.65	4.59	5.58
Free Cash Flow Growth	51.87%	-54.68%	131.80%	-17.67%	138.38%
Free Cash Flow Margin	13.48%	9.39%	21.31%	9.54%	12.96%
Free Cash Flow Per Share	0.02	0.01	0.03	0.01	0.02
Cash Interest Paid	0.13	0.1	0.12	0.14	0.07
Levered Free Cash Flow	5.8	-0.38	9.85	5.86	5.56
Unlevered Free Cash Flow	5.91	-0.27	9.92	5.94	5.6
Change in Working Capital	2.22	-2.08	4.84	-2.8	-2.48

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