KWSE:NOOR 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	Sep '25 Sep 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	36.43	42.01	37.01	19.82	17.34	11.86
Depreciation & Amortization	0.33	0.32	0.48	0.37	0.42	0.61
Loss (Gain) From Sale of Assets	-	-	-	-	0.02	-
Asset Writedown & Restructuring Costs	-0.28	-0.28	-0.1	0.13	-0.14	0.87
Loss (Gain) From Sale of Investments	-	-	-8.58	-	-0.68	-0.8
Loss (Gain) on Equity Investments	-34.87	-38.79	-32.08	-22.85	-17.8	-14.85
Provision & Write-off of Bad Debts	0.02	0.02	-0.68	1.09	-	0.54
Other Operating Activities	-0.44	-3.25	2.92	0.74	1.29	0.99
Change in Accounts Receivable	-3.89	-0.74	4.64	0.03	-0.37	-0.59
Change in Inventory	-0.03	-0.15	-0.03	0.01	-0.02	-0.06
Change in Accounts Payable	1.71	-0.84	1.05	-0.06	0.6	0.8
Operating Cash Flow	0.36	-7.14	2.32	-0.25	-0.03	3.49
Capital Expenditures	-0.06	-0.18	-0.06	-0.1	-0.01	-
Cash Acquisitions	-0.13	-	-	-	-	-
Sale (Purchase) of Real Estate	-	-	-	-	0.62	-
Investment in Securities	-2.95	5.73	-4.81	6.13	5.15	1.8
Other Investing Activities	19.86	20.31	14.82	3.4	6.06	5.86
Investing Cash Flow	16.72	25.86	9.96	9.44	11.82	7.66
Long-Term Debt Repaid	-	-14.98	-0.65	-3.89	-4.63	-4.65
Net Debt Issued (Repaid)	-0.2	-14.98	-0.65	-3.89	-4.63	-4.65
Common Dividends Paid	-17.55	-4.03	-2.59	-2.38	-2.38	-2.34
Other Financing Activities	-0.16	-0.86	-1.14	-1.09	-1.01	-1.16
Financing Cash Flow	-17.91	-19.87	-4.39	-7.36	-8.02	-8.15
Net Cash Flow	-0.83	-1.15	7.89	1.82	3.77	3
Free Cash Flow	0.3	-7.32	2.27	-0.35	-0.04	3.49
Free Cash Flow Margin	0.51%	-12.91%	3.95%	-0.90%	-0.11%	11.48%
Free Cash Flow Per Share	0.00	-0.01	0.00	-0.00	-	0.01
Cash Interest Paid	0.14	0.74	1.01	0.8	0.8	1.1
Levered Free Cash Flow	22.51	22.29	34.96	10.55	12.09	13.23
Unlevered Free Cash Flow	22.62	22.8	35.68	11.13	12.65	13.92
Change in Working Capital	-0.83	-7.18	3.35	0.44	-0.47	4.26

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