KWSE:NRE Cash Flow Statement

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

Millions KWD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	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	-127.43	-72.38	9.31	-35.18	17.94	199.63
Depreciation & Amortization	0.33	0.33	0.32	0.34	0.38	0.38
Gain (Loss) on Sale of Investments	9.4	9.4	0.21	0.59	0.77	22.22
Asset Writedown	0.14	0.14	0.09	0.04	0.2	0.67
Income (Loss) on Equity Investments	105.54	49.81	-21.37	18.81	-17.44	-232.52
Change in Accounts Receivable	2.35	0.36	3.8	1.38	2.22	-5.51
Change in Accounts Payable	-1.62	1.22	-1.58	-1.58	-27.78	-1.9
Other Operating Activities	8.08	8.26	9.71	9.91	8.11	7.86
Operating Cash Flow	-4.05	-3.59	0.01	0.32	-6.66	2.82
Operating Cash Flow Growth	-	-	-96.29%	-	-	-53.47%
Acquisition of Real Estate Assets	-0.42	-0.51	-0.22	-0.11	-0.1	-0.07
Net Sale / Acq. of Real Estate Assets	-0.42	-0.51	-0.22	-0.11	-0.1	-0.07
Investment in Marketable & Equity Securities	-12.66	-18.82	-7.48	-4.63	-	-
Other Investing Activities	14.86	14.84	18.34	1.31	10.41	5.85
Investing Cash Flow	1.77	-4.49	10.63	-3.43	10.3	10.1
Long-Term Debt Issued	-	11.53	9.92	4.86	2	-
Long-Term Debt Repaid	-	-0.22	-0.22	-0.24	-0.22	-0.97
Net Debt Issued (Repaid)	11.15	11.31	9.7	4.62	1.78	-0.97
Issuance of Common Stock	-	-	2.61	2.29	12.67	19.59
Repurchase of Common Stock	-1.23	-0.4	-	-0.14	-13.39	-25.33
Other Financing Activities	-6	-8.53	-7.11	-7.54	-6.41	-5.8
Foreign Exchange Rate Adjustments	-0.18	-0.25	-0.03	3.95	1.82	-0.09
Net Cash Flow	1.46	-5.95	15.81	0.08	0.11	0.33
Cash Interest Paid	5.78	8.3	7.16	9.46	6.55	7.79
Cash Income Tax Paid	-	-	0.43	0.17	0.04	-
Levered Free Cash Flow	-95.11	-39.73	16.98	-12.21	21.66	155.5
Unlevered Free Cash Flow	-90	-34.5	22.81	-6.4	26.04	159.88
Change in Working Capital	-0.1	0.83	2.01	3.1	-17.85	2.7

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