KWSE:TROLLEY 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
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023
Net Income	9.87	8.04	8.13	7.56
Depreciation & Amortization	8.63	7.76	6.55	5.33
Other Amortization	0.2	0.2	0.17	0.15
Loss (Gain) From Sale of Assets	0.06	0.06	-0.01	0
Other Operating Activities	1.23	1.15	1.06	0.99
Change in Accounts Receivable	-0.34	-0.4	-0.75	-0.44
Change in Inventory	-1.27	-1.03	-1.76	-1.87
Change in Accounts Payable	1.78	2.83	2.9	2.27
Change in Other Net Operating Assets	0.31	0.21	9.92	-0.08
Operating Cash Flow	20.53	18.82	26.23	13.91
Operating Cash Flow Growth	-19.37%	-28.24%	88.62%	-
Capital Expenditures	-11.64	-11.78	-2.98	-3.18
Sale (Purchase) of Intangibles	-0.1	-0.15	-0.34	-0.14
Investment in Securities	-2.45	-4.9	-	-
Other Investing Activities	5.67	-0.22	-0.04	-0.06
Investing Cash Flow	-8.52	-17.04	-3.35	-3.37
Short-Term Debt Issued	-	4.7	4.83	3.07
Total Debt Issued	-	4.7	4.83	3.07
Short-Term Debt Repaid	-	-7.04	-6.42	-1.6
Long-Term Debt Repaid	-	-5.92	-5.39	-4.29
Total Debt Repaid	-10.82	-12.95	-11.81	-5.9
Net Debt Issued (Repaid)	-10.82	-8.25	-6.98	-2.82
Issuance of Common Stock	3.18	3.18	-	-
Common Dividends Paid	-1	-1	-	-8
Other Financing Activities	-0.94	-0.98	-0.92	-0.87
Financing Cash Flow	-9.58	-7.05	-7.9	-11.7
Foreign Exchange Rate Adjustments	0.02	-0	-0	-0.01
Net Cash Flow	2.45	-5.27	14.97	-1.17
Free Cash Flow	8.89	7.05	23.25	10.73
Free Cash Flow Growth	-59.35%	-69.70%	116.72%	-
Free Cash Flow Margin	8.43%	7.48%	29.26%	15.94%
Free Cash Flow Per Share	0.04	0.03	0.10	0.05
Levered Free Cash Flow	0.65	2.36	18.83	-
Unlevered Free Cash Flow	1.23	2.97	19.4	-
Cash Interest Paid	0.94	0.98	0.92	0.87
Change in Working Capital	0.49	1.6	10.32	-0.12