KWSE:URC 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	6.11	5.09	4.19	3.39	-4.96
Depreciation & Amortization	5.83	5.12	4.07	4.17	4.84
Loss (Gain) From Sale of Assets	-0.02	-0.71	-2.6	-0.15	2.82
Asset Writedown & Restructuring Costs	-5.86	5.69	-0.67	22.46	5.72
Loss (Gain) From Sale of Investments	-	-	-	-1.16	-
Loss (Gain) on Equity Investments	-3.96	-2.82	2.61	-0.51	-0.89
Provision & Write-off of Bad Debts	2.46	-0.5	-7.64	5.36	1.42
Other Operating Activities	24.79	23.14	22.77	-17.53	11.16
Change in Accounts Receivable	2.17	2.93	7.66	2.34	2.51
Change in Inventory	0.1	0.06	-4.53	0.06	0.36
Change in Accounts Payable	-0.79	-10.83	-7.83	4.8	-6.57
Change in Other Net Operating Assets	-	-	-	-	-0.62
Operating Cash Flow	30.83	24.72	19.48	24.23	15.79
Operating Cash Flow Growth	24.74%	26.89%	-19.61%	53.43%	37.13%
Capital Expenditures	-1.76	-8	-4.25	-6.16	-1.65
Sale of Property, Plant & Equipment	0.07	0.02	0.04	0.76	0.47
Cash Acquisitions	-	0.18	-	0.49	-0.11
Divestitures	-	-	19.09	-	-
Sale (Purchase) of Real Estate	0	3.75	0.3	0.07	-0.36
Investment in Securities	7.11	-9.15	-3.57	0.38	-2.33
Other Investing Activities	1.48	1.84	-6.65	-4.62	-4.06
Investing Cash Flow	6.9	-11.35	4.96	-9.1	-8.04
Long-Term Debt Issued	30.5	20.44	105.77	14.12	13.44
Total Debt Issued	30.5	20.44	105.77	14.12	13.44
Long-Term Debt Repaid	-39.11	-27.39	-97.94	-15.69	-4.44
Total Debt Repaid	-39.11	-27.39	-97.94	-15.69	-4.44
Net Debt Issued (Repaid)	-8.61	-6.96	7.83	-1.57	9
Other Financing Activities	-22.04	-23.43	-23.16	-12.67	-10.69
Financing Cash Flow	-30.64	-30.38	-15.33	-14.24	-1.69
Foreign Exchange Rate Adjustments	0.19	-1.2	-0.72	3.09	-0.9
Net Cash Flow	7.28	-18.21	8.38	3.99	5.16
Free Cash Flow	29.07	16.72	15.23	18.06	14.14
Free Cash Flow Growth	73.88%	9.81%	-15.71%	27.77%	48.18%
Free Cash Flow Margin	28.15%	18.83%	17.44%	21.35%	16.65%
Free Cash Flow Per Share	0.02	0.01	0.01	0.02	0.01
Cash Interest Paid	22.04	23.43	23.16	12.67	10.69
Levered Free Cash Flow	5.75	-30.47	9	26.82	1.1
Unlevered Free Cash Flow	19.57	-16.06	22.38	35.28	8.28
Change in Working Capital	1.49	-7.85	-4.69	7.21	-4.32

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