Warba Bank K.S.C.P. 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	46.02	22.4	19.67	19.29	15.96	5.63
Depreciation & Amortization	6.88	7.53	5.78	6.45	6.03	4.62
Gain (Loss) on Sale of Assets	-	-	-	-	-0	-0.8
Gain (Loss) on Sale of Investments	-0.09	-0.09	0.21	0.7	16.61	-0.98
Total Asset Writedown	1.29	1.19	1.13	0.01	0.56	1.05
Provision for Credit Losses	11.17	9.36	1.11	23.22	42.64	46.63
Change in Other Net Operating Assets	-527.84	47.69	23.27	-531.28	-8.86	-722.98
Other Operating Activities	-28.92	-9.69	-9.57	-22.68	-48.16	-25.75
Operating Cash Flow	-491.5	78.38	41.6	-504.3	24.8	-692.57
Operating Cash Flow Growth	-	88.41%	-	-	-	-
Capital Expenditures	-44.27	-5.51	-3.34	-2.31	-1.91	-6.25
Sale of Property, Plant and Equipment	-	-	-	-	0	2.92
Investment in Securities	-80.49	-45.6	-98.29	-21	-51.69	53.97
Other Investing Activities	11.27	6.65	4.83	6.46	5.45	3.82
Investing Cash Flow	-344.31	-80.39	-95.15	-13.68	-34.5	61.75
Long-Term Debt Issued	-	152.95	-	2.03	-	150.25
Long-Term Debt Repaid	-	-155.85	-4.49	-2.98	-4.72	-2.7
Net Debt Issued (Repaid)	-155.97	-2.9	-4.49	-0.94	-4.72	147.55
Issuance of Common Stock	513.51	-	-	-	158.68	-
Repurchase of Common Stock	-	-	-	-45.11	-30.9	-
Common Dividends Paid	-3.08	-3.08	-8.23	-4.53	-5.77	-4.98
Net Increase (Decrease) in Deposit Accounts	438.45	241.92	232.66	385.56	-64.54	647.64
Other Financing Activities	-0.35	-	-	-	-0.62	-
Financing Cash Flow	792.56	235.95	219.95	334.98	52.13	790.21
Net Cash Flow	-43.25	233.94	166.39	-183	42.43	159.4
Free Cash Flow	-535.77	72.87	38.26	-506.61	22.89	-698.81
Free Cash Flow Growth	-	90.45%	-	-	-	-
Free Cash Flow Margin	-535.85%	101.44%	62.02%	-914.11%	48.27%	-2238.71%
Free Cash Flow Per Share	-0.17	0.03	0.02	-0.22	0.01	-0.36
Cash Interest Paid	193.03	189.87	169.9	69.87	69.87	-
Cash Income Tax Paid	1.06	1.12	0.74	0.76	0.23	0.63

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Banks template. Financial Sources.