MEEZA QSTP-LLC (Public) Cash Flow Statement

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

Millions QAR. 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	60.81	60.43	60.22	52.13	44.02	34.79
Depreciation & Amortization	55.03	56.38	58.6	60.44	52.7	64.7
Asset Writedown & Restructuring Costs	-	-	-	-	-	0.73
Provision & Write-off of Bad Debts	3.32	1.23	2.2	-0.27	3.96	0.99
Other Operating Activities	-0.08	-0.54	-4.19	5.87	4.73	3.21
Change in Accounts Receivable	-38.3	26.49	-58.03	-17.6	-68.82	25.64
Change in Accounts Payable	66.45	-12.1	-3.73	-5.46	27.97	18.41
Change in Unearned Revenue	-21.44	-8.1	19.21	-16.89	24.24	-25.52
Change in Other Net Operating Assets	-14.04	-2.05	21.94	19.28	11.33	-10.29
Operating Cash Flow	111.76	121.74	96.21	97.5	100.14	112.65
Operating Cash Flow Growth	38.94%	26.54%	-1.33%	-2.63%	-11.11%	98.06%
Capital Expenditures	-127.06	-18.82	-14.43	-53.81	-208.18	-157.66
Other Investing Activities	10.78	9.91	13.04	3.69	2.19	3.48
Investing Cash Flow	-116.29	-8.91	-1.39	-50.13	-205.99	-154.18
Long-Term Debt Issued	-	-	-	-	88.24	60.17
Long-Term Debt Repaid	-	-31.27	-29.82	-13.67	-12.71	-12.86
Net Debt Issued (Repaid)	21.83	-31.27	-29.82	-13.67	75.53	47.31
Common Dividends Paid	-51.92	-52.69	-18.43	-66	-	-33
Financing Cash Flow	-30.09	-83.96	-48.25	-79.67	75.53	14.31
Net Cash Flow	-34.62	28.87	46.57	-32.29	-30.33	-27.23
Free Cash Flow	-15.31	102.92	81.78	43.69	-108.04	-45.01
Free Cash Flow Growth	-	25.86%	87.17%	-	-	-
Free Cash Flow Margin	-3.80%	27.50%	19.34%	12.38%	-32.90%	-15.80%
Free Cash Flow Per Share	-0.03	0.16	0.13	0.07	-	-
Cash Interest Paid	6.78	8.54	9.28	6.49	1.34	0.86
Levered Free Cash Flow	-23.35	72.53	53.99	3.11	-127.6	-62.69
Unlevered Free Cash Flow	-14.16	83.06	65.05	12.57	-121.25	-57.15
Change in Working Capital	-7.33	4.24	-20.62	-20.67	-5.28	8.24

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