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 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	69.29	68.12	60.43	60.22	52.13	44.02
Depreciation & Amortization	55	55.29	56.38	58.6	60.44	52.7
Provision & Write-off of Bad Debts	-1.05	-0.05	1.23	2.2	-0.27	3.96
Other Operating Activities	2.21	1.14	-0.54	-4.19	5.87	4.73
Change in Accounts Receivable	-18.62	34.06	26.49	-58.03	-17.6	-68.82
Change in Inventory	-0.5	0.24	-	-	-	-
Change in Accounts Payable	-18.12	-27.46	-12.1	-3.73	-5.46	27.97
Change in Unearned Revenue	6.78	27.45	-8.1	19.21	-16.89	24.24
Change in Other Net Operating Assets	33.27	-1.68	-2.05	21.94	19.28	11.33
Operating Cash Flow	128.25	157.1	121.74	96.21	97.5	100.14
Operating Cash Flow Growth	-10.85%	29.04%	26.54%	-1.33%	-2.63%	-11.11%
Capital Expenditures	-247.62	-154.52	-18.82	-14.43	-53.81	-208.18
Cash Acquisitions	25.24	25.24	-	-	-	-
Other Investing Activities	8.95	9.52	9.91	13.04	3.69	2.19
Investing Cash Flow	-213.44	-119.75	-8.91	-1.39	-50.13	-205.99
Long-Term Debt Issued	-	94.84	-	-	-	88.24
Long-Term Debt Repaid	-	-28.29	-31.27	-29.82	-13.67	-12.71
Net Debt Issued (Repaid)	138.88	66.56	-31.27	-29.82	-13.67	75.53
Common Dividends Paid	-55.16	-51.92	-52.69	-18.43	-66	-
Financing Cash Flow	83.72	14.64	-83.96	-48.25	-79.67	75.53
Net Cash Flow	-1.47	51.98	28.87	46.57	-32.29	-30.33
Free Cash Flow	-119.37	2.58	102.92	81.78	43.69	-108.04
Free Cash Flow Growth	-	-97.49%	25.86%	87.17%	-	-
Free Cash Flow Margin	-28.27%	0.64%	27.50%	19.34%	12.38%	-32.90%
Free Cash Flow Per Share	-0.18	0.00	0.16	0.13	0.07	-
Cash Interest Paid	6.23	6.23	8.54	9.28	6.49	1.34
Cash Income Tax Paid	0.15	0.15	-	-	-	-
Levered Free Cash Flow	-97	27.13	72.53	53.99	3.11	-127.6
Unlevered Free Cash Flow	-88.42	35.91	83.06	65.05	12.57	-121.25
Change in Working Capital	2.81	32.6	4.24	-20.62	-20.67	-5.28

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