TADAWUL:1213 Cash Flow Statement

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

Millions SAR. 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	-27.08	-42.59	-15.93	-1.38	-85.52	-83.42
Depreciation & Amortization	12.99	15.3	17.52	20.24	21.41	20.38
Loss (Gain) From Sale of Assets	-22.4	-0.32	-1.64	-0.53	-0.55	-1.88
Loss (Gain) on Equity Investments	0.1	0.16	-0.62	-0.71	-0.7	0.41
Provision & Write-off of Bad Debts	-6.55	-6.55	-23.72	-0.96	-2.31	-
Other Operating Activities	-17.42	-10.65	12.33	-18.53	46.31	32.92
Change in Accounts Receivable	48.51	27.16	27.77	-25.67	18.8	-14.91
Change in Inventory	40.42	51.73	17.37	16.16	-5.07	-14.9
Change in Accounts Payable	-8.8	-0.64	-4.99	-5.04	-17.23	6.6
Change in Other Net Operating Assets	-2.23	-1.59	1.1	1.86	-16.97	-8.34
Operating Cash Flow	17.55	32	29.2	-14.56	-41.82	-63.14
Operating Cash Flow Growth	-42.33%	9.58%	-	-	-	-
Capital Expenditures	-6.8	-4.45	-2.62	-0.9	-6.52	-0.21
Sale of Property, Plant & Equipment	29.97	0.32	1.84	0.53	0.63	3
Sale (Purchase) of Intangibles	-0.16	-0.16	-	-	-	-
Investment in Securities	-	-	-	-	0.41	-
Other Investing Activities	0.16	-	-	-	-1.08	-
Investing Cash Flow	23.16	-4.29	-0.78	-0.37	-6.55	2.8
Long-Term Debt Repaid	-	-28.32	-31.44	-41.89	-69.35	-10.96
Net Debt Issued (Repaid)	-41.14	-28.32	-31.44	-41.89	-69.35	-10.96
Issuance of Common Stock	-	-	-	-	150	112.66
Other Financing Activities	-	-	-	-	-7.51	-7.39
Financing Cash Flow	-41.14	-28.32	-31.44	-41.89	73.14	94.3
Net Cash Flow	-0.43	-0.61	-3.02	-56.82	24.76	33.96
Free Cash Flow	10.74	27.54	26.58	-15.46	-48.34	-63.35
Free Cash Flow Growth	-59.45%	3.64%	-	-	-	-
Free Cash Flow Margin	10.57%	14.00%	10.20%	-5.52%	-21.00%	-32.96%
Free Cash Flow Per Share	0.99	2.53	2.44	-0.92	-12.66	-19.96
Cash Interest Paid	-	-	-	-	-	20.74
Levered Free Cash Flow	45.25	47.87	47.48	-8.07	-11.14	-27.32
Unlevered Free Cash Flow	52.14	56.75	54.53	-4.21	-4.64	-14.31
Change in Working Capital	77.91	76.66	41.25	-12.69	-20.47	-31.55

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