TADAWUL:1324 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
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
Net Income	87.8	59.69	47.06	70.79	70.28
Depreciation & Amortization	58.14	53.71	37.65	21.11	14.87
Other Amortization	0.13	0.13	-	-	-
Loss (Gain) From Sale of Assets	-2.07	-1.39	-0.61	-0.23	-0.5
Loss (Gain) From Sale of Investments	7.02	-0.32	1.39	0.2	-
Provision & Write-off of Bad Debts	-1.97	-0.6	4.58	2.83	5.22
Other Operating Activities	8.91	4.26	3.16	2.36	4.34
Change in Accounts Receivable	-29.08	-8.17	-13.39	-1.2	-4.96
Change in Inventory	24.35	-9.18	-46.09	-17.02	-20.32
Change in Accounts Payable	0.53	4.97	10.56	13.39	9.28
Change in Other Net Operating Assets	-8.38	-15.23	12.66	-29.8	-25.22
Operating Cash Flow	145.38	87.86	56.98	62.42	53.01
Operating Cash Flow Growth	132.91%	54.18%	-8.71%	17.75%	-
Capital Expenditures	-103.21	-59.99	-100.73	-80.07	-35.24
Sale of Property, Plant & Equipment	9.58	4.48	6.23	1.33	1.09
Cash Acquisitions	-8.06	-8.06	0.41	-	-
Sale (Purchase) of Intangibles	-7.47	-7.87	-	-	-
Investment in Securities	-21.52	1.19	-3.89	-3.04	-
Investing Cash Flow	-130.59	-70.24	-97.97	-81.78	-34.15
Short-Term Debt Issued	-	-	51.76	-	1.5
Long-Term Debt Issued	-	163.88	-	-	-
Total Debt Issued	150.41	163.88	51.76	-	1.5
Short-Term Debt Repaid	-	-	-15.94	-6.5	-
Long-Term Debt Repaid	-	-157.83	-1.62	-	-
Total Debt Repaid	-147.19	-157.83	-17.56	-6.5	-
Net Debt Issued (Repaid)	3.22	6.05	34.2	-6.5	1.5
Common Dividends Paid	-24.18	-9.3	-	-4.74	-
Financing Cash Flow	-20.96	-3.25	34.2	-11.24	1.5
Net Cash Flow	-6.17	14.36	-6.79	-30.59	20.36
Free Cash Flow	42.17	27.87	-43.74	-17.65	17.77
Free Cash Flow Margin	5.85%	4.65%	-8.77%	-4.11%	5.08%
Free Cash Flow Per Share	2.27	1.50	-2.35	-352.92	355.44
Cash Interest Paid	3.98	3.78	-	0.13	0.08
Levered Free Cash Flow	-	-3.6	-57.87	-128.34	-
Unlevered Free Cash Flow	-	-0.93	-56.46	-128.26	-
Change in Working Capital	-12.58	-27.62	-36.25	-34.63	-41.21

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