Sadr Logistics Company Cash Flow Statement

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

Millions SAR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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	-3.38	-3.75	-4.25	-7.22	3.6
Depreciation & Amortization	18.63	15.66	12.71	10.87	9.42
Other Amortization	0.53	0.4	0.06	0.06	0.06
Loss (Gain) From Sale of Assets	0.09	-0.06	-0.28	-0.08	-0.03
Asset Writedown & Restructuring Costs	1.02	-	-	-	-
Loss (Gain) From Sale of Investments	-	-	-	-1.75	-0.04
Provision & Write-off of Bad Debts	8.78	0.43	0.25	1.6	-0.01
Other Operating Activities	-0.02	0.45	3.04	5.29	-3.63
Change in Accounts Receivable	0.7	-4.74	6.34	-38.36	-7.23
Change in Inventory	-10.36	-2.38	-4.95	-25.76	-2.2
Change in Accounts Payable	0.93	-1.02	-4.49	16.52	-2.34
Change in Unearned Revenue	13.21	0.42	-0.1	4.85	1.87
Change in Other Net Operating Assets	4.82	2.7	-	0.31	0.11
Operating Cash Flow	34.95	7.86	8.35	-34.61	0.79
Operating Cash Flow Growth	344.87%	-5.86%	-	-	-
Capital Expenditures	-68.08	-60.09	-13.11	-33.3	-5.33
Sale of Property, Plant & Equipment	0.43	0.39	0.28	0.08	-
Sale (Purchase) of Intangibles	-	-0.65	-1.6	-1.42	-
Investment in Securities	15.77	21.88	25.72	-3.55	-44.37
Other Investing Activities	0.14	0.25	0.06	-0.47	0.09
Investing Cash Flow	-51.73	-38.22	11.34	-36.64	-47.98
Long-Term Debt Issued	38.21	44.23	4.6	0.72	14.64
Total Debt Issued	38.21	44.23	4.6	0.72	14.64
Long-Term Debt Repaid	-14.57	-20.17	-20.26	-28.39	-12.25
Total Debt Repaid	-14.57	-20.17	-20.26	-28.39	-12.25
Net Debt Issued (Repaid)	23.64	24.07	-15.66	-27.67	2.39
Issuance of Common Stock	-	-	-	-	150
Common Dividends Paid	-	-	-	-	-1.25
Other Financing Activities	-	-	-	-16.63	12.97
Financing Cash Flow	23.64	24.07	-15.66	-44.31	164.11
Net Cash Flow	6.85	-6.3	4.03	-115.55	116.92
Free Cash Flow	-33.13	-52.24	-4.76	-67.91	-4.53
Free Cash Flow Margin	-23.10%	-46.71%	-4.62%	-61.28%	-6.19%
Free Cash Flow Per Share	-0.19	-0.30	-0.03	-0.39	-0.12
Levered Free Cash Flow	-34.62	-50.65	-3.11	-85.24	8.5
Unlevered Free Cash Flow	-32.71	-48.97	-2.19	-84.55	9.29
Change in Working Capital	9.31	-5.03	-3.19	-42.44	-9.79

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