National Gypsum Company 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	-1.96	-12.69	5.13	-6.44	20.76	31.77
Depreciation & Amortization	11.81	10.87	10.44	11.96	9.36	8.21
Loss (Gain) From Sale of Assets	-	-	-	-	0	-
Loss (Gain) From Sale of Investments	0.02	-0.19	-0.15	-0.09	-	-
Loss (Gain) on Equity Investments	-1.13	-1.68	-3	-2.52	-0.98	-0.44
Provision & Write-off of Bad Debts	-1.42	-	0.65	3.11	-	-
Other Operating Activities	-8.89	1	1.21	-0.21	0.07	0.63
Change in Accounts Receivable	9.47	14.67	-5.67	-6.69	-12.03	3.56
Change in Inventory	-0.89	0.13	0.16	-1.87	3.09	4.81
Change in Accounts Payable	-1.88	7.12	-0.46	-1.22	-0.48	0.03
Change in Other Net Operating Assets	26.54	-7.42	-17.89	-1.17	-4.68	4.32
Operating Cash Flow	31.66	11.8	-9.58	-5.14	15.1	52.89
Operating Cash Flow Growth	-	-	-	-	-71.45%	1010.36%
Capital Expenditures	-66.56	-44.85	-1.72	-0.72	-2.12	-4.86
Investment in Securities	3.32	25.56	-31.32	-0.85	1.13	-7.97
Other Investing Activities	1.72	2.58	2.6	0.91	1	-
Investing Cash Flow	-61.52	-16.71	-30.44	-0.67	0	-12.83
Long-Term Debt Repaid	-	-0.65	-0.65	-0.65	-0.65	-0.65
Net Debt Issued (Repaid)	30.21	-0.65	-0.65	-0.65	-0.65	-0.65
Common Dividends Paid	-	-	-	-31.67	-19	-11.08
Financing Cash Flow	30.21	-0.65	-0.65	-32.31	-19.65	-11.73
Net Cash Flow	0.35	-5.56	-40.67	-38.13	-4.55	28.33
Free Cash Flow	-34.9	-33.05	-11.3	-5.86	12.98	48.03
Free Cash Flow Growth	-	-	-	-	-72.98%	917.96%
Free Cash Flow Margin	-55.81%	-52.19%	-21.78%	-10.71%	15.17%	46.28%
Free Cash Flow Per Share	-1.10	-1.04	-0.36	-0.18	0.41	1.52
Levered Free Cash Flow	-37.07	-23.45	-17.81	35.56	6.8	44.62
Unlevered Free Cash Flow	-36.74	-23.28	-17.68	35.64	6.88	44.68
Change in Working Capital	33.24	14.5	-23.86	-10.95	-14.11	12.72

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