TADAWUL:2100 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	-33.61	5.04	20.96	13.82	-10.93	-12.38
Depreciation & Amortization	8.94	8.53	8.24	8.23	8.02	9.11
Other Amortization	0.17	0.17	0.17	0.17	0.17	0.18
Loss (Gain) From Sale of Assets	-0.17	-	-	-	-0.89	-0.19
Asset Writedown & Restructuring Costs	2.38	-	-	-0.44	0.47	-
Loss (Gain) From Sale of Investments	2.65	-	-	-	-	-0.33
Provision & Write-off of Bad Debts	1.51	2.19	0.56	0.76	0.27	1.27
Other Operating Activities	0.08	2.42	-4.14	2.92	-3.13	2.25
Change in Accounts Receivable	6.73	-13.28	0.23	-35.71	1.45	-3.33
Change in Inventory	-14.82	-20.1	-5.01	-5.45	6.76	-6.14
Change in Accounts Payable	12.18	11.69	-4.24	-10.08	-1.19	10.01
Change in Other Net Operating Assets	18.49	-14.24	0.75	-15.06	-0.79	2.07
Operating Cash Flow	4.52	-17.58	17.54	-40.86	0.21	2.52
Operating Cash Flow Growth	-	-	-	-	-91.66%	36.66%
Capital Expenditures	-13.45	-14.88	-79.53	-1.02	-1.26	-1.77
Sale of Property, Plant & Equipment	0.17	-	-	-	0.88	0.19
Sale (Purchase) of Real Estate	-	-	-	-	10.5	-
Investment in Securities	-0.13	-0.21	121.41	-121.41	-	-
Investing Cash Flow	-13.4	-15.09	41.88	-122.42	10.13	-1.58
Short-Term Debt Issued	-	8	-	-	-	-
Total Debt Issued	18	8	-	-	-	-
Long-Term Debt Repaid	-	-2.79	-10.84	-14.26	-2.73	-0.3
Net Debt Issued (Repaid)	9.19	5.21	-10.84	-14.26	-2.73	-0.3
Issuance of Common Stock	-	-	-	154.34	-	-
Common Dividends Paid	-	-	-	-	-0	-0
Other Financing Activities	-0.05	-0.02	-0.08	19.79	-0.67	0.04
Financing Cash Flow	9.14	5.19	-10.92	159.87	-3.4	-0.27
Net Cash Flow	0.27	-27.48	48.49	-3.42	6.94	0.67
Free Cash Flow	-8.92	-32.46	-62	-41.88	-1.05	0.75
Free Cash Flow Margin	-6.73%	-20.08%	-38.36%	-32.09%	-1.61%	0.89%
Free Cash Flow Per Share	-0.39	-1.40	-2.68	-3.03	-0.08	0.10
Levered Free Cash Flow	-1.71	-39.09	-66.18	-18.68	3.37	7.47
Unlevered Free Cash Flow	-1.48	-38.91	-66.03	-18.52	3.74	7.98
Change in Working Capital	22.58	-35.93	-8.26	-66.31	6.23	2.61

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