TADAWUL:2300 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	66.7	83.24	72.94	46.89	30.28
Depreciation & Amortization	60.12	58.16	58.95	53.95	54.86
Other Amortization	1.76	0.93	0.77	1.64	1.81
Loss (Gain) From Sale of Assets	0.03	-0.15	-0.26	-18.97	-0.16
Asset Writedown & Restructuring Costs	-	-	-	-4.28	1.92
Loss (Gain) From Sale of Investments	-	-	-	-	1.48
Loss (Gain) on Equity Investments	-2.29	-1.61	-3.37	-3.21	-3.28
Provision & Write-off of Bad Debts	16.85	5.14	0.44	8.55	0.97
Other Operating Activities	-2.04	-15.38	2.46	-2.09	-12.95
Change in Accounts Receivable	-74.77	-45	-34.83	-17.34	-32.1
Change in Inventory	-41.24	-28.34	-9.12	-25.68	0.94
Change in Accounts Payable	12.2	17.35	30.62	2.54	3.76
Change in Other Net Operating Assets	28.9	-0.85	-58.86	34.14	-56.53
Operating Cash Flow	66.23	73.49	59.75	76.15	-8.99
Operating Cash Flow Growth	-9.87%	23.00%	-21.54%	-	-
Capital Expenditures	-113.46	-114.88	-56.02	-65.2	-10.2
Sale of Property, Plant & Equipment	0.01	0.15	0.26	24.76	1.17
Divestitures	-	3.49	-	-	-
Sale (Purchase) of Intangibles	-0.07	-0.45	-0.5	-1.66	-1.44
Other Investing Activities	0.6	0.1	-	-	3.64
Investing Cash Flow	-112.92	-111.59	-56.26	-42.09	-6.83
Short-Term Debt Issued	66.07	41.46	14.38	-	48.78
Long-Term Debt Issued	145.8	158.06	-	-	3.22
Total Debt Issued	211.88	199.52	14.38	-	52
Short-Term Debt Repaid	-	-	-	-18.89	-
Long-Term Debt Repaid	-160.82	-137.14	-93.51	-85.09	-103.22
Total Debt Repaid	-160.82	-137.14	-93.51	-103.99	-103.22
Net Debt Issued (Repaid)	51.06	62.38	-79.13	-103.99	-51.22
Issuance of Common Stock	-	-	-	141.84	95.74
Repurchase of Common Stock	-	-	-3.88	-	-
Common Dividends Paid	-	-44.51	-	-	-
Other Financing Activities	-0.37	-0.72	-0.73	-0.3	-0.89
Financing Cash Flow	50.69	17.15	-83.75	37.55	43.62
Foreign Exchange Rate Adjustments	0.16	0.04	-0.12	0.71	-0.45
Net Cash Flow	4.15	-20.92	-80.38	72.31	27.35
Free Cash Flow	-47.23	-41.39	3.73	10.95	-19.19
Free Cash Flow Growth	-	-	-65.94%	-	-
Free Cash Flow Margin	-5.56%	-4.94%	0.46%	1.58%	-3.26%
Free Cash Flow Per Share	-1.28	-1.12	0.10	0.34	-0.63
Cash Interest Paid	37.18	37.88	38.3	26.68	21.23
Levered Free Cash Flow	-77.43	-15.58	-27.05	-16.9	-5.17
Unlevered Free Cash Flow	-56.88	5.93	-3.8	-1.44	7.64
Change in Working Capital	-74.91	-56.85	-72.19	-6.34	-83.93

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.