TADAWUL:2340 Cash Flow Statement

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

Millions SAR. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	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	23.84	21.32	-129.12	-74.79	-57.87	-47.75
Depreciation & Amortization	36.81	38.76	46.01	49.35	48.42	49.2
Loss (Gain) From Sale of Assets	-43.21	-43.01	-16.72	-1.99	-0.55	-1.25
Loss (Gain) From Sale of Investments	-0.04	0.26	0.3	-0.23	-1.02	-0.2
Loss (Gain) on Equity Investments	-27.93	-27.61	-19.34	-	-	-
Provision & Write-off of Bad Debts	7.14	7.14	6	3.88	4	3.6
Other Operating Activities	42.01	41.58	117.38	16.98	5.16	34.57
Change in Accounts Receivable	-38.65	-19.27	-34.42	-29.77	-30.4	-68.01
Change in Inventory	-38.93	-11.06	33.11	24.5	11.27	-15.48
Change in Accounts Payable	12.29	8.65	-13.19	15.23	1.04	17.75
Change in Other Net Operating Assets	-8.27	-1.81	-8.83	5.56	9.76	-45.7
Operating Cash Flow	-34.93	14.94	-18.83	8.72	-10.19	-73.27
Capital Expenditures	-42.34	-36.11	-19.51	-37.35	-47.7	-15.6
Sale of Property, Plant & Equipment	43.55	43.35	8.71	2.92	0.55	2.28
Sale (Purchase) of Real Estate	-	-	47.25	-	-	-
Investment in Securities	-3.41	-3.41	4	-	5.05	-
Other Investing Activities	0.06	0.08	0.12	0.1	0.07	0.35
Investing Cash Flow	-2.13	3.92	40.57	-34.34	-42.03	-12.96
Short-Term Debt Issued	-	389.39	369.58	411.8	336.16	252.94
Total Debt Issued	366.42	389.39	369.58	411.8	336.16	252.94
Short-Term Debt Repaid	-	-432.57	-386.54	-409.31	-271.66	-168.08
Long-Term Debt Repaid	-	-2.35	-2.78	-2.26	-2.21	-2.25
Total Debt Repaid	-355.54	-434.91	-389.31	-411.57	-273.87	-170.33
Net Debt Issued (Repaid)	10.88	-45.53	-19.73	0.23	62.29	82.61
Common Dividends Paid	-	-	-	-	-	-0.6
Financing Cash Flow	10.88	-45.53	-19.73	0.23	62.29	82.01
Net Cash Flow	-26.19	-26.66	2.01	-25.39	10.07	-4.22
Free Cash Flow	-77.27	-21.16	-38.34	-28.62	-57.89	-88.87
Free Cash Flow Margin	-14.23%	-3.75%	-6.82%	-5.48%	-8.94%	-13.85%
Free Cash Flow Per Share	-0.95	-0.26	-0.47	-0.35	-0.71	-1.09
Levered Free Cash Flow	-47.68	8.86	82.29	-1.82	-29.48	-60.14
Unlevered Free Cash Flow	-38.3	18.17	92.32	7.54	-25.58	-58.44
Change in Working Capital	-73.56	-23.49	-23.34	15.53	-8.34	-111.45

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