TADAWUL:3007 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	2016 - 2020
Period Ending	Jun '25 Jun 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	2016 - 2020
Net Income	2.03	12.08	33.87	15.74	64.57	40.57	Upgrade
Depreciation & Amortization	32.62	30.91	29.87	30.63	30.85	29.36	Upgrade
Loss (Gain) From Sale of Assets	-	-	-0	-0.13	-1.44	-	Upgrade
Loss (Gain) From Sale of Investments	-0.96	-1.74	-4.84	2.95	-6.17	0.37	Upgrade
Provision & Write-off of Bad Debts	3.15	3.35	2.48	2.43	-	-	Upgrade
Other Operating Activities	15.23	12.99	16.6	15.84	8.93	4.57	Upgrade
Change in Accounts Receivable	36.52	7.61	18.21	-12.95	-18.15	-7.8	Upgrade
Change in Inventory	-5.63	-14.54	-21.97	-21.07	-3.52	-34.1	Upgrade
Change in Accounts Payable	2.72	4.48	5.35	-4.74	-6.52	15.99	Upgrade
Change in Other Net Operating Assets	-1.65	30.95	1.36	-19.29	-5.82	-1.63	Upgrade
Operating Cash Flow	84.02	86.08	80.95	9.42	62.74	47.33	Upgrade
Operating Cash Flow Growth	37.41%	6.34%	759.58%	-84.99%	32.56%	-40.43%	Upgrade
Capital Expenditures	-11.42	-14.09	-42.98	-29.53	-10.53	-32.44	Upgrade
Sale of Property, Plant & Equipment	-	-	0	0.13	-	-	Upgrade
Sale (Purchase) of Real Estate	-	-	-	-	2.42	-	Upgrade
Investment in Securities	1.43	1.43	-0.35	-21.12	28.5	-22.71	Upgrade
Investing Cash Flow	-9.99	-12.66	-43.33	-50.51	20.39	-55.15	Upgrade
Long-Term Debt Issued	-	549.71	674.52	718.35	589.84	355.74	Upgrade
Long-Term Debt Repaid	-	-594.19	-693.64	-701.71	-619.04	-352.27	Upgrade
Net Debt Issued (Repaid)	-65.09	-44.47	-19.12	16.65	-29.19	3.47	Upgrade
Common Dividends Paid	-10.13	-30.38	-13.5	-22.5	-15	-11.22	Upgrade
Financing Cash Flow	-75.21	-74.85	-32.62	-5.85	-44.19	-7.75	Upgrade
Miscellaneous Cash Flow Adjustments	-	-	0.15	-0.15	-	-	Upgrade
Net Cash Flow	-1.18	-1.43	5.15	-47.1	38.94	-15.57	Upgrade
Free Cash Flow	72.6	71.99	37.97	-20.11	52.21	14.89	Upgrade
Free Cash Flow Growth	200.87%	89.62%	-	-	250.66%	-74.24%	Upgrade
Free Cash Flow Margin	13.97%	13.22%	6.63%	-3.22%	9.51%	3.50%	Upgrade
Free Cash Flow Per Share	3.17	3.20	1.69	-0.89	2.32	0.66	Upgrade
Cash Interest Paid	2.12	2.12	0.77	1.29	2.2	5.35	Upgrade
Levered Free Cash Flow	56.74	51.36	13.09	-36.42	29.5	-1.42	Upgrade
Unlevered Free Cash Flow	67.94	63.86	23.52	-28.56	34.26	4.76	Upgrade
Change in Working Capital	31.96	28.5	2.96	-58.04	-34.01	-27.54	Upgrade

Updated Oct 30, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.