TADAWUL:3008 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	2015 - 2019
Period Ending	Mar '25 Mar 31, 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	2015 - 2019
Net Income	-24.29	-19	-4.14	1.71	8.67	9.66	Upgrade
Depreciation & Amortization	13.65	13.9	13.74	13.25	8.37	5.47	Upgrade
Loss (Gain) From Sale of Assets	-	-	-	0.5	-	0.07	Upgrade
Provision & Write-off of Bad Debts	8.69	8.69	3.34	-3.78	7.5	1.41	Upgrade
Other Operating Activities	11.29	11.71	11.15	3.76	0.76	0.74	Upgrade
Change in Accounts Receivable	-16.64	-15.29	-12.61	-14.1	14.47	-2.68	Upgrade
Change in Inventory	-2.68	-3.62	-19.95	-6.31	10.51	-4.01	Upgrade
Change in Accounts Payable	15.13	13.7	1.58	7.24	-0.44	-3.15	Upgrade
Change in Other Net Operating Assets	-18.48	-18.26	-2.77	3.67	1.37	-0.27	Upgrade
Operating Cash Flow	-13.32	-8.17	-9.64	5.94	51.2	7.25	Upgrade
Operating Cash Flow Growth	-	-	-	-88.39%	606.27%	-45.96%	Upgrade
Capital Expenditures	-19.37	-14.98	-3.16	-10.9	-69.47	-42.29	Upgrade
Sale of Property, Plant & Equipment	-	-	-	-	-	0.22	Upgrade
Other Investing Activities	-0.36	-0.36	-	-10.18	-	0.51	Upgrade
Investing Cash Flow	-19.73	-15.34	-3.16	-21.08	-69.47	-41.56	Upgrade
Short-Term Debt Issued	-	31.01	38.22	30.09	2.01	15.63	Upgrade
Long-Term Debt Issued	-	0.36	100	29.88	3.34	-	Upgrade
Total Debt Issued	40.39	31.37	138.22	59.97	5.35	15.63	Upgrade
Short-Term Debt Repaid	-	-35.57	-37.35	-43.39	-	-	Upgrade
Long-Term Debt Repaid	-	-8.51	-8.05	-8.41	-	-0.56	Upgrade
Total Debt Repaid	-40.34	-44.08	-45.41	-51.8	-	-0.56	Upgrade
Net Debt Issued (Repaid)	0.05	-12.71	92.81	8.17	5.35	15.07	Upgrade
Issuance of Common Stock	-	-	-	-	-	45.21	Upgrade
Other Financing Activities	-8.75	-8.78	-4.34	-	-0.25	-7.94	Upgrade
Financing Cash Flow	-8.7	-21.49	88.47	8.17	5.1	52.34	Upgrade
Net Cash Flow	-41.75	-45	75.66	-6.96	-13.17	18.03	Upgrade
Free Cash Flow	-32.69	-23.15	-12.8	-4.95	-18.27	-35.04	Upgrade
Free Cash Flow Margin	-17.20%	-12.59%	-9.91%	-3.83%	-14.18%	-33.55%	Upgrade
Free Cash Flow Per Share	-0.14	-0.10	-0.06	-0.02	-0.08	-0.15	Upgrade
Cash Interest Paid	8.75	8.78	4.34	-	-	-	Upgrade
Levered Free Cash Flow	-37.12	-29.67	-21.73	-9.56	-21.41	-38.87	Upgrade
Unlevered Free Cash Flow	-30.14	-22.49	-15.6	-7.48	-19.94	-38.8	Upgrade
Change in Net Working Capital	15.21	15.66	28.27	13.7	-33.85	8.46	Upgrade

Updated Nov 9, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.