TADAWUL:3080 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	223.89	247.88	196.49	143.3	192.85	217.22
Depreciation & Amortization	110.71	110.13	103.34	104.06	102.54	95.14
Loss (Gain) From Sale of Assets	2.91	1.93	2.2	1.69	3.16	0.9
Loss (Gain) From Sale of Investments	27.26	32.83	3.76	13.64	-	-
Loss (Gain) on Equity Investments	-2.14	6.75	13.48	-0.65	-20.51	-38.32
Provision & Write-off of Bad Debts	-	-	4.59	-15.67	-	1.36
Other Operating Activities	10.76	-1.59	-4.48	-4.08	12.99	-2.54
Change in Accounts Receivable	-34.31	-72.61	-40.35	-79.11	-40.39	22.44
Change in Inventory	26.29	31.57	-70.84	-139.46	-64.21	77.13
Change in Accounts Payable	11.39	10.92	-45.4	103.15	27.93	30.19
Change in Other Net Operating Assets	2.01	-0.28	-4.16	2.91	-4.9	-55.89
Operating Cash Flow	378.76	367.53	158.64	129.78	209.46	347.63
Operating Cash Flow Growth	31.96%	131.68%	22.24%	-38.04%	-39.75%	-4.06%
Capital Expenditures	-480.2	-244.09	-46.38	-82.64	-16.62	-45.64
Sale of Property, Plant & Equipment	-0.29	0.01	0.02	0.84	-	-
Investment in Securities	-16.83	62.05	5	-187.41	-	-
Other Investing Activities	3.94	22.46	18.24	9.31	14.27	18.58
Investing Cash Flow	-493.38	-159.57	-23.13	-259.89	-2.35	-27.06
Long-Term Debt Repaid	-	-2.39	-2.17	-1.51	-0.56	-1.33
Net Debt Issued (Repaid)	152.64	-2.39	-2.17	-1.51	-0.56	-1.33
Common Dividends Paid	-188.97	-137.63	-137.36	-179.83	-332.92	-130.43
Financing Cash Flow	-36.33	-140.02	-139.53	-181.34	-333.48	-131.76
Net Cash Flow	-150.95	67.95	-4.03	-311.45	-126.36	188.8
Free Cash Flow	-101.44	123.44	112.26	47.14	192.84	301.99
Free Cash Flow Growth	-	9.96%	138.14%	-75.56%	-36.14%	-11.48%
Free Cash Flow Margin	-8.08%	10.20%	11.28%	6.01%	25.45%	40.68%
Free Cash Flow Per Share	-1.18	1.44	1.30	0.55	2.24	3.51
Cash Interest Paid	0.03	0.1	0.22	0.53	0.21	-
Levered Free Cash Flow	-205.37	189.31	70.12	-94.74	181.12	258.54
Unlevered Free Cash Flow	-205.11	189.48	70.28	-94.65	181.18	258.56
Change in Working Capital	5.38	-30.4	-160.75	-112.51	-81.57	73.87

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