TADAWUL:4083 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	273.64	222.38	212.16	192.75	129.63
Depreciation & Amortization	-	2.94	2.79	2.65	2.21
Other Amortization	-	3.96	3.25	2.69	1.41
Loss (Gain) From Sale of Investments	-	94.91	60.59	40.75	26.3
Asset Writedown & Restructuring Costs	-	0.02	-	0.04	0.21
Change in Accounts Payable	-	0.34	-10.13	-3.89	-0.77
Change in Other Net Operating Assets	-	-652.56	-376.62	-410.08	-519.3
Other Operating Activities	-579.59	4.81	4.1	12.08	11.15
Operating Cash Flow	-305.95	-323.21	-103.86	-163.02	-349.17
Capital Expenditures	-	-2.4	-1.37	-1.2	-2.43
Cash Acquisitions	-	-	-	-	-250
Sale (Purchase) of Intangibles	-	-2.96	-3.89	-2.82	-5.87
Other Investing Activities	-36.95	-	-	-	-
Investing Cash Flow	-36.95	-5.36	-5.26	-4.02	-258.3
Short-Term Debt Issued	-	-	5	250	-
Long-Term Debt Issued	-	923.1	774.5	396	510
Total Debt Issued	-	923.1	779.5	646	510
Short-Term Debt Repaid	-	-	-255	-	-120
Long-Term Debt Repaid	-	-595.52	-417.53	-489.67	-55.62
Total Debt Repaid	-	-595.52	-672.53	-489.67	-175.62
Net Debt Issued (Repaid)	-	327.58	106.97	156.33	334.38
Issuance of Common Stock	-	-	-	-	250
Other Financing Activities	368.57	-	-	-	-
Financing Cash Flow	368.57	327.58	106.97	156.33	584.38
Net Cash Flow	25.67	-1	-2.15	-10.71	-23.09
Free Cash Flow	-305.95	-325.61	-105.24	-164.23	-351.6
Free Cash Flow Margin	-39.76%	-72.57%	-26.31%	-47.14%	-133.55%
Free Cash Flow Per Share	-12.19	-13.02	-4.21	-6.57	-14.06
Cash Interest Paid	-	77.65	62.99	23.06	11.23

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