TADAWUL:4193 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	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
Net Income	73.97	71.75	32.62	16.73	13.51	17.72
Depreciation & Amortization	7.87	6.2	6.11	4.21	2.94	1.95
Other Amortization	0.43	0.43	0.46	0.3	0.19	-
Loss (Gain) From Sale of Assets	-0.04	0.07	-2.29	-	-	-
Loss (Gain) on Equity Investments	-	-	-	0.43	1.45	-
Provision & Write-off of Bad Debts	-0.04	0.29	-0.37	1.5	0.74	-0.02
Other Operating Activities	4.4	5.18	0.27	4.39	3.73	1.25
Change in Accounts Receivable	-12.54	-15.73	-4.47	2.52	-7.7	0.28
Change in Inventory	-154.79	-107.18	-2.09	-60.68	-31.19	-33.08
Change in Accounts Payable	93.61	76.94	33.17	46.86	-31.49	81.64
Change in Other Net Operating Assets	-33.17	-48.77	-17.08	17.17	-0.9	-33.25
Operating Cash Flow	-20.31	-10.82	46.33	33.44	-48.73	36.5
Operating Cash Flow Growth	-	-	38.55%	-	-	-
Capital Expenditures	-29.13	-33.47	-21.16	-3.64	-2.13	-1.93
Sale of Property, Plant & Equipment	0.06	3.19	11.79	-	-	0.04
Sale (Purchase) of Intangibles	-0.04	-0.21	-0.86	-0.8	-0.25	-
Sale (Purchase) of Real Estate	-	-	-	-41.79	-6.33	-
Investing Cash Flow	-28.4	-30.49	-10.23	-46.22	-8.71	-1.89
Short-Term Debt Issued	-	102.81	43.9	20.47	2.14	1.54
Long-Term Debt Issued	-	-	5.91	14.72	8.56	-
Total Debt Issued	71.53	102.81	49.81	35.19	10.7	1.54
Short-Term Debt Repaid	-	-64.92	-44.79	-	-	-
Long-Term Debt Repaid	-	-8.31	-13.6	-3.3	-3.5	-0.89
Total Debt Repaid	-129.9	-73.23	-58.4	-3.3	-3.5	-0.89
Net Debt Issued (Repaid)	-58.37	29.58	-8.59	31.9	7.2	0.65
Issuance of Common Stock	192.5	-	-	-	27.2	-
Common Dividends Paid	-	-8	-4.49	-	-	-
Financing Cash Flow	134.13	21.58	-13.08	31.9	34.4	0.65
Net Cash Flow	85.42	-19.73	23.03	19.11	-23.04	35.26
Free Cash Flow	-49.44	-44.29	25.17	29.8	-50.86	34.57
Free Cash Flow Growth	-	-	-15.54%	-	-	-
Free Cash Flow Margin	-4.58%	-4.41%	3.22%	4.86%	-11.32%	10.42%
Free Cash Flow Per Share	-0.44	-0.40	0.23	0.27	-0.46	-
Cash Interest Paid	3.56	3.56	2.07	1.41	0.27	0.01
Levered Free Cash Flow	-74.32	-80.56	16.98	34.38	-55.61	-
Unlevered Free Cash Flow	-71.13	-77.6	18.93	35.84	-55.13	-
Change in Net Working Capital	101.5	99.9	-12.04	-19.59	66.57	-

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