Flynas Company 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	432.22	433.51	401.35	171.77	50.78	-629.06
Depreciation & Amortization	1,196	1,133	790.72	653.69	424.35	449.61
Loss (Gain) From Sale of Assets	-64.42	-130.67	-283.17	-135.52	-130.71	-99.52
Provision & Write-off of Bad Debts	21.4	12.31	0.02	8.35	42.77	58.22
Other Operating Activities	710.03	717	541.37	298.42	147.21	105.49
Change in Accounts Receivable	-94.05	34.79	-153.73	-77.87	-21.18	18.64
Change in Inventory	0.57	0.57	0.32	0.94	1.98	0.39
Change in Accounts Payable	-329.59	-348.65	-1.09	-205.26	80.48	548.32
Change in Unearned Revenue	61.26	89.78	139.5	2.23	-59.9	-21.46
Change in Other Net Operating Assets	40.59	-14.5	-130.07	-194.5	50.66	52.18
Operating Cash Flow	1,974	1,927	1,305	522.25	586.45	482.82
Operating Cash Flow Growth	277.92%	47.64%	149.92%	-10.95%	21.46%	-
Capital Expenditures	-1,118	-715.61	-509.24	-659.39	-365.57	-315.97
Sale of Property, Plant & Equipment	83.17	133.08	268.64	131.44	130.71	112.19
Investment in Securities	-	-	-56.25	-	-	-
Other Investing Activities	183.37	240.75	370.5	545.63	-	-
Investing Cash Flow	-851.55	-341.78	73.65	17.68	-234.86	-203.78
Long-Term Debt Issued	-	-	-	1,008	-	300
Long-Term Debt Repaid	-	-873.46	-802.11	-440.64	-360.05	-469.22
Net Debt Issued (Repaid)	-518.46	-873.46	-802.11	567.61	-360.05	-169.22
Other Financing Activities	-453.96	-462.01	-314.59	-216.78	-129.38	-55.11
Financing Cash Flow	-972.42	-1,335	-1,117	350.83	-489.43	-224.33
Net Cash Flow	149.75	249.84	262.17	890.76	-137.84	54.71
Free Cash Flow	855.64	1,211	795.98	-137.13	220.87	166.85
Free Cash Flow Growth	-	52.20%	-	-	32.38%	-
Free Cash Flow Margin	11.20%	16.03%	12.51%	-2.85%	8.26%	9.63%
Free Cash Flow Per Share	5.90	8.35	5.19	-0.94	1.52	-
Cash Interest Paid	453.96	462.01	314.59	216.78	129.38	55.11
Levered Free Cash Flow	-	710.49	502.56	-26.61	62.57	-
Unlevered Free Cash Flow	-	1,126	795.91	143	147.29	-
Change in Net Working Capital	-	-125.8	-143.1	44.86	-51.19	-

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