TADAWUL:4310 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	-34.87	-20.96	-45.56	-19.39	-22.09
Depreciation & Amortization	4.42	3.18	3.31	3.17	3.01
Other Amortization	0.22	0.11	0.09	0.38	-
Loss (Gain) From Sale of Assets	-	-0.03	-	-	-
Asset Writedown & Restructuring Costs	-	-	-	-	0.03
Loss (Gain) From Sale of Investments	-	-	-0.52	-1.39	-0.68
Provision & Write-off of Bad Debts	0.37	3.19	-	-	-
Other Operating Activities	-104.07	-52.57	-0.12	-16.8	5.47
Change in Accounts Receivable	-62.15	-61.46	44.94	39.22	18.88
Change in Inventory	8.1	-28.07	-1.8	9	18.66
Change in Accounts Payable	12.14	-2.19	2.94	-2.94	6.03
Change in Unearned Revenue	-0.05	0.05	-4.31	4.31	-
Change in Other Net Operating Assets	35.81	-59.39	53.28	-41.65	-1.42
Operating Cash Flow	-140.08	-218.13	52.25	-26.09	27.9
Capital Expenditures	-169.78	-117.89	-0.85	-1.72	-0.48
Sale of Property, Plant & Equipment	-	0.03	-	-	-
Sale (Purchase) of Intangibles	-0.39	-0.68	-0.2	-0.11	-0.02
Sale (Purchase) of Real Estate	-469.45	-503.17	-491.83	-290.53	-60.01
Investment in Securities	-	-	49.59	103	-104
Other Investing Activities	2.21	2.16	3.16	2.99	2.56
Investing Cash Flow	-637.41	-619.55	-440.14	-186.37	-161.95
Long-Term Debt Issued	797.52	875.66	342.45	220.24	-
Long-Term Debt Repaid	-	-2.79	-25	-0.73	-1.35
Net Debt Issued (Repaid)	797.52	872.87	317.45	219.5	-1.35
Other Financing Activities	-	-	-	-	55
Financing Cash Flow	797.52	872.87	317.45	219.5	53.65
Net Cash Flow	20.02	35.19	-70.44	7.04	-80.39
Free Cash Flow	-309.86	-336.02	51.4	-27.81	27.43
Free Cash Flow Margin	-97.14%	-211.60%	76.88%	-49.06%	64.60%
Free Cash Flow Per Share	-0.91	-0.99	0.15	-0.08	0.08
Cash Interest Paid	113.34	53.99	-	-	-
Levered Free Cash Flow	-193.31	-327.59	88.55	-15.82	-6.93
Unlevered Free Cash Flow	-193.31	-327.56	88.6	-15.75	-6.83
Change in Working Capital	-6.15	-151.06	95.05	7.95	42.15

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