Raydan Food 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	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	-83.89	-73.11	-30.89	-24.62	-42.21	-116.76
Depreciation & Amortization	17.87	18.18	17.28	12.73	16.31	22
Other Amortization	0.29	0.29	1.44	1.44	1.85	2.57
Loss (Gain) From Sale of Assets	-1.51	-0.01	-0.01	2.25	4.09	21.14
Asset Writedown & Restructuring Costs	37.48	37.48	-9.36	-1.38	-5.65	53.22
Loss (Gain) From Sale of Investments	2.69	2.69	15.69	-	-	-
Loss (Gain) on Equity Investments	2.74	0.47	1.99	5.21	5.19	3.48
Provision & Write-off of Bad Debts	0.14	-	-	0.12	-	-
Other Operating Activities	0.3	3.84	3.23	-0.4	1.47	0.28
Change in Accounts Receivable	-3.13	4.33	-3.08	-2.68	-1.91	-0.89
Change in Inventory	2.54	2.79	-1.53	-1.95	0.28	1.13
Change in Accounts Payable	8.43	9.02	3.63	0.63	-6.72	-1.94
Change in Other Net Operating Assets	24.27	10.2	6.58	-16	-2.51	8.51
Operating Cash Flow	8.96	16.16	4.97	-24.65	-24	-7.26
Operating Cash Flow Growth	-40.03%	224.94%	-	-	-	-
Capital Expenditures	-2.66	-6.24	-13.16	-29.3	-3.93	-2.11
Sale of Property, Plant & Equipment	7.23	0.01	1.75	15.09	2.87	20.79
Sale (Purchase) of Intangibles	-	-0.2	-	-0.24	-	-0.03
Other Investing Activities	0.02	-	-	3.2	-	-
Investing Cash Flow	4.59	-6.43	-11.41	-11.25	-1.05	18.64
Long-Term Debt Repaid	-	-14.12	-14.55	-12.82	-13.55	-8.19
Net Debt Issued (Repaid)	-13.7	-14.12	-14.55	-12.82	-13.55	-8.19
Issuance of Common Stock	-	-	-	-	112.5	-
Other Financing Activities	-	-	-	-	-3.09	-0.1
Financing Cash Flow	-13.7	-14.12	-14.55	-12.82	95.86	-8.29
Foreign Exchange Rate Adjustments	-0.9	-0.9	-	-	-0	0.06
Net Cash Flow	-1.05	-5.28	-20.99	-48.72	70.81	3.15
Free Cash Flow	6.3	9.92	-8.19	-53.95	-27.92	-9.37
Free Cash Flow Growth	-29.91%	-	-	-	-	-
Free Cash Flow Margin	4.96%	6.39%	-4.61%	-33.89%	-21.29%	-7.33%
Free Cash Flow Per Share	0.86	1.36	-1.12	-3.95	-4.86	-1.92
Levered Free Cash Flow	19.34	19.38	0.96	-43.33	-20.36	6.8
Unlevered Free Cash Flow	21.09	21.27	2.29	-42.44	-19.28	7.79
Change in Working Capital	32.11	26.34	5.59	-20	-10.86	6.81

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.