TADAWUL:6090 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	1.58	-130.96	-29.06	10.71	12.13
Depreciation & Amortization	10.57	11.94	12.1	11.9	11.58
Other Amortization	0.52	0.31	0.48	1.37	1.34
Loss (Gain) From Sale of Assets	0.13	-	0.09	-25.41	-
Asset Writedown & Restructuring Costs	-	4.21	-	-	-
Loss (Gain) From Sale of Investments	-	-	-0.51	-5.7	-
Loss (Gain) on Equity Investments	-2.18	-1.24	-5.44	-2.16	0.35
Provision & Write-off of Bad Debts	1.95	1.95	-1.47	7.22	-
Other Operating Activities	-21	97.86	20.32	-2.58	-12.08
Change in Accounts Receivable	-2.73	-3.9	6.8	10.57	-3.67
Change in Inventory	0.69	27.33	-9.93	-10.45	1.7
Change in Accounts Payable	11.03	-8.39	-0.32	5.27	2.83
Change in Other Net Operating Assets	21.42	4.56	-2.74	-8.61	0.65
Operating Cash Flow	23.23	-3.21	-9.68	-7.86	14.82
Capital Expenditures	-15.91	-2.68	-9.57	-12.13	-19.27
Sale of Property, Plant & Equipment	2.68	-	0.12	33.39	0.03
Cash Acquisitions	-	-	-	-	0.3
Sale (Purchase) of Intangibles	-0.14	-0.27	-	-0.03	-0.8
Sale (Purchase) of Real Estate	-0.79	-3.57	-1.3	-0.79	-
Investment in Securities	-	-	18.75	-23	-
Other Investing Activities	0.08	-	-	-	0.44
Investing Cash Flow	-14.07	-6.52	7.99	-2.56	-19.29
Long-Term Debt Issued	54.55	-	21	2.68	18.51
Long-Term Debt Repaid	-54.27	-0.87	-4.32	-5.58	-5.1
Net Debt Issued (Repaid)	0.28	-0.87	16.68	-2.9	13.41
Common Dividends Paid	-0.01	-0.01	-0.26	-0.01	-0.08
Other Financing Activities	-	-	-	-	0.08
Financing Cash Flow	0.27	-0.88	16.41	-2.9	13.41
Net Cash Flow	9.43	-10.61	14.73	-13.32	8.94
Free Cash Flow	7.32	-5.89	-19.25	-19.99	-4.44
Free Cash Flow Margin	6.79%	-7.49%	-27.44%	-25.66%	-4.51%
Free Cash Flow Per Share	0.15	-0.12	-0.39	-0.40	-0.09
Cash Interest Paid	0.66	0.07	0.2	1.1	-
Levered Free Cash Flow	13.67	78.58	1.56	-7.27	-12.17
Unlevered Free Cash Flow	15.77	79.77	2.21	-6.56	-11.91
Change in Working Capital	30.4	19.6	-6.19	-3.22	1.51

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