TADAWUL:9510 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	10.63	45.11	30.61	38.74	73.4
Depreciation & Amortization	79.65	76.15	66.36	29.65	24.53
Loss (Gain) From Sale of Assets	-	-0.33	-5.84	-2.15	-
Loss (Gain) From Sale of Investments	0.87	-1.17	-0.92	-0.46	-
Loss (Gain) on Equity Investments	-5.42	-4.83	-2.39	0.72	-1.82
Provision & Write-off of Bad Debts	3.16	0.04	2.4	3.37	-
Other Operating Activities	16.18	14.94	18.88	5.76	4.42
Change in Accounts Receivable	6.81	-61.26	11.22	-29.32	-25.61
Change in Inventory	-32.68	-24.68	-11.17	-10.38	-21.72
Change in Accounts Payable	16.09	37.85	32.15	-19.04	-3.81
Change in Unearned Revenue	7.15	13.31	5.46	-	-
Change in Other Net Operating Assets	-91.15	-19.09	-15.76	69.34	-47.46
Operating Cash Flow	11.29	76.04	131.01	86.22	1.93
Operating Cash Flow Growth	-85.15%	-41.96%	51.94%	4368.13%	-96.37%
Capital Expenditures	-20.15	-101.17	-51.82	-28.7	-44.53
Sale of Property, Plant & Equipment	-	19	-	-	-
Cash Acquisitions	-	-	-44.36	-	-0.08
Sale (Purchase) of Real Estate	-	-1.47	6.02	-	-
Investment in Securities	3.39	-3.01	-0.31	-82.21	-0.38
Other Investing Activities	-11.91	-	-32.61	-16.61	-
Investing Cash Flow	-28.67	-86.65	-123.07	-127.51	-44.99
Short-Term Debt Issued	60.18	-	-	2.65	-
Long-Term Debt Issued	961.69	814.82	519.17	-	25.18
Total Debt Issued	1,022	814.82	519.17	2.65	25.18
Short-Term Debt Repaid	-	-100.51	-20.44	-	-
Long-Term Debt Repaid	-957.62	-716.23	-451.45	-4.23	-2.6
Total Debt Repaid	-957.62	-816.75	-471.9	-4.23	-2.6
Net Debt Issued (Repaid)	64.24	-1.93	47.27	-1.58	22.58
Other Financing Activities	-71.6	45.14	-56.53	37.21	-
Financing Cash Flow	-7.36	43.21	-9.26	35.63	22.58
Net Cash Flow	-24.74	32.6	-1.32	-5.66	-20.48
Free Cash Flow	-8.86	-25.13	79.19	57.53	-42.6
Free Cash Flow Growth	-	-	37.65%	-	-
Free Cash Flow Margin	-1.03%	-3.07%	11.30%	8.82%	-6.28%
Free Cash Flow Per Share	-0.74	-2.09	6.60	4.79	-3.55
Cash Interest Paid	-	41.91	20.65	6.39	-
Levered Free Cash Flow	38.62	-305.41	-50.36	73.03	-71.93
Unlevered Free Cash Flow	75.37	-270.69	-23.22	73.86	-71.28
Change in Working Capital	-93.78	-53.87	21.9	10.59	-98.6

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