Aljouf Mineral Water Bottling Co. (TADAWUL:9532)

TADAWUL:9532 Cash Flow Statement

Financials in millions SAR. Fiscal year is January - December.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	4.36	2.87	4.1	5.74	4.7
Depreciation & Amortization	5.62	5.47	6.58	6.63	6.08
Loss (Gain) From Sale of Assets	-0.2	0.11	-0.26	0.49	-
Provision & Write-off of Bad Debts	-	0.69	-0.11	-	-
Other Operating Activities	0.9	0.08	0.53	2.2	0.43
Change in Accounts Receivable	-1.3	-1.48	0.84	0.81	2.13
Change in Inventory	-0.5	2.11	-2.05	-2.37	-3.54
Change in Accounts Payable	7.8	-4.87	1.23	1.41	4.23
Change in Other Net Operating Assets	7.38	-6.21	-4.9	-1.08	1.72
Operating Cash Flow	24.07	-1.23	5.95	13.83	15.75
Operating Cash Flow Growth	-	-	-56.95%	-12.17%	53.89%
Capital Expenditures	-23.39	-9.14	-12.26	-21.65	-15.15
Sale of Property, Plant & Equipment	0.44	0.79	0.48	0.21	0.07
Other Investing Activities	-	-	-	-	0.19
Investing Cash Flow	-22.95	-8.35	-11.78	-21.44	-14.89
Short-Term Debt Issued	17.72	-	-	-	-
Long-Term Debt Issued	110.73	113.95	23.59	2.01	34.02
Total Debt Issued	128.45	113.95	23.59	2.01	34.02
Short-Term Debt Repaid	-	-3.05	-	-	-
Long-Term Debt Repaid	-129.67	-102.96	-18.75	-13.98	-38.84
Total Debt Repaid	-129.67	-106.01	-18.75	-13.98	-38.84
Net Debt Issued (Repaid)	-1.22	7.94	4.84	-11.98	-4.82
Issuance of Common Stock	-	-	-	19.68	-
Other Financing Activities	-	-	-	-0.58	-
Financing Cash Flow	-1.22	7.94	4.84	7.12	-4.82
Net Cash Flow	-0.1	-1.63	-0.99	-0.48	-3.95
Free Cash Flow	0.68	-10.37	-6.31	-7.82	0.6
Free Cash Flow Growth	-	-	-	-	-52.49%
Free Cash Flow Margin	0.96%	-16.40%	-8.20%	-10.57%	0.89%
Free Cash Flow Per Share	0.01	-0.11	-0.07	-0.08	0.01
Levered Free Cash Flow	-1.63	-20.96	14.83	-13.17	-1.55
Unlevered Free Cash Flow	-0.35	-19.65	16.29	-12.64	-1.2
Change in Working Capital	13.38	-10.46	-4.88	-1.22	4.54

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