TADAWUL:9537 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	Jun '25 Jun 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	5.7	6.36	15.96	29.03	28.26	44.69
Depreciation & Amortization	4.32	4.37	4.05	3.74	3.56	3.96
Other Amortization	-	-	-	-	0.17	0.24
Loss (Gain) From Sale of Assets	-0.05	-0.13	-0.09	-0.05	0.3	-0.08
Provision & Write-off of Bad Debts	2.41	2.41	1.1	0.3	1.12	0.51
Other Operating Activities	-0.76	-0.63	3.85	6.52	-1.03	3.17
Change in Accounts Receivable	-16.38	10.82	-26.92	-34.84	-3.51	-2.95
Change in Inventory	27.07	64.14	26.8	-107.44	-86.92	17.5
Change in Accounts Payable	9.55	4.94	12.42	-22.28	4.86	-4.45
Change in Other Net Operating Assets	20.58	6.27	-17.45	9.84	13.41	10.87
Operating Cash Flow	51.91	98.54	19.71	-115.18	-39.77	73.46
Operating Cash Flow Growth	6.01%	400.07%	-	-	-	79463.45%
Capital Expenditures	-0.11	-0.3	-0.63	-0.3	-0.1	-0.7
Sale of Property, Plant & Equipment	0.12	0.15	0.11	0.05	0.01	0.09
Divestitures	-	-	-	-	7.3	-
Investing Cash Flow	0.01	-0.15	-0.52	-0.25	7.21	-0.6
Short-Term Debt Issued	-	198.61	411.85	354.35	254.5	134.67
Total Debt Issued	270.53	198.61	411.85	354.35	254.5	134.67
Short-Term Debt Repaid	-	-278.06	-418.44	-293.24	-205.39	-192.67
Long-Term Debt Repaid	-	-4.18	-3.88	-3.32	-3.62	-3.51
Total Debt Repaid	-311.11	-282.24	-422.32	-296.57	-209.01	-196.18
Net Debt Issued (Repaid)	-40.59	-83.63	-10.47	57.78	45.49	-61.51
Common Dividends Paid	-6	-6	-9	-	-20	-
Other Financing Activities	0.44	0.44	0.3	39.84	-	-
Financing Cash Flow	-46.14	-89.19	-19.17	97.62	25.49	-61.51
Net Cash Flow	5.78	9.2	0.01	-17.8	-7.08	11.35
Free Cash Flow	51.8	98.24	19.07	-115.48	-39.87	72.76
Free Cash Flow Growth	6.85%	415.08%	-	-	-	112807.80%
Free Cash Flow Margin	17.14%	32.72%	6.32%	-35.65%	-14.74%	18.86%
Free Cash Flow Per Share	8.63	16.37	3.18	-19.25	-6.64	12.13
Cash Interest Paid	7.67	11.62	12.42	-	-	-
Levered Free Cash Flow	45.52	89.37	11.95	-65.2	-48.53	49.63
Unlevered Free Cash Flow	45.52	89.5	12.08	-65.09	-48.59	49.54
Change in Working Capital	40.82	86.17	-5.16	-154.71	-72.16	20.97

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