National Environmental Recycling Company (TADAWUL:9540)

TADAWUL:9540 Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	53.67	36.16	25.8	18.12	11.26	9.57
Depreciation & Amortization	12.4	8.79	4.53	4.65	2.89	2.24
Loss (Gain) From Sale of Assets	0.04	-0.01	-	0	0.12	-0.01
Stock-Based Compensation	0.05	0.2	0.2	-	-	-
Provision & Write-off of Bad Debts	2.52	1.3	0.12	0.89	0.06	-
Other Operating Activities	16.25	9.01	-2.06	3.44	0.25	5.64
Change in Accounts Receivable	-48.58	-0	-14.62	-6.68	-21.54	-5.59
Change in Inventory	-60.57	-66.68	-23.61	-24.76	-29.34	-7.45
Change in Accounts Payable	-4.07	-19.91	15.09	0.19	4.03	2.52
Change in Other Net Operating Assets	-30.75	24.99	-27.01	-7.45	-9.56	-2.97
Operating Cash Flow	-59.04	-6.14	-21.72	-12.87	-41.83	3.95
Capital Expenditures	-83.86	-48.41	-36.07	-53.07	-17.8	-1.91
Sale of Property, Plant & Equipment	0.78	0.02	-	8.61	-	0.04
Cash Acquisitions	-	-	-	-	0.29	-
Divestitures	-	-	0.79	-	-	-
Sale (Purchase) of Real Estate	-	-	-1.87	-	-	-
Investing Cash Flow	-83.08	-48.39	-37.14	-44.46	-17.51	-1.87
Long-Term Debt Issued	-	239.2	95.88	21.73	6	-
Long-Term Debt Repaid	-	-173.1	-48.44	-2.24	-2.25	-0.93
Net Debt Issued (Repaid)	161.44	66.1	47.44	19.49	3.75	-0.93
Issuance of Common Stock	-	-	19.42	-	80.92	15.27
Other Financing Activities	-8.88	-4.88	-1.5	-0.8	-	-
Financing Cash Flow	152.56	61.22	65.36	18.69	84.66	14.34
Net Cash Flow	10.44	6.69	6.49	-38.63	25.32	16.42
Free Cash Flow	-142.9	-54.55	-57.79	-65.94	-59.63	2.04
Free Cash Flow Margin	-14.81%	-6.77%	-9.14%	-16.38%	-38.82%	2.96%
Free Cash Flow Per Share	-0.60	-0.23	-0.23	-0.28	-0.34	0.02
Cash Interest Paid	8.88	4.88	1.5	0.8	-	-
Levered Free Cash Flow	-	-75	-69.96	-71.13	-63.61	-2.38
Unlevered Free Cash Flow	-	-70.07	-67.8	-70.58	-63.49	-2.25
Change in Working Capital	-143.98	-61.6	-50.14	-38.69	-56.42	-13.49

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