Keir International Co. 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	-45.8	0.46	-37.98	19.84	16.94
Depreciation & Amortization	5.71	4.26	3.51	2.66	2.57
Loss (Gain) From Sale of Assets	-0.41	-0.03	0.1	-0.03	-
Provision & Write-off of Bad Debts	26.16	17.58	7.68	0.82	0.21
Other Operating Activities	-4.18	0.57	2.52	1.64	0.69
Change in Accounts Receivable	13.06	-74.63	-19.89	-57.64	-61.52
Change in Inventory	-3.01	12.99	-10.51	-4.78	-1.96
Change in Accounts Payable	-4.08	2.03	27.45	-1.83	-6.04
Change in Unearned Revenue	-13.23	83.71	1.18	-	-
Change in Other Net Operating Assets	-34.36	-17.86	8.6	-28.52	19.14
Operating Cash Flow	-60.14	29.08	-17.34	-67.83	-29.96
Capital Expenditures	-4.33	-3.48	-11.57	-9.98	-3.91
Sale of Property, Plant & Equipment	0.42	0.03	0.06	0.07	-
Sale (Purchase) of Intangibles	-	-0.27	-1.28	-1.29	-
Investing Cash Flow	-3.9	-3.72	-12.79	-11.21	-3.91
Short-Term Debt Issued	252.82	174.43	88.54	39.06	-
Long-Term Debt Issued	-	6	-	19.3	-
Total Debt Issued	252.82	180.43	88.54	58.36	-
Short-Term Debt Repaid	-224.64	-186.12	-52.31	-1.41	-
Long-Term Debt Repaid	-7.21	-3.93	-7.45	-10.45	-4.73
Total Debt Repaid	-231.86	-190.05	-59.76	-11.86	-4.73
Net Debt Issued (Repaid)	20.96	-9.62	28.78	46.51	-4.73
Issuance of Common Stock	-	-	-	-	66.6
Common Dividends Paid	-	-2.57	-3.17	-8.5	-9
Other Financing Activities	31.31	-	-	-3.93	-0.9
Financing Cash Flow	52.27	-12.18	25.61	34.08	51.97
Net Cash Flow	-11.77	13.17	-4.52	-44.95	18.1
Free Cash Flow	-64.46	25.6	-28.91	-77.81	-33.87
Free Cash Flow Margin	-36.59%	9.71%	-17.21%	-45.39%	-20.00%
Free Cash Flow Per Share	-0.54	0.21	-0.24	-0.65	-0.28
Cash Interest Paid	-	6.72	6.67	1.8	2.43
Levered Free Cash Flow	-29.24	39.92	118.74	-83.27	-46.9
Unlevered Free Cash Flow	-24.08	44.21	123.08	-81.55	-45.98
Change in Working Capital	-41.62	6.24	6.83	-92.77	-50.39

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