TADAWUL:9546 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	27.53	21.78	52.38	26.92	25.83
Depreciation & Amortization	11.44	10.72	9.27	6.7	6.12
Other Amortization	0.33	0.28	0.23	0.06	-
Asset Writedown & Restructuring Costs	-	-	-2.33	-	-
Loss (Gain) From Sale of Investments	0.19	-0.37	-	-	-
Loss (Gain) on Equity Investments	0.67	1.5	0.72	0.13	-
Provision & Write-off of Bad Debts	-	2.68	-	0.75	-
Other Operating Activities	2.27	1.63	-6.48	2.76	1.5
Change in Accounts Receivable	-16.81	16.55	-49.4	1.82	-1.13
Change in Inventory	0.72	0.77	-4.49	0.26	-0.79
Change in Accounts Payable	0.5	-14.44	17.15	-2.08	2.42
Change in Other Net Operating Assets	-0.04	-5.45	12.32	-1.84	-3.22
Operating Cash Flow	26.79	35.64	29.36	35.5	30.74
Operating Cash Flow Growth	-24.81%	21.39%	-17.30%	15.49%	409.26%
Capital Expenditures	-70.02	-37.46	-38.87	-7.55	-10.36
Cash Acquisitions	-	-	-18.11	-	-
Sale (Purchase) of Intangibles	-0.63	-0.42	-0.15	-	-
Sale (Purchase) of Real Estate	-7.31	-0.92	-2.49	-3.5	-
Investment in Securities	-3.01	-	-1	-2.83	-
Investing Cash Flow	-80.97	-38.81	-60.61	-13.88	-10.36
Long-Term Debt Issued	35.84	61.74	30.06	-	-
Total Debt Issued	35.84	61.74	30.06	-	-
Long-Term Debt Repaid	-2.31	-21.53	-4.79	-12.69	-15.17
Net Debt Issued (Repaid)	33.53	40.21	25.28	-12.69	-15.17
Common Dividends Paid	-3.15	-	-2.1	-2.1	-
Financing Cash Flow	30.38	40.21	23.18	-14.79	-15.17
Net Cash Flow	-23.79	37.04	-8.08	6.83	5.21
Free Cash Flow	-43.23	-1.83	-9.51	27.95	20.37
Free Cash Flow Growth	-	-	-	37.19%	-
Free Cash Flow Margin	-21.42%	-0.94%	-5.21%	21.55%	17.31%
Free Cash Flow Per Share	-4.12	-0.17	-0.91	2.66	1.94
Cash Interest Paid	-	-	0.21	-	-
Levered Free Cash Flow	-53.72	-10.33	-33.17	15.96	14.89
Unlevered Free Cash Flow	-53.65	-10.21	-33.04	16.1	15.05
Change in Working Capital	-15.63	-2.57	-24.42	-1.83	-2.71

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