TADAWUL:9548 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	23.79	13.38	13.03	9.3	7.81
Depreciation & Amortization	14.99	12.08	9.65	9.18	8.93
Loss (Gain) From Sale of Assets	-	-	-	-	-0.11
Asset Writedown & Restructuring Costs	-	-	-	0	-
Provision & Write-off of Bad Debts	1.5	1.14	0.46	0.14	0.24
Other Operating Activities	4.12	-0.04	0.85	1.45	0.66
Change in Accounts Receivable	-4.69	-3.43	0.19	-5.26	-14.13
Change in Inventory	-3.75	0.85	-10.56	-6.58	-7.43
Change in Accounts Payable	5.62	0.88	-0.79	13.87	1.42
Change in Other Net Operating Assets	-2.55	-10.26	-7.81	8.2	7.35
Operating Cash Flow	39.03	14.6	5.02	30.31	4.75
Operating Cash Flow Growth	167.30%	191.00%	-83.44%	537.76%	-
Capital Expenditures	-27	-42.15	-27.21	-10.77	-8.99
Sale of Property, Plant & Equipment	-	-	-	-	0.25
Investing Cash Flow	-27	-42.15	-27.21	-10.77	-8.74
Long-Term Debt Issued	-	34.38	21.7	-	1.92
Long-Term Debt Repaid	-10.61	-1.61	-0.53	-18.91	-0.51
Net Debt Issued (Repaid)	-10.61	32.76	21.17	-18.91	1.41
Common Dividends Paid	-7.5	-	-	-	-
Financing Cash Flow	-18.11	32.76	21.17	-18.91	1.41
Net Cash Flow	-6.07	5.21	-1.03	0.63	-2.58
Free Cash Flow	12.04	-27.55	-22.2	19.54	-4.24
Free Cash Flow Margin	6.02%	-15.02%	-14.17%	12.64%	-3.63%
Free Cash Flow Per Share	1.60	-3.67	-2.96	2.60	-0.56
Levered Free Cash Flow	3.24	-31.96	-27.01	15.22	-6.62
Unlevered Free Cash Flow	6.21	-29.9	-25.4	16.64	-5.78
Change in Working Capital	-5.37	-11.96	-18.96	10.24	-12.78

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.