TADAWUL:9555 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	-3.43	-3.11	11.99	23.18	20.46	17.81
Depreciation & Amortization	8.84	8.38	6.47	4	1.62	0.46
Other Amortization	0.27	0.26	0.13	-	-	-
Loss (Gain) From Sale of Assets	-0.16	-1.6	-0.07	0.02	5	-
Provision & Write-off of Bad Debts	1.14	0.75	0.23	0.29	0.21	0.06
Other Operating Activities	1.47	0.73	3.84	0.36	3.42	1.09
Change in Accounts Receivable	-15.15	-7.02	15.67	-36.74	-15.55	-37.79
Change in Inventory	-0.42	-0.37	-3.43	-0.15	-3.46	-5.28
Change in Accounts Payable	12.43	9.21	-16.32	27.74	21.04	9.44
Change in Other Net Operating Assets	4.18	-0.17	-32.97	7.17	-8.02	-1.9
Operating Cash Flow	9.17	7.06	-14.45	25.88	24.71	-16.11
Operating Cash Flow Growth	41.54%	-	-	4.70%	-	-
Capital Expenditures	-11.82	-12.32	-54.38	-18.46	-58.58	-27.07
Sale of Property, Plant & Equipment	10.97	11.9	0.22	-	-	-
Sale (Purchase) of Intangibles	-	-0.22	-1.03	-	-	-
Other Investing Activities	-	-	-	-	-	-1.44
Investing Cash Flow	-0.85	-0.64	-55.19	-18.46	-58.58	-28.51
Long-Term Debt Issued	-	6.17	53.6	-	34.57	-
Total Debt Issued	6.17	6.17	53.6	-	34.57	12.56
Long-Term Debt Repaid	-	-10.46	-6.59	-10.98	-0.96	-
Net Debt Issued (Repaid)	-5.41	-4.29	47.01	-10.98	33.61	12.56
Issuance of Common Stock	-	-	26.52	-	-	36.97
Other Financing Activities	-0.66	-0.66	-2.94	-0.43	-	-
Financing Cash Flow	-6.07	-4.95	70.59	-11.41	33.61	49.52
Net Cash Flow	2.15	1.47	0.94	-3.99	-0.26	4.91
Free Cash Flow	-2.65	-5.25	-68.84	7.42	-33.87	-43.18
Free Cash Flow Margin	-1.02%	-2.14%	-27.39%	3.25%	-17.96%	-28.00%
Free Cash Flow Per Share	-0.32	-0.64	-8.44	0.91	-4.61	-5.88
Cash Interest Paid	0.66	0.66	2.94	0.43	-	-
Levered Free Cash Flow	10.21	-4.22	-76.67	0.6	-53.51	-
Unlevered Free Cash Flow	10.87	-3.57	-74.68	0.92	-52.7	-
Change in Working Capital	1.04	1.65	-37.04	-1.98	-5.98	-35.53

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