TADAWUL:9557 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	36.34	24.66	17.37	12.6	6.48
Depreciation & Amortization	4.65	3.09	2.96	1.85	0.84
Other Amortization	0.43	0.4	-	0.2	-
Loss (Gain) From Sale of Assets	-0.03	-	-	-0	-0.01
Loss (Gain) From Sale of Investments	0.82	0.48	-	-	-
Provision & Write-off of Bad Debts	-	-	-0.11	0.02	0.55
Other Operating Activities	2.59	1.81	1.62	1.43	0.24
Change in Accounts Receivable	-18.16	-3.84	-11.3	8.84	-1.99
Change in Accounts Payable	22.36	1.79	-1.36	1.04	0.09
Change in Unearned Revenue	5.23	-0.37	1.42	2.05	-
Change in Other Net Operating Assets	-20.8	-19.86	-5.68	-13.29	-7.19
Operating Cash Flow	33.43	8.16	4.92	14.73	-0.99
Operating Cash Flow Growth	309.74%	65.82%	-66.60%	-	-
Capital Expenditures	-16.91	-4	-0.36	-4.7	-0.37
Sale of Property, Plant & Equipment	0.03	-	-	0	0.01
Sale (Purchase) of Intangibles	-0.53	-1.24	-1	-	-
Other Investing Activities	-	0.75	-	-	-
Investing Cash Flow	-17.42	-4.49	-1.36	-4.7	-0.36
Short-Term Debt Issued	-	1.71	-	-	1.13
Long-Term Debt Issued	6.13	-	-	-	-
Total Debt Issued	6.13	1.71	-	-	1.13
Short-Term Debt Repaid	-1.03	-	-0.03	-1.72	-
Long-Term Debt Repaid	-0.75	-0.65	-0.65	-0.65	-
Total Debt Repaid	-1.78	-0.65	-0.68	-2.37	-
Net Debt Issued (Repaid)	4.35	1.07	-0.68	-2.37	1.13
Repurchase of Common Stock	-1.84	-0.88	-	-	-
Common Dividends Paid	-	-	-	-1.73	-
Financing Cash Flow	2.51	0.18	-0.68	-4.1	1.13
Net Cash Flow	18.52	3.86	2.88	5.93	-0.22
Free Cash Flow	16.52	4.16	4.56	10.03	-1.36
Free Cash Flow Growth	296.95%	-8.82%	-54.49%	-	-
Free Cash Flow Margin	8.59%	3.98%	5.69%	17.03%	-3.63%
Free Cash Flow Per Share	3.28	0.83	0.91	1.99	-0.27
Levered Free Cash Flow	2.53	-5.89	-2.65	11.48	-3.08
Unlevered Free Cash Flow	3.05	-5.68	-2.41	11.65	-3.08
Change in Working Capital	-11.37	-22.28	-16.92	-1.35	-9.09

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