BENA Steel Industries (TADAWUL:9563)

BENA Steel Industries Cash Flow Statement

Financials in millions SAR. Fiscal year is January - December.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	0.61	10.68	4.81	7.7	21.62
Depreciation & Amortization	5.2	4.57	4.54	4.81	5.28
Asset Writedown & Restructuring Costs	-	-	-	-	0
Provision & Write-off of Bad Debts	-	-	0.4	-	0.01
Other Operating Activities	0.31	1.11	0.36	0.41	2.13
Change in Accounts Receivable	6.4	-13.2	-6.67	-14.65	1.19
Change in Inventory	-42.26	14.35	-5.58	-19.8	-3.52
Change in Accounts Payable	12.37	-16.84	2.69	27.75	-4.65
Change in Other Net Operating Assets	0.44	-4.08	-0.99	-1.74	0.26
Operating Cash Flow	-16.93	-3.42	-0.43	4.47	22.34
Operating Cash Flow Growth	-	-	-	-79.97%	478.62%
Capital Expenditures	-4.4	-5.56	-4.77	-1.03	-1.72
Investing Cash Flow	-4.4	-5.56	-4.77	-1.03	-1.72
Short-Term Debt Issued	499.6	518.74	491.7	-	207.6
Long-Term Debt Issued	-	-	-	36.9	-
Total Debt Issued	499.6	518.74	491.7	36.9	207.6
Short-Term Debt Repaid	-459.23	-493.15	-480.3	-27.01	-211.95
Long-Term Debt Repaid	-13.72	-9.81	-9.14	-7.84	-0.75
Total Debt Repaid	-472.95	-502.96	-489.44	-34.85	-212.7
Net Debt Issued (Repaid)	26.65	15.79	2.26	2.05	-5.1
Common Dividends Paid	-4.98	-4.5	-0.3	-6.15	-13.79
Financing Cash Flow	21.67	11.29	1.96	-4.1	-18.88
Net Cash Flow	0.34	2.31	-3.24	-0.65	1.73
Free Cash Flow	-21.33	-8.98	-5.2	3.44	20.62
Free Cash Flow Growth	-	-	-	-83.30%	773.48%
Free Cash Flow Margin	-5.32%	-2.08%	-1.27%	0.92%	7.98%
Free Cash Flow Per Share	-3.56	-1.50	-0.87	0.57	3.44
Cash Interest Paid	10.14	10.13	10.58	7.42	3.23
Levered Free Cash Flow	-19.31	-12.66	-7.06	-0.16	13.14
Unlevered Free Cash Flow	-12.79	-6.15	-0.47	4.31	15.53
Change in Working Capital	-23.05	-19.78	-10.54	-8.45	-6.71

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