Horizon Food Company Limited (TADAWUL:9564)

Horizon Food Company Cash Flow Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	5.82	5.51	10.17	9.25	8.89	10.17
Depreciation & Amortization	5.42	4.96	3.1	3.34	3.2	2.11
Loss (Gain) From Sale of Assets	-	-0.2	0	-	-	0.01
Provision & Write-off of Bad Debts	0.11	-	-	-	-	-0.02
Other Operating Activities	0.42	0.28	0.14	0.02	0.43	0.33
Change in Accounts Receivable	0.69	0.86	-0.17	-1.08	-0.18	-0.37
Change in Inventory	-2.06	-2.58	-16.22	5.82	-4.97	-3.19
Change in Accounts Payable	0.98	-0.42	2.65	-0.28	-0.48	-0.47
Change in Other Net Operating Assets	2.14	-1.66	1.5	-1.51	2.95	4.88
Operating Cash Flow	13.63	6.74	1.17	15.56	9.85	13.44
Operating Cash Flow Growth	196.05%	476.16%	-92.48%	58.02%	-26.71%	1469.16%
Capital Expenditures	-2.1	-2.49	-4.4	-10.76	-25.57	-14.25
Sale of Property, Plant & Equipment	-	0.22	0	-	-	-
Investing Cash Flow	-2.1	-2.27	-4.4	-10.76	-25.57	-14.25
Short-Term Debt Repaid	-	-	-	-	-	-4.81
Long-Term Debt Repaid	-	-0.06	-0.06	-0.06	-0.01	-0.01
Total Debt Repaid	-0.06	-0.06	-0.06	-0.06	-0.01	-4.82
Net Debt Issued (Repaid)	-0.06	-0.06	-0.06	-0.06	-0.01	-4.82
Issuance of Common Stock	-	-	-	-	-	22.47
Financing Cash Flow	-0.06	-0.06	-0.06	-0.06	-0.01	17.64
Net Cash Flow	11.47	4.41	-3.28	4.75	-15.74	16.83
Free Cash Flow	11.53	4.24	-3.23	4.8	-15.72	-0.81
Free Cash Flow Margin	15.30%	5.82%	-4.76%	8.72%	-23.59%	-1.52%
Free Cash Flow Per Share	1.44	0.53	-0.40	0.60	-1.97	-0.10
Cash Interest Paid	-	-	-	-	-	0.03
Levered Free Cash Flow	-	2.41	-6.63	1.18	-19.07	-36.24
Unlevered Free Cash Flow	-	2.42	-6.62	1.18	-19.07	-36.13
Change in Working Capital	1.75	-3.81	-12.24	2.95	-2.67	0.84

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