TADAWUL:9566 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	23.3	21.64	9.76	15.83	11.26
Depreciation & Amortization	21.91	16.61	15.58	13.28	12.53
Other Amortization	0.74	0.49	0.06	-	-
Loss (Gain) From Sale of Assets	-0.18	-0.1	0.7	-0.04	-3.65
Loss (Gain) From Sale of Investments	-	-	-	-1.5	-
Loss (Gain) on Equity Investments	-	-	0.17	1.33	1.24
Provision & Write-off of Bad Debts	6.21	-1.7	2.2	0.13	-
Other Operating Activities	10.06	8.99	2.74	-0.03	-1.69
Change in Accounts Receivable	-14.46	-11.95	-11.17	2.24	-10.14
Change in Inventory	0.21	-6.94	-7.06	1.39	0.11
Change in Accounts Payable	-2.86	0.03	5.56	2.74	-1.16
Change in Other Net Operating Assets	1.34	-1.49	-4.62	-3.67	-4.99
Operating Cash Flow	46.28	25.57	13.93	31.69	3.51
Operating Cash Flow Growth	80.96%	83.61%	-56.04%	803.78%	-84.97%
Capital Expenditures	-21.65	-9.42	-15.2	-20.8	-13.74
Sale of Property, Plant & Equipment	1.02	0.81	0.03	0.04	4.06
Cash Acquisitions	-	-164.48	-	-	-
Sale (Purchase) of Intangibles	-1.41	-0.25	-3.17	-	-
Investment in Securities	-	-	5.1	18.76	-
Investing Cash Flow	-22.04	-173.34	-13.24	-2.01	-9.68
Long-Term Debt Issued	-	129.7	-	-	13.64
Long-Term Debt Repaid	-3	-0.85	-12.88	-20	-0.52
Net Debt Issued (Repaid)	-3	128.85	-12.88	-20	13.12
Issuance of Common Stock	-	-	29.19	-	-
Common Dividends Paid	-4.62	-	-	-9.85	-0.14
Other Financing Activities	-11.7	-6.02	-	-	-
Financing Cash Flow	-19.33	122.83	16.31	-29.85	12.99
Net Cash Flow	4.91	-24.93	17	-0.17	6.81
Free Cash Flow	24.63	16.16	-1.27	10.88	-10.23
Free Cash Flow Growth	52.41%	-	-	-	-
Free Cash Flow Margin	9.63%	7.75%	-0.85%	7.64%	-7.78%
Free Cash Flow Per Share	1.07	0.70	-0.06	0.52	-0.49
Cash Interest Paid	11.7	6.02	-	-	-
Levered Free Cash Flow	9.5	1.38	-7.01	0.2	-9.29
Unlevered Free Cash Flow	9.63	1.47	-6.94	0.28	-9.02
Change in Working Capital	-15.77	-20.36	-17.28	2.69	-16.18

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