Digital Research Company Cash Flow Statement

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

Millions SAR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	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	5.93	10.53	-7.08	-	-
Depreciation & Amortization	1.94	2.09	2.03	-	-
Loss (Gain) From Sale of Assets	0	-	-	-	-
Provision & Write-off of Bad Debts	-0.01	0.24	-0.04	-	-
Other Operating Activities	2.68	2.23	1.84	-	-
Change in Accounts Receivable	-0	-7.67	1.75	-	-
Change in Accounts Payable	3.89	1.19	1.56	-	-
Change in Unearned Revenue	-2.06	2.31	0.34	-	-
Change in Other Net Operating Assets	1.17	-1.61	-3.68	-	-
Operating Cash Flow	13.53	9.3	-3.27	-	-
Operating Cash Flow Growth	45.44%	-	-	-	-
Capital Expenditures	-0.32	-0.28	-0.19	-	-
Sale (Purchase) of Intangibles	-0.02	-	-0.18	-	-
Investing Cash Flow	-0.33	-0.28	-0.37	-	-
Long-Term Debt Issued	8.48	4.49	9.48	-	-
Short-Term Debt Repaid	-	-0.57	-	-	-
Long-Term Debt Repaid	-10	-11.75	-4.87	-	-
Total Debt Repaid	-10	-12.32	-4.87	-	-
Net Debt Issued (Repaid)	-1.52	-7.83	4.6	-	-
Issuance of Common Stock	14.37	-	-	-	-
Common Dividends Paid	-4	-	-	-	-
Other Financing Activities	-0.71	-0.44	-0.15	-	-
Financing Cash Flow	8.14	-8.27	4.45	-	-
Net Cash Flow	21.34	0.76	0.81	-	-
Free Cash Flow	13.22	9.03	-3.46	-	-
Free Cash Flow Growth	46.39%	-	-	-	-
Free Cash Flow Margin	20.96%	16.63%	-12.97%	-	-
Free Cash Flow Per Share	9.37	6.02	-28.19	-	-
Cash Interest Paid	0.71	0.44	0.15	-	-
Levered Free Cash Flow	9.16	3.41	-	-	-
Unlevered Free Cash Flow	9.81	4.07	-	-	-
Change in Net Working Capital	-3.35	5.13	-	-	-

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