Lamasat Company 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
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Net Income	33.7	31.41	22.41	25.11
Depreciation & Amortization	9.11	9.72	9.63	7.95
Loss (Gain) From Sale of Assets	0.01	-0.01	-0.11	0.01
Loss (Gain) From Sale of Investments	-0.36	-	-	-
Provision & Write-off of Bad Debts	-	-0.9	-0.57	-
Other Operating Activities	6.85	2.37	5.52	-1.33
Change in Accounts Receivable	-	-1.65	-0.61	-5.55
Change in Inventory	1.02	2.38	-1.29	-1.15
Change in Accounts Payable	0.6	5.5	1.39	-1.07
Change in Other Net Operating Assets	-3.5	-	0.45	0.04
Operating Cash Flow	45.74	48.82	36.83	24.02
Operating Cash Flow Growth	-6.32%	32.55%	53.34%	-
Capital Expenditures	-25.14	-14.26	-16.69	-13.51
Sale of Property, Plant & Equipment	0.07	0.02	0.14	-
Sale (Purchase) of Intangibles	-0.08	-	-	-
Investment in Securities	-30	-	-	-
Investing Cash Flow	-55.15	-14.24	-16.55	-13.51
Short-Term Debt Repaid	-	-	-	-19.38
Long-Term Debt Repaid	-2.63	-1.49	-2.36	-1.57
Total Debt Repaid	-2.63	-1.49	-2.36	-20.96
Net Debt Issued (Repaid)	-2.63	-1.49	-2.36	-20.96
Issuance of Common Stock	32.18	-	-	-
Common Dividends Paid	-20.25	-9.5	-12.69	-16.5
Financing Cash Flow	9.3	-10.99	-15.05	-37.46
Net Cash Flow	-0.11	23.59	5.24	-26.95
Free Cash Flow	20.6	34.56	20.15	10.51
Free Cash Flow Growth	-40.40%	71.52%	91.72%	-
Free Cash Flow Margin	14.15%	25.14%	16.59%	9.81%
Free Cash Flow Per Share	0.26	0.46	0.27	0.14
Levered Free Cash Flow	6.68	19	-3.33	-
Unlevered Free Cash Flow	7.37	19.17	-3.13	-
Change in Working Capital	-1.88	6.24	-0.05	-7.72

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