Knafaim Holdings Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	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	27.29	22.55	14.31	5.11	-33.6	-35.62
Depreciation & Amortization	5.33	4.13	4.56	4.28	5.08	10.06
Loss (Gain) From Sale of Assets	-3.46	-1.06	-0.16	-1.82	-	-6.45
Asset Writedown & Restructuring Costs	-2.05	-2.28	-5.93	17.99	23.11	26.49
Loss (Gain) From Sale of Investments	-18.07	-16.96	-7.1	-3.37	19.74	4.05
Other Operating Activities	0.06	2.49	0.18	0.24	-15.94	13.91
Change in Accounts Receivable	1.57	-0.22	0.82	-0.34	2.03	-1.63
Change in Inventory	-	-	-	-	-	0.25
Change in Accounts Payable	-0.57	-0.89	-2.13	-2.34	3.81	-0.48
Operating Cash Flow	10.1	7.75	4.55	19.75	4.23	-10.28
Operating Cash Flow Growth	54.46%	70.17%	-76.95%	367.33%	-	-
Capital Expenditures	-18.17	-0.08	-1.91	-0.54	-74.98	-
Sale of Property, Plant & Equipment	68.35	-	39.33	33.02	-	42.67
Cash Acquisitions	-3.86	-2.5	-4.25	-4.04	-5	-
Investment in Securities	9.89	16.46	5.37	2.1	12.47	-
Other Investing Activities	-25.57	15.38	-14.43	-4.52	2.65	-202.02
Investing Cash Flow	30.63	29.26	24.12	26.02	-64.85	-159.35
Long-Term Debt Issued	-	-	14.63	-	65.47	20.32
Total Debt Issued	12.8	-	14.63	-	65.47	20.32
Long-Term Debt Repaid	-	-35.03	-45.28	-41.22	-29.58	-49.62
Total Debt Repaid	-52.41	-35.03	-45.28	-41.22	-29.58	-49.62
Net Debt Issued (Repaid)	-39.61	-35.03	-30.65	-41.22	35.89	-29.3
Issuance of Common Stock	0.08	-	-	-	-	0.03
Common Dividends Paid	-4.05	-3.47	-3	-	-2.47	-
Other Financing Activities	-0.23	0.65	3.62	0.52	1.13	-4.34
Financing Cash Flow	-44.99	-37.85	-30.03	-40.7	34.55	-33.61
Foreign Exchange Rate Adjustments	0.58	-0.2	0.01	-0.94	0.17	0.25
Net Cash Flow	-3.67	-1.04	-1.35	4.14	-25.9	-202.99
Free Cash Flow	-8.07	7.67	2.65	19.21	-70.75	-10.28
Free Cash Flow Growth	-	189.73%	-86.22%	-	-	-
Free Cash Flow Margin	-27.55%	26.86%	9.51%	65.50%	-252.37%	-29.14%
Free Cash Flow Per Share	-0.49	0.47	0.16	1.18	-4.33	-0.63
Cash Interest Paid	3.6	5.25	7.8	7.37	5.88	7.65
Cash Income Tax Paid	-	-	0.01	0.14	0.01	0.01
Levered Free Cash Flow	-8.65	1.37	19.34	-11.45	-83.4	-513.36
Unlevered Free Cash Flow	-5.68	4.64	24.1	-6.54	-79.82	-508.89
Change in Working Capital	1	-1.11	-1.31	-2.67	5.83	-1.86

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.