KWSE:QIC Cash Flow Statement

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

Millions AED. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2019 - 2015
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	2019 - 2015
Net Income	68.41	25.4	26.97	49.48	59.33	19.13	Upgrade
Loss (Gain) From Sale of Investments	-46.44	-6.22	-6.46	-15.26	-30.55	5.69	Upgrade
Other Operating Activities	38.09	31.45	2.22	20.24	-103.89	3.51	Upgrade
Change in Accounts Receivable	0.05	0.31	-0.25	0.01	0.09	0.63	Upgrade
Change in Accounts Payable	-0.76	0.02	-0	-0.39	0.26	0.42	Upgrade
Operating Cash Flow	59.35	50.97	22.48	54.07	-74.75	29.37	Upgrade
Operating Cash Flow Growth	58.60%	126.76%	-58.43%	-	-	-	Upgrade
Other Investing Activities	-	-	-	0	0	0	Upgrade
Investing Cash Flow	-	-	-	0	0	0	Upgrade
Short-Term Debt Issued	-	-	5.05	-	82.83	-	Upgrade
Total Debt Issued	-0.17	-	5.05	-	82.83	-	Upgrade
Short-Term Debt Repaid	-	-31.76	-	-45.1	-	-1.51	Upgrade
Total Debt Repaid	-39.19	-31.76	-	-45.1	-	-1.51	Upgrade
Net Debt Issued (Repaid)	-39.36	-31.76	5.05	-45.1	82.83	-1.51	Upgrade
Common Dividends Paid	-20.29	-20.07	-27.23	-18.31	-18.4	-16.26	Upgrade
Other Financing Activities	-1.35	-1.35	-1.35	-1.35	-1.35	-1.4	Upgrade
Financing Cash Flow	-61	-53.18	-23.52	-64.77	63.08	-19.17	Upgrade
Net Cash Flow	-1.66	-2.21	-1.05	-10.69	-11.67	10.21	Upgrade
Free Cash Flow	59.35	50.97	22.48	54.07	-74.75	29.37	Upgrade
Free Cash Flow Growth	58.60%	126.76%	-58.43%	-	-	-	Upgrade
Free Cash Flow Margin	79.15%	156.79%	63.97%	94.62%	-114.65%	117.40%	Upgrade
Free Cash Flow Per Share	0.16	0.14	0.06	0.15	-0.21	0.08	Upgrade
Cash Interest Paid	0.85	2.78	3.65	2.93	1.77	1.66	Upgrade
Levered Free Cash Flow	46.65	18.28	11.2	35.3	35.9	14.89	Upgrade
Unlevered Free Cash Flow	47.18	20.02	13.48	37.13	37.01	15.93	Upgrade
Change in Working Capital	-0.71	0.34	-0.25	-0.39	0.35	1.04	Upgrade

Source: S&P Capital IQ. Standard template. Financial Sources.