TADAWUL:9632 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	-0.08	1.91	3.87	5.1
Depreciation & Amortization	1.63	0.91	0.69	0.32
Other Amortization	0.08	-	-	-
Provision & Write-off of Bad Debts	0.27	0.18	0.04	-
Other Operating Activities	0.37	0.3	-0.01	0.14
Change in Accounts Receivable	-3.22	-5.79	-0.96	-2.61
Change in Other Net Operating Assets	-4.6	-0.42	-0.78	4.25
Operating Cash Flow	-5.54	-2.9	2.85	7.2
Operating Cash Flow Growth	-	-	-60.41%	-
Capital Expenditures	-6.57	-2.37	-4.19	-0.02
Sale (Purchase) of Intangibles	-1.81	-	-	-
Investing Cash Flow	-8.37	-2.37	-4.19	-0.02
Short-Term Debt Issued	3.38	2.19	-	-
Long-Term Debt Issued	1.64	1.87	-	-
Total Debt Issued	5.02	4.06	-	-
Short-Term Debt Repaid	-3	-	-	-
Long-Term Debt Repaid	-1.01	-1.23	-1.77	-1.1
Total Debt Repaid	-4.01	-1.23	-1.77	-1.1
Net Debt Issued (Repaid)	1.02	2.83	-1.77	-1.1
Issuance of Common Stock	13.24	-	-	-
Financing Cash Flow	14.26	2.83	-1.77	-1.1
Miscellaneous Cash Flow Adjustments	-	-	-	0.04
Net Cash Flow	0.34	-2.44	-3.11	6.12
Free Cash Flow	-12.11	-5.27	-1.34	7.18
Free Cash Flow Margin	-67.56%	-28.52%	-7.96%	52.97%
Free Cash Flow Per Share	-1.35	-0.66	-0.17	37.14
Cash Interest Paid	0.62	0.12	0.11	0.18
Levered Free Cash Flow	-13.99	-6.05	-2.65	-
Unlevered Free Cash Flow	-13.57	-5.95	-2.57	-
Change in Working Capital	-7.82	-6.2	-1.73	1.64

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