Tam Development LLC 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	30.14	40.6	27.93	16.52	9.44
Depreciation & Amortization	3.67	2	0.85	0.71	1.07
Other Amortization	2.79	2.31	1.82	1.64	1.52
Loss (Gain) From Sale of Assets	-	-	-	-	0
Provision & Write-off of Bad Debts	-0.19	2.59	-0.1	-0.19	0.13
Other Operating Activities	1.32	2.61	1.73	1.17	1.2
Change in Accounts Receivable	-38.31	-66.5	-22.33	-2.06	-9.84
Change in Accounts Payable	23.14	3.98	3.67	16.51	-2.5
Change in Unearned Revenue	-28.93	15.64	16.83	2.96	2.45
Change in Other Net Operating Assets	4.38	2.72	5.36	-16.29	-
Operating Cash Flow	-1.99	5.93	35.75	20.97	3.46
Operating Cash Flow Growth	-	-83.40%	70.51%	505.53%	-
Capital Expenditures	-2.54	-1.02	-1.35	-0.24	-0.14
Sale (Purchase) of Intangibles	-5.02	-7.96	-2.26	-0.21	-0.79
Investment in Securities	6	-6	-5	-	-
Other Investing Activities	0.88	0.38	0.07	-	-0.34
Investing Cash Flow	-0.68	-14.6	-8.54	-0.45	-1.27
Short-Term Debt Issued	-	-	-	4.24	-
Long-Term Debt Issued	5.03	-	-	-	0.05
Total Debt Issued	5.03	-	-	4.24	0.05
Short-Term Debt Repaid	-	-2.85	-1.39	-	-
Long-Term Debt Repaid	-3.52	-0.95	-1.01	-0.12	-0.62
Total Debt Repaid	-3.52	-3.8	-2.4	-0.12	-0.62
Net Debt Issued (Repaid)	1.51	-3.8	-2.4	4.12	-0.56
Issuance of Common Stock	-	0.25	-	-	-
Common Dividends Paid	-4.05	-2.8	-1.61	-0.91	-1.08
Other Financing Activities	-	-	-	-0.02	-
Financing Cash Flow	-2.54	-6.35	-4.02	3.2	-1.65
Net Cash Flow	-5.22	-15.02	23.2	23.72	0.55
Free Cash Flow	-4.53	4.91	34.4	20.73	3.32
Free Cash Flow Growth	-	-85.73%	65.94%	524.16%	-
Free Cash Flow Margin	-1.66%	2.61%	23.39%	23.07%	8.03%
Free Cash Flow Per Share	-1.38	1.49	9.62	5.66	6.06
Levered Free Cash Flow	-20.6	-17.23	21.93	14.53	-
Unlevered Free Cash Flow	-19.96	-17.2	22.01	14.57	-
Change in Working Capital	-39.72	-44.17	3.53	1.12	-9.89

Updated Sep 4, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.