Naseej International Trading Co
SAU:1213
Cash Flow Statement
Cash Flow Statement
Naseej International Trading Co
| Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
85
|
85
|
86
|
73
|
83
|
82
|
76
|
78
|
41
|
40
|
37
|
42
|
59
|
59
|
50
|
28
|
20
|
5
|
3
|
7
|
(24)
|
(21)
|
(24)
|
(38)
|
(50)
|
(44)
|
(47)
|
(66)
|
(90)
|
(92)
|
(109)
|
(125)
|
(67)
|
(67)
|
(51)
|
(19)
|
(52)
|
(89)
|
(139)
|
(119)
|
(113)
|
(97)
|
(65)
|
(106)
|
(81)
|
(68)
|
(56)
|
(30)
|
(83)
|
(71)
|
(60)
|
(45)
|
6
|
6
|
(0)
|
(2)
|
11
|
5
|
(10)
|
(20)
|
(37)
|
(47)
|
(16)
|
(24)
|
|
| Depreciation & Amortization |
38
|
40
|
43
|
44
|
46
|
46
|
44
|
42
|
41
|
40
|
41
|
41
|
43
|
45
|
46
|
47
|
48
|
47
|
45
|
45
|
46
|
46
|
46
|
45
|
42
|
43
|
46
|
47
|
48
|
46
|
43
|
39
|
35
|
33
|
32
|
32
|
32
|
31
|
29
|
30
|
31
|
29
|
28
|
22
|
20
|
21
|
25
|
25
|
21
|
21
|
20
|
19
|
20
|
19
|
18
|
17
|
18
|
17
|
17
|
16
|
15
|
14
|
13
|
13
|
|
| Other Non-Cash Items |
21
|
17
|
15
|
16
|
19
|
21
|
19
|
18
|
24
|
28
|
24
|
22
|
18
|
17
|
18
|
20
|
34
|
31
|
33
|
34
|
21
|
22
|
24
|
24
|
44
|
45
|
54
|
58
|
37
|
30
|
23
|
46
|
26
|
31
|
35
|
20
|
37
|
52
|
65
|
30
|
45
|
34
|
21
|
62
|
57
|
53
|
44
|
22
|
52
|
55
|
57
|
52
|
(18)
|
(18)
|
(22)
|
(21)
|
(38)
|
(38)
|
(38)
|
(36)
|
(10)
|
(10)
|
(32)
|
(33)
|
|
| Cash Taxes Paid |
6
|
0
|
0
|
7
|
6
|
0
|
12
|
6
|
6
|
0
|
5
|
5
|
5
|
6
|
7
|
7
|
7
|
0
|
6
|
6
|
5
|
8
|
7
|
7
|
7
|
0
|
0
|
0
|
4
|
0
|
6
|
6
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
3
|
4
|
4
|
3
|
4
|
4
|
5
|
6
|
6
|
6
|
5
|
5
|
3
|
0
|
2
|
0
|
1
|
3
|
4
|
7
|
9
|
10
|
13
|
13
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
12
|
15
|
18
|
10
|
11
|
11
|
12
|
0
|
12
|
13
|
13
|
15
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
5
|
(97)
|
21
|
(33)
|
(107)
|
(104)
|
(106)
|
(138)
|
(74)
|
(77)
|
(25)
|
7
|
(27)
|
(23)
|
(68)
|
(104)
|
(132)
|
(57)
|
(31)
|
(5)
|
32
|
(12)
|
26
|
62
|
22
|
26
|
22
|
19
|
81
|
74
|
87
|
107
|
85
|
90
|
42
|
15
|
29
|
33
|
44
|
61
|
21
|
3
|
(9)
|
(48)
|
(60)
|
(77)
|
(72)
|
(41)
|
(32)
|
(58)
|
(66)
|
(77)
|
(22)
|
9
|
25
|
34
|
39
|
49
|
65
|
70
|
64
|
73
|
52
|
61
|
|
| Cash from Operating Activities |
148
N/A
|
45
-70%
|
165
+269%
|
101
-39%
|
40
-60%
|
45
+11%
|
34
-24%
|
(1)
N/A
|
33
N/A
|
31
-5%
|
78
+149%
|
112
+43%
|
94
-16%
|
97
+4%
|
45
-53%
|
(9)
N/A
|
(30)
-240%
|
25
N/A
|
49
+97%
|
81
+63%
|
76
-6%
|
35
-54%
|
71
+103%
|
93
+31%
|
59
-36%
|
70
+19%
|
74
+5%
|
59
-20%
|
76
+30%
|
58
-23%
|
44
-24%
|
67
+52%
|
80
+19%
|
86
+8%
|
58
-33%
|
48
-18%
|
46
-4%
|
27
-42%
|
(1)
N/A
|
2
N/A
|
(17)
N/A
|
(31)
-88%
|
(26)
+18%
|
(70)
-173%
|
(63)
+10%
|
(71)
-12%
|
(60)
+15%
|
(23)
+62%
|
(42)
-84%
|
(53)
-27%
|
(49)
+7%
|
(51)
-3%
|
(15)
+71%
|
16
N/A
|
21
+36%
|
28
+33%
|
29
+4%
|
33
+13%
|
34
+4%
|
30
-11%
|
32
+5%
|
30
-6%
|
17
-43%
|
18
+2%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(95)
|
(77)
|
(54)
|
(53)
|
(64)
|
(68)
|
(64)
|
(35)
|
(45)
|
(48)
|
(63)
|
(77)
|
(62)
|
(54)
|
(26)
|
(42)
|
(56)
|
(67)
|
(66)
|
(69)
|
(54)
|
(46)
|
(60)
|
(75)
|
(62)
|
(60)
|
(51)
|
(17)
|
(10)
|
(9)
|
(5)
|
(7)
|
(9)
|
(6)
|
(8)
|
(5)
|
(5)
|
(6)
|
(6)
|
(5)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(6)
|
(7)
|
(6)
|
(6)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(3)
|
(5)
|
(4)
|
(7)
|
(7)
|
|
| Other Items |
3
|
0
|
2
|
2
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
(0)
|
(0)
|
(0)
|
(25)
|
(24)
|
(25)
|
(11)
|
6
|
8
|
3
|
(17)
|
(8)
|
(6)
|
4
|
8
|
8
|
5
|
1
|
4
|
3
|
2
|
2
|
3
|
2
|
1
|
1
|
(0)
|
4
|
3
|
3
|
3
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
0
|
0
|
2
|
2
|
0
|
(3)
|
(4)
|
0
|
0
|
28
|
30
|
|
| Cash from Investing Activities |
(93)
N/A
|
(74)
+20%
|
(51)
+31%
|
(51)
+2%
|
(63)
-25%
|
(67)
-6%
|
(63)
+6%
|
(34)
+46%
|
(44)
-27%
|
(46)
-7%
|
(61)
-31%
|
(75)
-23%
|
(60)
+21%
|
(52)
+13%
|
(25)
+53%
|
(40)
-63%
|
(57)
-41%
|
(67)
-19%
|
(67)
+1%
|
(94)
-41%
|
(78)
+16%
|
(70)
+10%
|
(71)
-1%
|
(69)
+3%
|
(54)
+22%
|
(57)
-6%
|
(68)
-20%
|
(25)
+64%
|
(16)
+35%
|
(6)
+65%
|
3
N/A
|
0
-91%
|
(4)
N/A
|
(5)
-27%
|
(4)
+18%
|
(2)
+52%
|
(4)
-95%
|
(4)
-7%
|
(2)
+39%
|
(3)
-2%
|
(0)
+84%
|
0
N/A
|
(1)
N/A
|
3
N/A
|
3
-18%
|
2
-35%
|
2
+19%
|
(6)
N/A
|
(7)
-8%
|
(5)
+17%
|
(6)
-8%
|
(1)
+91%
|
(0)
+25%
|
(2)
-327%
|
(1)
+8%
|
0
N/A
|
(1)
N/A
|
(5)
-485%
|
(5)
-8%
|
(7)
-41%
|
(4)
+38%
|
(3)
+21%
|
21
N/A
|
23
+12%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
105
|
113
|
113
|
113
|
7
|
0
|
0
|
150
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(5)
|
46
|
(108)
|
(52)
|
24
|
18
|
56
|
76
|
36
|
54
|
(5)
|
(36)
|
(31)
|
(43)
|
(5)
|
57
|
104
|
48
|
13
|
29
|
15
|
48
|
5
|
(25)
|
(1)
|
(13)
|
(10)
|
(31)
|
(59)
|
(54)
|
(46)
|
(77)
|
(85)
|
(86)
|
(77)
|
(57)
|
(43)
|
(23)
|
14
|
13
|
17
|
17
|
(2)
|
6
|
(11)
|
(19)
|
(20)
|
(22)
|
(69)
|
(78)
|
(84)
|
(90)
|
(42)
|
(27)
|
(24)
|
(29)
|
(31)
|
(32)
|
(30)
|
(27)
|
(28)
|
(26)
|
(43)
|
(41)
|
|
| Cash Paid for Dividends |
(40)
|
(45)
|
(45)
|
(45)
|
(5)
|
0
|
(30)
|
(30)
|
(30)
|
0
|
0
|
0
|
0
|
0
|
(15)
|
(15)
|
(15)
|
0
|
(19)
|
(19)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(7)
|
(7)
|
(7)
|
(8)
|
0
|
0
|
(8)
|
(7)
|
(8)
|
(8)
|
0
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
(45)
N/A
|
21
N/A
|
(133)
N/A
|
(67)
+49%
|
19
N/A
|
18
-7%
|
26
+45%
|
46
+78%
|
6
-88%
|
19
+249%
|
(5)
N/A
|
(36)
-572%
|
(31)
+14%
|
(39)
-27%
|
(20)
+49%
|
42
N/A
|
89
+113%
|
33
-62%
|
(6)
N/A
|
11
N/A
|
(3)
N/A
|
29
N/A
|
5
-83%
|
(25)
N/A
|
(1)
+96%
|
(13)
-1 217%
|
(10)
+18%
|
(31)
-194%
|
(59)
-92%
|
(54)
+7%
|
(46)
+16%
|
(77)
-69%
|
(85)
-10%
|
(86)
-1%
|
(66)
+23%
|
(47)
+30%
|
(43)
+8%
|
(23)
+46%
|
3
N/A
|
2
-32%
|
17
+693%
|
122
+634%
|
103
-16%
|
111
+8%
|
94
-15%
|
(19)
N/A
|
(19)
-1%
|
(21)
-10%
|
73
N/A
|
65
-11%
|
58
-11%
|
52
-11%
|
(42)
N/A
|
(27)
+35%
|
(24)
+11%
|
(29)
-20%
|
(31)
-8%
|
(28)
+11%
|
(26)
+7%
|
(23)
+11%
|
(28)
-21%
|
(26)
+8%
|
(43)
-65%
|
(41)
+4%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
10
N/A
|
(9)
N/A
|
(19)
-111%
|
(17)
+12%
|
(4)
+79%
|
(5)
-29%
|
(4)
+16%
|
11
N/A
|
(5)
N/A
|
4
N/A
|
12
+188%
|
1
-94%
|
3
+343%
|
6
+100%
|
1
-84%
|
(8)
N/A
|
2
N/A
|
(9)
N/A
|
(23)
-151%
|
(3)
+89%
|
(6)
-133%
|
(6)
-2%
|
5
N/A
|
(1)
N/A
|
5
N/A
|
1
-87%
|
(5)
N/A
|
3
N/A
|
1
-59%
|
(2)
N/A
|
2
N/A
|
(10)
N/A
|
(9)
+6%
|
(5)
+49%
|
(13)
-166%
|
(1)
+93%
|
(1)
-37%
|
(1)
+23%
|
(0)
+77%
|
2
N/A
|
(0)
N/A
|
91
N/A
|
76
-17%
|
44
-42%
|
34
-23%
|
(88)
N/A
|
(77)
+12%
|
(50)
+35%
|
25
N/A
|
7
-72%
|
3
-52%
|
1
-80%
|
(57)
N/A
|
(13)
+76%
|
(5)
+65%
|
(1)
+80%
|
(3)
-216%
|
0
N/A
|
3
+710%
|
0
-96%
|
(1)
N/A
|
1
N/A
|
(5)
N/A
|
(0)
+91%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
52
N/A
|
(32)
N/A
|
112
N/A
|
48
-57%
|
(24)
N/A
|
(23)
+2%
|
(30)
-29%
|
(36)
-19%
|
(12)
+66%
|
(17)
-37%
|
15
N/A
|
35
+132%
|
32
-8%
|
43
+35%
|
19
-56%
|
(51)
N/A
|
(86)
-70%
|
(42)
+51%
|
(17)
+60%
|
12
N/A
|
22
+79%
|
(11)
N/A
|
11
N/A
|
18
+64%
|
(3)
N/A
|
10
N/A
|
23
+125%
|
42
+85%
|
66
+57%
|
49
-26%
|
40
-19%
|
60
+50%
|
70
+18%
|
80
+14%
|
50
-38%
|
43
-14%
|
40
-6%
|
21
-49%
|
(7)
N/A
|
(2)
+68%
|
(18)
-781%
|
(32)
-77%
|
(27)
+18%
|
(71)
-167%
|
(63)
+11%
|
(71)
-13%
|
(61)
+15%
|
(29)
+53%
|
(48)
-68%
|
(59)
-22%
|
(55)
+6%
|
(52)
+6%
|
(15)
+70%
|
13
N/A
|
19
+43%
|
26
+37%
|
27
+2%
|
31
+17%
|
32
+3%
|
27
-14%
|
27
0%
|
26
-5%
|
10
-62%
|
11
+9%
|
|