AYYAN Investment Co SJSC
SAU:2140
Cash Flow Statement
Cash Flow Statement
AYYAN Investment Co SJSC
| Dec-2003 | Mar-2004 | Jun-2004 | Sep-2004 | Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | 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 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(20)
|
24
|
21
|
34
|
66
|
53
|
94
|
104
|
100
|
103
|
98
|
109
|
73
|
48
|
15
|
(7)
|
35
|
36
|
43
|
(12)
|
(51)
|
(62)
|
(63)
|
(14)
|
3
|
16
|
6
|
4
|
46
|
45
|
51
|
49
|
0
|
(1)
|
0
|
(1)
|
3
|
2
|
2
|
3
|
21
|
24
|
16
|
2
|
(36)
|
(36)
|
(1)
|
19
|
85
|
80
|
50
|
42
|
(11)
|
(8)
|
(4)
|
(4)
|
(1)
|
(5)
|
(7)
|
(4)
|
16
|
21
|
22
|
23
|
5
|
18
|
21
|
29
|
38
|
30
|
26
|
19
|
11
|
16
|
4
|
(18)
|
(39)
|
(100)
|
(129)
|
(15)
|
89
|
(5)
|
82
|
117
|
98
|
|
| Depreciation & Amortization |
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
7
|
6
|
7
|
7
|
8
|
5
|
7
|
10
|
10
|
10
|
8
|
4
|
5
|
5
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
2
|
1
|
1
|
(0)
|
1
|
11
|
14
|
18
|
22
|
16
|
17
|
16
|
16
|
16
|
15
|
16
|
16
|
16
|
15
|
16
|
16
|
16
|
15
|
16
|
16
|
16
|
16
|
16
|
17
|
17
|
17
|
18
|
18
|
21
|
26
|
31
|
11
|
19
|
39
|
21
|
11
|
2
|
|
| Other Non-Cash Items |
9
|
2
|
(42)
|
(59)
|
(98)
|
(109)
|
(105)
|
(109)
|
(104)
|
(110)
|
(36)
|
(124)
|
(77)
|
(52)
|
(89)
|
4
|
(52)
|
(54)
|
(49)
|
9
|
58
|
61
|
53
|
14
|
(8)
|
(8)
|
(9)
|
(12)
|
(53)
|
(56)
|
(57)
|
(50)
|
(0)
|
3
|
(2)
|
(8)
|
(11)
|
(13)
|
(9)
|
(11)
|
(30)
|
(37)
|
(30)
|
12
|
50
|
56
|
28
|
(34)
|
(70)
|
(64)
|
(37)
|
(12)
|
18
|
14
|
12
|
13
|
6
|
11
|
10
|
9
|
(8)
|
(12)
|
(12)
|
(13)
|
15
|
2
|
2
|
(3)
|
(21)
|
(12)
|
(7)
|
4
|
(0)
|
(5)
|
2
|
(1)
|
(0)
|
20
|
21
|
(16)
|
(149)
|
(148)
|
(212)
|
(220)
|
(173)
|
|
| Cash Taxes Paid |
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
|
2
|
2
|
2
|
3
|
2
|
2
|
2
|
1
|
5
|
5
|
4
|
4
|
0
|
6
|
10
|
17
|
18
|
17
|
30
|
26
|
27
|
23
|
5
|
3
|
4
|
0
|
5
|
0
|
4
|
9
|
6
|
0
|
3
|
4
|
5
|
0
|
7
|
8
|
6
|
10
|
9
|
6
|
6
|
2
|
4
|
(0)
|
0
|
5
|
0
|
1
|
0
|
|
| Cash Interest Paid |
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
|
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
|
|
| Change in Working Capital |
(10)
|
(46)
|
6
|
5
|
20
|
44
|
(5)
|
(5)
|
(4)
|
(1)
|
(72)
|
129
|
144
|
142
|
214
|
159
|
146
|
158
|
146
|
(10)
|
(10)
|
(28)
|
(21)
|
(19)
|
(12)
|
(24)
|
(12)
|
(5)
|
(2)
|
95
|
87
|
76
|
44
|
(29)
|
(34)
|
(22)
|
6
|
(8)
|
(2)
|
(5)
|
(8)
|
(6)
|
(9)
|
(9)
|
(30)
|
(19)
|
(19)
|
(8)
|
(12)
|
(27)
|
(12)
|
(28)
|
(24)
|
(23)
|
(39)
|
(36)
|
(16)
|
(22)
|
(15)
|
(23)
|
(12)
|
(7)
|
(20)
|
(6)
|
(19)
|
(19)
|
47
|
31
|
25
|
11
|
(47)
|
(27)
|
20
|
50
|
21
|
9
|
(21)
|
(2)
|
66
|
(26)
|
(191)
|
(89)
|
(140)
|
(111)
|
(99)
|
|
| Cash from Operating Activities |
(13)
N/A
|
(12)
+6%
|
(7)
+41%
|
(12)
-70%
|
(4)
+64%
|
(5)
-19%
|
(8)
-57%
|
(2)
+74%
|
(1)
+71%
|
(0)
+50%
|
(3)
-833%
|
121
N/A
|
147
+22%
|
144
-2%
|
146
+2%
|
163
+12%
|
140
-14%
|
149
+6%
|
150
+1%
|
(6)
N/A
|
2
N/A
|
(25)
N/A
|
(26)
-5%
|
(15)
+44%
|
(12)
+18%
|
(12)
N/A
|
(11)
+12%
|
(10)
+6%
|
(5)
+48%
|
87
N/A
|
84
-4%
|
79
-7%
|
47
-40%
|
(24)
N/A
|
(33)
-34%
|
(28)
+16%
|
2
N/A
|
(15)
N/A
|
(6)
+63%
|
(9)
-56%
|
(14)
-60%
|
(15)
-8%
|
(18)
-23%
|
7
N/A
|
(14)
N/A
|
1
N/A
|
7
+462%
|
(22)
N/A
|
14
N/A
|
3
-77%
|
19
+481%
|
24
+28%
|
(2)
N/A
|
(0)
+85%
|
(15)
-4 800%
|
(11)
+22%
|
6
N/A
|
(2)
N/A
|
5
N/A
|
(2)
N/A
|
11
N/A
|
17
+54%
|
6
-68%
|
19
+239%
|
16
-18%
|
17
+7%
|
85
+406%
|
73
-14%
|
58
-21%
|
46
-20%
|
(11)
N/A
|
14
N/A
|
48
+252%
|
78
+64%
|
44
-43%
|
8
-83%
|
(39)
N/A
|
(56)
-44%
|
(12)
+79%
|
(47)
-302%
|
(232)
-395%
|
(202)
+13%
|
(249)
-23%
|
(203)
+18%
|
(170)
+16%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(2)
|
(1)
|
19
|
19
|
(1)
|
(1)
|
(1)
|
(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)
|
(1)
|
(3)
|
(3)
|
(2)
|
(2)
|
(4)
|
(1)
|
(2)
|
(1)
|
2
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(15)
|
(17)
|
(21)
|
(21)
|
(13)
|
(14)
|
(18)
|
(21)
|
(24)
|
(25)
|
(23)
|
(24)
|
(23)
|
(21)
|
(19)
|
(19)
|
(17)
|
(20)
|
(32)
|
(54)
|
(91)
|
(121)
|
(124)
|
(153)
|
(177)
|
(171)
|
(177)
|
(156)
|
(147)
|
(140)
|
(124)
|
14
|
3
|
(44)
|
(13)
|
(30)
|
(19)
|
|
| Other Items |
7
|
7
|
(18)
|
(7)
|
4
|
128
|
4
|
(5)
|
(1)
|
(7)
|
(33)
|
(164)
|
(192)
|
(310)
|
(158)
|
(23)
|
1
|
85
|
85
|
108
|
(4)
|
(25)
|
(25)
|
(49)
|
8
|
9
|
7
|
19
|
38
|
67
|
61
|
56
|
43
|
(22)
|
(12)
|
(20)
|
(48)
|
(19)
|
(18)
|
(16)
|
9
|
40
|
31
|
191
|
217
|
176
|
183
|
68
|
19
|
26
|
1
|
(48)
|
(35)
|
(40)
|
(14)
|
(10)
|
(1)
|
(7)
|
(8)
|
(7)
|
(2)
|
(7)
|
(62)
|
(61)
|
(63)
|
(48)
|
8
|
17
|
2
|
4
|
6
|
(5)
|
9
|
8
|
7
|
8
|
64
|
64
|
62
|
(6)
|
(4)
|
17
|
190
|
100
|
225
|
|
| Cash from Investing Activities |
6
N/A
|
7
+18%
|
1
-82%
|
12
+867%
|
3
-76%
|
128
+4 457%
|
3
-98%
|
(5)
N/A
|
(1)
+83%
|
(7)
-722%
|
(33)
-341%
|
(164)
-402%
|
(192)
-17%
|
(310)
-62%
|
(159)
+49%
|
(24)
+85%
|
1
N/A
|
85
+12 043%
|
85
0%
|
108
+27%
|
(4)
N/A
|
(25)
-510%
|
(25)
+1%
|
(49)
-98%
|
8
N/A
|
9
+11%
|
7
-22%
|
19
+161%
|
38
+102%
|
67
+77%
|
61
-9%
|
56
-8%
|
42
-25%
|
(24)
N/A
|
(14)
+41%
|
(21)
-51%
|
(51)
-136%
|
(24)
+53%
|
(19)
+18%
|
(18)
+6%
|
8
N/A
|
41
+431%
|
30
-29%
|
190
+542%
|
215
+14%
|
174
-19%
|
181
+4%
|
67
-63%
|
4
-94%
|
9
+130%
|
(20)
N/A
|
(70)
-242%
|
(48)
+31%
|
(54)
-13%
|
(32)
+41%
|
(30)
+5%
|
(25)
+18%
|
(32)
-27%
|
(31)
+2%
|
(31)
0%
|
(25)
+19%
|
(28)
-11%
|
(81)
-192%
|
(79)
+2%
|
(80)
0%
|
(68)
+15%
|
(24)
+64%
|
(37)
-55%
|
(89)
-137%
|
(117)
-31%
|
(118)
-1%
|
(158)
-34%
|
(167)
-6%
|
(163)
+3%
|
(170)
-4%
|
(148)
+12%
|
(83)
+44%
|
(76)
+8%
|
(62)
+19%
|
8
N/A
|
(1)
N/A
|
(27)
-2 100%
|
177
N/A
|
70
-60%
|
206
+193%
|
|
| 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
|
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
|
194
|
194
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
10
|
6
|
4
|
6
|
1
|
2
|
2
|
(0)
|
2
|
1
|
39
|
47
|
50
|
0
|
12
|
(141)
|
(143)
|
(182)
|
(182)
|
(34)
|
(47)
|
3
|
3
|
3
|
5
|
5
|
5
|
(9)
|
(24)
|
(59)
|
(60)
|
(51)
|
(37)
|
(2)
|
(3)
|
(3)
|
(3)
|
(5)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(65)
|
(65)
|
(64)
|
(64)
|
0
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(4)
|
(3)
|
(0)
|
1
|
4
|
5
|
6
|
11
|
9
|
13
|
4
|
(5)
|
(6)
|
(15)
|
(16)
|
21
|
33
|
50
|
125
|
146
|
169
|
180
|
150
|
169
|
164
|
119
|
7
|
(4)
|
1
|
(31)
|
(40)
|
(30)
|
|
| Other |
(4)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
(1)
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(1)
|
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
|
(7)
|
(7)
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
41
|
30
|
0
|
0
|
(40)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
6
N/A
|
6
+3%
|
4
-40%
|
6
+65%
|
1
-82%
|
3
+164%
|
2
-38%
|
(0)
N/A
|
2
N/A
|
1
-35%
|
39
+3 436%
|
47
+20%
|
49
+5%
|
0
N/A
|
11
N/A
|
(142)
N/A
|
(143)
-1%
|
(182)
-27%
|
(182)
+0%
|
(35)
+81%
|
(47)
-36%
|
1
N/A
|
2
+36%
|
3
+42%
|
5
+81%
|
5
+6%
|
5
-10%
|
(9)
N/A
|
(24)
-177%
|
(59)
-149%
|
(60)
-1%
|
(51)
+15%
|
(37)
+28%
|
(2)
+96%
|
(3)
-100%
|
(3)
N/A
|
(3)
N/A
|
(5)
-50%
|
(3)
+33%
|
(3)
N/A
|
(3)
N/A
|
(3)
N/A
|
(2)
+20%
|
(65)
-2 608%
|
(65)
+0%
|
(64)
+2%
|
(71)
-12%
|
(7)
+90%
|
(10)
-43%
|
(11)
-10%
|
(4)
+63%
|
(5)
-30%
|
(5)
-1%
|
(4)
+18%
|
(3)
+37%
|
(0)
+93%
|
1
N/A
|
4
+354%
|
5
+26%
|
6
+20%
|
11
+65%
|
9
-17%
|
13
+44%
|
4
-69%
|
(5)
N/A
|
(6)
-21%
|
(15)
-161%
|
(16)
-7%
|
21
N/A
|
74
+253%
|
80
+9%
|
125
+56%
|
146
+17%
|
128
-12%
|
150
+17%
|
150
+0%
|
169
+13%
|
164
-3%
|
119
-28%
|
7
-94%
|
190
+2 680%
|
195
+3%
|
164
-16%
|
154
-6%
|
(30)
N/A
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
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
|
1
|
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
|
0
|
0
|
|
| Net Change in Cash |
(1)
N/A
|
1
N/A
|
(2)
N/A
|
6
N/A
|
(0)
N/A
|
125
N/A
|
(3)
N/A
|
(8)
-133%
|
0
N/A
|
(7)
N/A
|
4
N/A
|
4
+20%
|
5
+14%
|
(119)
N/A
|
(2)
+99%
|
(3)
-75%
|
(3)
-4%
|
51
N/A
|
54
+5%
|
67
+25%
|
(50)
N/A
|
(49)
+2%
|
(49)
-1%
|
(61)
-24%
|
1
N/A
|
3
+92%
|
1
-44%
|
0
-79%
|
9
+2 933%
|
95
+948%
|
85
-11%
|
84
-2%
|
53
-37%
|
(50)
N/A
|
(50)
+0%
|
(52)
-4%
|
(52)
0%
|
(43)
+17%
|
(27)
+37%
|
(30)
-9%
|
(9)
+70%
|
24
N/A
|
9
-63%
|
131
+1 407%
|
136
+4%
|
112
-18%
|
118
+5%
|
38
-68%
|
8
-79%
|
2
-80%
|
(6)
N/A
|
(51)
-781%
|
(55)
-9%
|
(59)
-6%
|
(49)
+16%
|
(42)
+15%
|
(18)
+56%
|
(30)
-61%
|
(21)
+28%
|
(27)
-26%
|
(3)
+88%
|
(2)
+49%
|
(63)
-3 797%
|
(56)
+10%
|
(69)
-22%
|
(57)
+17%
|
46
N/A
|
20
-57%
|
(10)
N/A
|
3
N/A
|
(49)
N/A
|
(19)
+61%
|
26
N/A
|
44
+67%
|
25
-43%
|
9
-62%
|
48
+408%
|
32
-33%
|
45
+41%
|
(32)
N/A
|
(43)
-36%
|
(35)
+20%
|
92
N/A
|
21
-77%
|
6
-71%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(15)
N/A
|
(13)
+11%
|
12
N/A
|
6
-46%
|
(5)
N/A
|
(6)
-16%
|
(9)
-49%
|
(3)
+72%
|
(1)
+72%
|
(0)
+43%
|
(3)
-625%
|
121
N/A
|
147
+22%
|
144
-3%
|
146
+2%
|
163
+12%
|
139
-14%
|
149
+7%
|
150
+1%
|
(6)
N/A
|
2
N/A
|
(25)
N/A
|
(26)
-5%
|
(15)
+44%
|
(12)
+18%
|
(12)
-3%
|
(11)
+14%
|
(10)
+3%
|
(5)
+48%
|
87
N/A
|
84
-4%
|
78
-6%
|
46
-41%
|
(27)
N/A
|
(35)
-30%
|
(29)
+17%
|
(1)
+97%
|
(19)
-2 033%
|
(7)
+65%
|
(11)
-60%
|
(15)
-39%
|
(13)
+13%
|
(20)
-50%
|
5
N/A
|
(16)
N/A
|
(1)
+96%
|
5
N/A
|
(24)
N/A
|
(2)
+93%
|
(14)
-692%
|
(3)
+79%
|
3
N/A
|
(15)
N/A
|
(15)
+1%
|
(32)
-119%
|
(32)
N/A
|
(18)
+44%
|
(27)
-49%
|
(19)
+29%
|
(26)
-38%
|
(12)
+54%
|
(4)
+69%
|
(14)
-263%
|
0
N/A
|
(1)
N/A
|
(3)
-123%
|
53
N/A
|
19
-63%
|
(33)
N/A
|
(75)
-126%
|
(136)
-82%
|
(140)
-3%
|
(129)
+7%
|
(92)
+28%
|
(132)
-43%
|
(149)
-12%
|
(186)
-25%
|
(196)
-6%
|
(136)
+31%
|
(33)
+76%
|
(229)
-606%
|
(246)
-7%
|
(262)
-6%
|
(234)
+11%
|
(189)
+19%
|
|