Nama Chemicals Company SJSC
SAU:2210
Cash Flow Statement
Cash Flow Statement
Nama Chemicals Company SJSC
| 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 | 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 |
(38)
|
(30)
|
(18)
|
3
|
38
|
38
|
32
|
25
|
27
|
31
|
36
|
33
|
37
|
40
|
38
|
39
|
(66)
|
(107)
|
(116)
|
(112)
|
(40)
|
(9)
|
6
|
13
|
44
|
39
|
47
|
4
|
(238)
|
(236)
|
(263)
|
(248)
|
(11)
|
(35)
|
(17)
|
(16)
|
(40)
|
(30)
|
(68)
|
(80)
|
(106)
|
(122)
|
(86)
|
(86)
|
(69)
|
(60)
|
(98)
|
(105)
|
(800)
|
(782)
|
(756)
|
(729)
|
(2)
|
29
|
57
|
59
|
35
|
5
|
(20)
|
(27)
|
15
|
10
|
8
|
4
|
0
|
(24)
|
(11)
|
4
|
0
|
55
|
72
|
62
|
0
|
0
|
(95)
|
(139)
|
(168)
|
(119)
|
(77)
|
8
|
(12)
|
86
|
74
|
|
| Depreciation & Amortization |
18
|
18
|
18
|
18
|
18
|
18
|
17
|
16
|
14
|
13
|
13
|
12
|
13
|
13
|
13
|
13
|
13
|
14
|
14
|
16
|
17
|
17
|
17
|
15
|
17
|
32
|
47
|
63
|
75
|
76
|
75
|
75
|
77
|
80
|
86
|
87
|
90
|
91
|
93
|
100
|
97
|
108
|
107
|
107
|
106
|
98
|
98
|
98
|
98
|
89
|
80
|
68
|
57
|
58
|
55
|
59
|
59
|
59
|
62
|
62
|
57
|
59
|
55
|
53
|
56
|
54
|
56
|
57
|
59
|
60
|
64
|
66
|
(2)
|
(4)
|
(6)
|
60
|
59
|
57
|
61
|
63
|
67
|
70
|
89
|
|
| Other Non-Cash Items |
25
|
23
|
16
|
5
|
(31)
|
(23)
|
(12)
|
(5)
|
7
|
7
|
7
|
11
|
9
|
7
|
5
|
9
|
90
|
90
|
89
|
84
|
18
|
18
|
18
|
19
|
7
|
(3)
|
(3)
|
(2)
|
165
|
175
|
174
|
174
|
2
|
1
|
0
|
(0)
|
1
|
1
|
2
|
2
|
4
|
5
|
(5)
|
(10)
|
(20)
|
(12)
|
10
|
24
|
693
|
694
|
695
|
697
|
47
|
48
|
62
|
45
|
47
|
50
|
43
|
56
|
22
|
13
|
13
|
(19)
|
12
|
14
|
(1)
|
6
|
0
|
(0)
|
(2)
|
21
|
(1)
|
(1)
|
(5)
|
44
|
53
|
(37)
|
(32)
|
(147)
|
(150)
|
(262)
|
(257)
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
0
|
0
|
8
|
7
|
7
|
0
|
4
|
12
|
12
|
14
|
12
|
5
|
6
|
3
|
2
|
6
|
6
|
10
|
10
|
4
|
4
|
0
|
6
|
6
|
6
|
0
|
0
|
5
|
5
|
0
|
5
|
0
|
4
|
0
|
6
|
9
|
5
|
5
|
3
|
5
|
5
|
0
|
5
|
0
|
4
|
0
|
4
|
4
|
3
|
0
|
3
|
3
|
0
|
2
|
2
|
3
|
0
|
2
|
2
|
1
|
2
|
3
|
5
|
|
| 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
|
4
|
15
|
21
|
31
|
34
|
33
|
30
|
33
|
32
|
31
|
34
|
29
|
32
|
27
|
29
|
17
|
12
|
14
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(43)
|
(57)
|
(54)
|
(56)
|
(20)
|
(15)
|
(53)
|
12
|
(57)
|
(15)
|
20
|
(41)
|
(38)
|
(60)
|
(4)
|
(33)
|
62
|
50
|
54
|
71
|
7
|
(5)
|
(61)
|
(65)
|
(59)
|
(33)
|
(40)
|
(58)
|
(1)
|
28
|
60
|
77
|
39
|
14
|
(16)
|
(54)
|
(44)
|
(50)
|
(10)
|
7
|
52
|
33
|
(35)
|
1
|
(11)
|
(7)
|
42
|
41
|
7
|
2
|
(36)
|
(47)
|
(66)
|
(103)
|
(66)
|
(72)
|
(46)
|
(11)
|
(27)
|
(4)
|
(21)
|
(14)
|
(12)
|
(18)
|
2
|
6
|
6
|
16
|
3
|
(41)
|
(45)
|
(58)
|
18
|
51
|
102
|
11
|
26
|
24
|
4
|
42
|
73
|
82
|
69
|
|
| Cash from Operating Activities |
(38)
N/A
|
(46)
-22%
|
(38)
+19%
|
(30)
+19%
|
5
N/A
|
18
+237%
|
(15)
N/A
|
48
N/A
|
(9)
N/A
|
37
N/A
|
76
+107%
|
15
-80%
|
22
+41%
|
1
-98%
|
52
+10 360%
|
28
-46%
|
99
+253%
|
47
-53%
|
41
-12%
|
59
+42%
|
2
-97%
|
21
+1 016%
|
(20)
N/A
|
(18)
+9%
|
9
N/A
|
35
+298%
|
52
+51%
|
6
-88%
|
2
-68%
|
44
+2 075%
|
46
+6%
|
80
+72%
|
106
+33%
|
61
-43%
|
53
-13%
|
17
-68%
|
7
-60%
|
12
+76%
|
17
+44%
|
29
+67%
|
55
+89%
|
25
-55%
|
(19)
N/A
|
12
N/A
|
6
-46%
|
25
+288%
|
55
+120%
|
59
+7%
|
(2)
N/A
|
3
N/A
|
(18)
N/A
|
(12)
+34%
|
37
N/A
|
32
-13%
|
109
+239%
|
92
-15%
|
96
+4%
|
103
+8%
|
59
-43%
|
86
+46%
|
73
-15%
|
68
-7%
|
64
-6%
|
20
-69%
|
28
+41%
|
51
+78%
|
50
-1%
|
83
+66%
|
94
+13%
|
73
-22%
|
89
+21%
|
91
+2%
|
(37)
N/A
|
(59)
-58%
|
(59)
+0%
|
(23)
+61%
|
(12)
+49%
|
(30)
-159%
|
(43)
-42%
|
(34)
+21%
|
(22)
+34%
|
(24)
-7%
|
(26)
-7%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(8)
|
(14)
|
(22)
|
(56)
|
(75)
|
(84)
|
(89)
|
(209)
|
(225)
|
(338)
|
(485)
|
(463)
|
(472)
|
(441)
|
(359)
|
(305)
|
(352)
|
(299)
|
(280)
|
(257)
|
(238)
|
(239)
|
(224)
|
(184)
|
(162)
|
(176)
|
(198)
|
(244)
|
(269)
|
(276)
|
(270)
|
(251)
|
(224)
|
(171)
|
(114)
|
(80)
|
(48)
|
(55)
|
(63)
|
(64)
|
(75)
|
(61)
|
(59)
|
(73)
|
(78)
|
(76)
|
(86)
|
(86)
|
(65)
|
(59)
|
(41)
|
(40)
|
(35)
|
(29)
|
(28)
|
(6)
|
(13)
|
(14)
|
(14)
|
(15)
|
(9)
|
(7)
|
(7)
|
(6)
|
(20)
|
(20)
|
(19)
|
(18)
|
(16)
|
(18)
|
(18)
|
(27)
|
2
|
1
|
1
|
(11)
|
(16)
|
(19)
|
(12)
|
(13)
|
(8)
|
(14)
|
(21)
|
|
| Other Items |
(36)
|
(371)
|
(412)
|
(416)
|
(230)
|
165
|
196
|
223
|
97
|
39
|
34
|
(1)
|
0
|
1
|
0
|
(651)
|
(219)
|
(591)
|
(268)
|
302
|
317
|
589
|
213
|
402
|
390
|
44
|
25
|
(14)
|
5
|
(18)
|
55
|
(15)
|
(26)
|
(1)
|
(2)
|
(40)
|
(17)
|
(17)
|
38
|
75
|
(63)
|
(63)
|
(98)
|
(86)
|
46
|
33
|
24
|
17
|
7
|
25
|
9
|
90
|
164
|
0
|
0
|
79
|
12
|
0
|
0
|
8
|
0
|
4
|
1
|
(1)
|
12
|
10
|
14
|
157
|
153
|
151
|
151
|
4
|
0
|
0
|
0
|
4
|
0
|
10
|
10
|
6
|
0
|
0
|
2
|
|
| Cash from Investing Activities |
(44)
N/A
|
(384)
-767%
|
(433)
-13%
|
(472)
-9%
|
(305)
+36%
|
81
N/A
|
107
+32%
|
14
-87%
|
(128)
N/A
|
(299)
-133%
|
(452)
-51%
|
(464)
-3%
|
(471)
-2%
|
(440)
+7%
|
(359)
+18%
|
(955)
-166%
|
(570)
+40%
|
(890)
-56%
|
(548)
+38%
|
46
N/A
|
79
+73%
|
350
+342%
|
(11)
N/A
|
219
N/A
|
229
+5%
|
(133)
N/A
|
(173)
-31%
|
(258)
-49%
|
(264)
-2%
|
(294)
-11%
|
(215)
+27%
|
(267)
-24%
|
(250)
+6%
|
(172)
+31%
|
(116)
+33%
|
(119)
-2%
|
(65)
+45%
|
(73)
-12%
|
(25)
+66%
|
11
N/A
|
(138)
N/A
|
(124)
+10%
|
(157)
-27%
|
(159)
-2%
|
(31)
+80%
|
(43)
-39%
|
(61)
-41%
|
(69)
-12%
|
(59)
+15%
|
(34)
+41%
|
(31)
+8%
|
50
N/A
|
129
+158%
|
130
+1%
|
136
+4%
|
88
-35%
|
(0)
N/A
|
(2)
-256%
|
(1)
+13%
|
(11)
-644%
|
(8)
+24%
|
(3)
+63%
|
(6)
-95%
|
(7)
-17%
|
(7)
-7%
|
(10)
-28%
|
(5)
+48%
|
138
N/A
|
137
-1%
|
134
-2%
|
132
-1%
|
(22)
N/A
|
2
N/A
|
1
-49%
|
(1)
N/A
|
(7)
-616%
|
(12)
-87%
|
(9)
+25%
|
(1)
+85%
|
(7)
-387%
|
(2)
+65%
|
(14)
-509%
|
(19)
-37%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
480
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
772
|
772
|
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
|
|
| Net Issuance of Debt |
(18)
|
(10)
|
(7)
|
1
|
36
|
(8)
|
(16)
|
27
|
60
|
253
|
326
|
397
|
442
|
351
|
303
|
253
|
104
|
59
|
(66)
|
(137)
|
(98)
|
(96)
|
(37)
|
(41)
|
(42)
|
(102)
|
53
|
155
|
166
|
225
|
223
|
127
|
126
|
106
|
17
|
80
|
259
|
237
|
207
|
135
|
(53)
|
(45)
|
(21)
|
(28)
|
(25)
|
(2)
|
(18)
|
(17)
|
(11)
|
(44)
|
(46)
|
(101)
|
(185)
|
(170)
|
(215)
|
(172)
|
(104)
|
(113)
|
(73)
|
(61)
|
(60)
|
(53)
|
(49)
|
(44)
|
(39)
|
(56)
|
(59)
|
(218)
|
(227)
|
(209)
|
(223)
|
(69)
|
33
|
61
|
57
|
35
|
21
|
25
|
40
|
29
|
21
|
34
|
39
|
|
| Other |
29
|
25
|
26
|
19
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
(5)
|
(5)
|
(5)
|
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
|
|
| Cash from Financing Activities |
492
N/A
|
495
+1%
|
499
+1%
|
501
+0%
|
40
-92%
|
(3)
N/A
|
(13)
-271%
|
31
N/A
|
60
+97%
|
252
+319%
|
321
+27%
|
392
+22%
|
437
+12%
|
346
-21%
|
303
-12%
|
1 025
+238%
|
876
-15%
|
831
-5%
|
706
-15%
|
(137)
N/A
|
(98)
+29%
|
(96)
+2%
|
(37)
+61%
|
(41)
-11%
|
(42)
-3%
|
(102)
-142%
|
53
N/A
|
155
+193%
|
166
+7%
|
225
+36%
|
223
-1%
|
127
-43%
|
126
-1%
|
106
-16%
|
17
-84%
|
80
+379%
|
259
+224%
|
237
-9%
|
207
-13%
|
135
-35%
|
(53)
N/A
|
(45)
+16%
|
(21)
+54%
|
(28)
-37%
|
(25)
+12%
|
(2)
+92%
|
(18)
-842%
|
(17)
+8%
|
(11)
+33%
|
(44)
-292%
|
(46)
-5%
|
(101)
-120%
|
(185)
-84%
|
(170)
+8%
|
(215)
-27%
|
(172)
+20%
|
(104)
+39%
|
(113)
-8%
|
(73)
+36%
|
(61)
+15%
|
(60)
+2%
|
(53)
+11%
|
(49)
+8%
|
(44)
+10%
|
(39)
+11%
|
(56)
-43%
|
(59)
-5%
|
(218)
-273%
|
(227)
-4%
|
(209)
+8%
|
(223)
-7%
|
(69)
+69%
|
33
N/A
|
61
+86%
|
57
-5%
|
35
-39%
|
21
-39%
|
25
+15%
|
40
+63%
|
29
-28%
|
21
-27%
|
34
+64%
|
39
+14%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
1
|
(0)
|
0
|
1
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
3
|
3
|
3
|
3
|
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
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
|
| Net Change in Cash |
410
N/A
|
65
-84%
|
29
-56%
|
(2)
N/A
|
(259)
-14 289%
|
96
N/A
|
79
-17%
|
92
+16%
|
(78)
N/A
|
(10)
+87%
|
(55)
-448%
|
(57)
-3%
|
(13)
+77%
|
(94)
-634%
|
(4)
+96%
|
96
N/A
|
406
+321%
|
(12)
N/A
|
199
N/A
|
(32)
N/A
|
(18)
+45%
|
272
N/A
|
(71)
N/A
|
157
N/A
|
192
+22%
|
(197)
N/A
|
(66)
+67%
|
(94)
-43%
|
(93)
+1%
|
(25)
+73%
|
54
N/A
|
(60)
N/A
|
(18)
+70%
|
(6)
+69%
|
(47)
-755%
|
(22)
+53%
|
201
N/A
|
177
-12%
|
199
+13%
|
175
-12%
|
(137)
N/A
|
(144)
-5%
|
(196)
-36%
|
(176)
+10%
|
(50)
+72%
|
(20)
+59%
|
(24)
-18%
|
(26)
-9%
|
(72)
-176%
|
(75)
-5%
|
(95)
-26%
|
(62)
+34%
|
(19)
+70%
|
(8)
+59%
|
29
N/A
|
7
-75%
|
(9)
N/A
|
(12)
-29%
|
(15)
-28%
|
14
N/A
|
5
-64%
|
12
+134%
|
9
-23%
|
(31)
N/A
|
(18)
+41%
|
(15)
+18%
|
(13)
+10%
|
3
N/A
|
4
+22%
|
(2)
N/A
|
(2)
+22%
|
(1)
+59%
|
(3)
-380%
|
3
N/A
|
(2)
N/A
|
5
N/A
|
(3)
N/A
|
(15)
-468%
|
(4)
+72%
|
(11)
-176%
|
(4)
+69%
|
(4)
-1%
|
(6)
-55%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(46)
N/A
|
(60)
-30%
|
(59)
+1%
|
(87)
-46%
|
(69)
+20%
|
(65)
+5%
|
(104)
-59%
|
(161)
-54%
|
(234)
-46%
|
(301)
-29%
|
(409)
-36%
|
(448)
-9%
|
(450)
0%
|
(441)
+2%
|
(307)
+30%
|
(277)
+10%
|
(252)
+9%
|
(252)
+0%
|
(239)
+5%
|
(198)
+17%
|
(236)
-19%
|
(218)
+8%
|
(244)
-12%
|
(201)
+17%
|
(153)
+24%
|
(141)
+8%
|
(146)
-3%
|
(238)
-63%
|
(267)
-12%
|
(232)
+13%
|
(224)
+3%
|
(172)
+23%
|
(118)
+31%
|
(110)
+6%
|
(62)
+44%
|
(63)
-1%
|
(42)
+34%
|
(43)
-4%
|
(45)
-4%
|
(36)
+21%
|
(20)
+44%
|
(36)
-83%
|
(77)
-114%
|
(62)
+21%
|
(71)
-16%
|
(51)
+29%
|
(30)
+40%
|
(27)
+13%
|
(67)
-153%
|
(57)
+16%
|
(58)
-3%
|
(51)
+12%
|
2
N/A
|
3
+47%
|
81
+2 597%
|
86
+6%
|
83
-3%
|
89
+7%
|
46
-49%
|
71
+57%
|
65
-9%
|
61
-6%
|
57
-7%
|
14
-76%
|
9
-38%
|
31
+256%
|
31
+0%
|
65
+111%
|
78
+20%
|
56
-28%
|
71
+27%
|
64
-9%
|
(36)
N/A
|
(58)
-63%
|
(57)
+1%
|
(34)
+41%
|
(28)
+16%
|
(50)
-77%
|
(55)
-10%
|
(46)
+15%
|
(31)
+34%
|
(38)
-23%
|
(46)
-23%
|
|