Saudi Kayan Petrochemical Company SJSC
SAU:2350
Cash Flow Statement
Cash Flow Statement
Saudi Kayan Petrochemical Company SJSC
| 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 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
402
|
396
|
298
|
(17)
|
(14)
|
(9)
|
(11)
|
(14)
|
(14)
|
(16)
|
(15)
|
(176)
|
(226)
|
(516)
|
(665)
|
(701)
|
(773)
|
(705)
|
(482)
|
(256)
|
(97)
|
11
|
37
|
32
|
(563)
|
(442)
|
(515)
|
(1 160)
|
(770)
|
(668)
|
(500)
|
249
|
709
|
872
|
1 114
|
792
|
1 001
|
1 645
|
1 744
|
1 881
|
1 240
|
44
|
(449)
|
(539)
|
(886)
|
(985)
|
(1 019)
|
(785)
|
231
|
1 429
|
2 150
|
2 515
|
2 078
|
1 464
|
(53)
|
(1 218)
|
(2 096)
|
(2 692)
|
(2 344)
|
(2 130)
|
(2 032)
|
(1 897)
|
(1 749)
|
(1 807)
|
(2 012)
|
(2 251)
|
(2 282)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
463
|
935
|
1 424
|
1 916
|
2 064
|
2 113
|
2 180
|
2 293
|
2 292
|
2 377
|
2 389
|
2 414
|
2 427
|
2 465
|
2 472
|
2 459
|
2 477
|
2 384
|
2 337
|
2 325
|
2 321
|
2 341
|
2 350
|
2 363
|
2 312
|
2 279
|
2 268
|
2 244
|
2 272
|
2 306
|
2 326
|
2 339
|
2 339
|
2 332
|
2 317
|
2 307
|
2 366
|
2 390
|
2 421
|
2 446
|
2 421
|
2 413
|
2 409
|
2 414
|
2 400
|
2 386
|
2 389
|
2 440
|
2 460
|
2 495
|
2 506
|
2 465
|
2 451
|
2 436
|
2 426
|
2 414
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
145
|
279
|
427
|
562
|
557
|
551
|
541
|
531
|
527
|
556
|
562
|
569
|
572
|
588
|
584
|
626
|
647
|
701
|
783
|
828
|
935
|
1 060
|
1 059
|
1 072
|
1 028
|
942
|
967
|
997
|
922
|
946
|
1 044
|
962
|
997
|
888
|
732
|
652
|
666
|
600
|
523
|
514
|
394
|
547
|
504
|
558
|
485
|
549
|
650
|
757
|
843
|
874
|
915
|
670
|
549
|
490
|
501
|
576
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
64
|
64
|
83
|
0
|
97
|
97
|
77
|
0
|
84
|
84
|
84
|
0
|
76
|
76
|
76
|
0
|
82
|
82
|
82
|
82
|
97
|
97
|
97
|
0
|
117
|
117
|
117
|
0
|
69
|
69
|
186
|
0
|
0
|
98
|
101
|
0
|
197
|
100
|
97
|
0
|
114
|
113
|
114
|
0
|
29
|
29
|
27
|
29
|
24
|
24
|
27
|
25
|
0
|
7
|
|
| Change in Working Capital |
(1 232)
|
(82)
|
(1 379)
|
(929)
|
(1 031)
|
(2 234)
|
(1 410)
|
(2 744)
|
(2 671)
|
(3 261)
|
(3 738)
|
(1 295)
|
(193)
|
61
|
848
|
(772)
|
(736)
|
(205)
|
(907)
|
(1 159)
|
(1 615)
|
(1 514)
|
(1 514)
|
(872)
|
(202)
|
(690)
|
(489)
|
860
|
227
|
173
|
300
|
(1 646)
|
(1 800)
|
(1 758)
|
(2 125)
|
(525)
|
(677)
|
(1 719)
|
(1 194)
|
(1 642)
|
(1 244)
|
(298)
|
(550)
|
(599)
|
(82)
|
130
|
264
|
(63)
|
(863)
|
(763)
|
(1 402)
|
(1 502)
|
(712)
|
(679)
|
860
|
1 513
|
2 162
|
1 355
|
536
|
(289)
|
(779)
|
(1)
|
60
|
919
|
78
|
16
|
(81)
|
|
| Cash from Operating Activities |
(830)
N/A
|
314
N/A
|
(1 082)
N/A
|
(946)
+13%
|
(1 045)
-11%
|
(2 243)
-115%
|
(1 420)
+37%
|
(2 758)
-94%
|
(2 685)
+3%
|
(3 277)
-22%
|
(3 753)
-15%
|
(862)
+77%
|
795
N/A
|
1 397
+76%
|
2 661
+91%
|
1 149
-57%
|
1 154
+0%
|
1 840
+59%
|
1 450
-21%
|
1 404
-3%
|
1 206
-14%
|
1 448
+20%
|
1 505
+4%
|
2 160
+43%
|
2 287
+6%
|
1 924
-16%
|
2 080
+8%
|
2 825
+36%
|
2 541
-10%
|
2 625
+3%
|
2 953
+13%
|
1 859
-37%
|
2 310
+24%
|
2 522
+9%
|
2 422
-4%
|
3 607
+49%
|
3 545
-2%
|
3 161
-11%
|
3 790
+20%
|
3 433
-9%
|
3 248
-5%
|
3 117
-4%
|
2 302
-26%
|
2 198
-4%
|
2 252
+2%
|
2 194
-3%
|
2 204
+0%
|
2 184
-1%
|
2 359
+8%
|
3 610
+53%
|
3 707
+3%
|
3 828
+3%
|
4 325
+13%
|
3 698
-14%
|
3 780
+2%
|
3 180
-16%
|
3 001
-6%
|
1 702
-43%
|
1 389
-18%
|
885
-36%
|
558
-37%
|
1 523
+173%
|
1 447
-5%
|
2 111
+46%
|
992
-53%
|
691
-30%
|
626
-9%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(18 701)
|
(23 945)
|
(18 192)
|
(13 410)
|
(11 062)
|
(8 174)
|
(7 790)
|
(5 710)
|
(5 144)
|
(3 188)
|
(1 813)
|
(3 054)
|
(2 991)
|
(2 902)
|
(2 912)
|
(1 226)
|
(1 253)
|
(1 438)
|
(1 397)
|
(1 103)
|
(840)
|
(472)
|
(483)
|
(530)
|
(665)
|
(707)
|
(710)
|
(628)
|
(637)
|
(920)
|
(929)
|
(900)
|
(816)
|
(563)
|
(647)
|
(994)
|
(937)
|
(805)
|
(669)
|
(262)
|
(224)
|
(250)
|
(243)
|
(312)
|
(412)
|
(374)
|
(386)
|
(362)
|
(320)
|
(490)
|
(490)
|
(423)
|
(374)
|
(211)
|
(223)
|
(354)
|
(744)
|
(709)
|
(844)
|
(788)
|
(548)
|
(681)
|
(646)
|
(693)
|
(568)
|
(543)
|
(532)
|
|
| Other Items |
10
|
12
|
(1)
|
6
|
8
|
(16)
|
(15)
|
(13)
|
(22)
|
2
|
(2)
|
(2)
|
8
|
6
|
7
|
7
|
5
|
(155)
|
(267)
|
(273)
|
(325)
|
(162)
|
(118)
|
(241)
|
(231)
|
(237)
|
(232)
|
(10)
|
34
|
39
|
106
|
17
|
19
|
50
|
(1 596)
|
74
|
(2 373)
|
(482)
|
(1 130)
|
(1 854)
|
(1 706)
|
696
|
1 976
|
1 629
|
3 065
|
(581)
|
35
|
(174)
|
348
|
(611)
|
(367)
|
615
|
585
|
1 243
|
1 397
|
0
|
374
|
0
|
0
|
0
|
0
|
0
|
84
|
84
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(18 690)
N/A
|
(23 934)
-28%
|
(18 193)
+24%
|
(13 404)
+26%
|
(11 054)
+18%
|
(8 191)
+26%
|
(7 804)
+5%
|
(5 723)
+27%
|
(5 166)
+10%
|
(3 186)
+38%
|
(1 815)
+43%
|
(3 057)
-68%
|
(2 983)
+2%
|
(2 896)
+3%
|
(2 905)
0%
|
(1 219)
+58%
|
(1 249)
-2%
|
(1 593)
-28%
|
(1 664)
-4%
|
(1 376)
+17%
|
(1 165)
+15%
|
(635)
+46%
|
(601)
+5%
|
(770)
-28%
|
(895)
-16%
|
(944)
-5%
|
(942)
+0%
|
(638)
+32%
|
(604)
+5%
|
(881)
-46%
|
(823)
+7%
|
(883)
-7%
|
(797)
+10%
|
(513)
+36%
|
(2 242)
-337%
|
(920)
+59%
|
(3 310)
-260%
|
(1 287)
+61%
|
(1 799)
-40%
|
(2 116)
-18%
|
(1 931)
+9%
|
446
N/A
|
1 733
+288%
|
1 317
-24%
|
2 652
+101%
|
(955)
N/A
|
(351)
+63%
|
(536)
-53%
|
28
N/A
|
(1 101)
N/A
|
(857)
+22%
|
192
N/A
|
211
+10%
|
1 033
+390%
|
1 173
+14%
|
(354)
N/A
|
(370)
-4%
|
(715)
-93%
|
(855)
-19%
|
(788)
+8%
|
(548)
+30%
|
(681)
-24%
|
(562)
+17%
|
(609)
-8%
|
(484)
+21%
|
(459)
+5%
|
(532)
-16%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
10 005
|
15 578
|
18 137
|
13 299
|
9 288
|
6 903
|
6 595
|
6 976
|
8 581
|
5 348
|
4 657
|
3 421
|
1 802
|
1 711
|
151
|
170
|
5
|
(389)
|
(389)
|
(328)
|
0
|
(677)
|
(677)
|
(5)
|
0
|
(70)
|
(59)
|
(2 121)
|
(2 113)
|
(1 498)
|
(1 509)
|
(1 295)
|
(1 303)
|
(1 914)
|
(1 925)
|
(1 560)
|
(1 559)
|
(1 414)
|
(1 311)
|
(1 455)
|
(1 462)
|
(4 906)
|
(4 958)
|
(4 980)
|
(4 980)
|
(1 423)
|
(1 469)
|
(1 599)
|
(1 638)
|
(1 813)
|
(1 878)
|
(3 683)
|
(3 710)
|
(4 547)
|
(4 553)
|
(3 372)
|
(3 367)
|
(1 715)
|
(1 746)
|
43
|
35
|
(573)
|
(826)
|
(1 760)
|
(851)
|
(217)
|
139
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(398)
|
0
|
(519)
|
(526)
|
0
|
(218)
|
(202)
|
(200)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
25 005
N/A
|
30 578
+22%
|
33 137
+8%
|
13 299
-60%
|
9 288
-30%
|
6 903
-26%
|
6 595
-4%
|
6 976
+6%
|
8 581
+23%
|
5 348
-38%
|
4 657
-13%
|
3 421
-27%
|
1 802
-47%
|
1 711
-5%
|
151
-91%
|
170
+13%
|
5
-97%
|
(389)
N/A
|
(389)
N/A
|
(328)
+15%
|
0
N/A
|
(677)
N/A
|
(677)
0%
|
(5)
+99%
|
0
N/A
|
(70)
N/A
|
(59)
+15%
|
(2 121)
-3 496%
|
(2 113)
+0%
|
(1 498)
+29%
|
(1 509)
-1%
|
(1 295)
+14%
|
(1 303)
-1%
|
(1 914)
-47%
|
(1 925)
-1%
|
(1 560)
+19%
|
(1 559)
+0%
|
(1 414)
+9%
|
(1 311)
+7%
|
(1 455)
-11%
|
(1 462)
-1%
|
(4 906)
-236%
|
(4 958)
-1%
|
(4 980)
0%
|
(4 980)
+0%
|
(1 423)
+71%
|
(1 469)
-3%
|
(1 996)
-36%
|
(2 036)
-2%
|
(2 332)
-15%
|
(2 404)
-3%
|
(3 683)
-53%
|
(3 928)
-7%
|
(4 749)
-21%
|
(4 753)
0%
|
(3 372)
+29%
|
(3 359)
+0%
|
(1 602)
+52%
|
(1 628)
-2%
|
43
N/A
|
35
-17%
|
(573)
N/A
|
(826)
-44%
|
(1 760)
-113%
|
(851)
+52%
|
(217)
+75%
|
139
N/A
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
5 485
N/A
|
6 958
+27%
|
13 863
+99%
|
(1 051)
N/A
|
(2 811)
-168%
|
(3 531)
-26%
|
(2 630)
+26%
|
(1 505)
+43%
|
729
N/A
|
(1 115)
N/A
|
(912)
+18%
|
(498)
+45%
|
(386)
+22%
|
211
N/A
|
(93)
N/A
|
100
N/A
|
(90)
N/A
|
(141)
-57%
|
(603)
-327%
|
(300)
+50%
|
(288)
+4%
|
137
N/A
|
228
+67%
|
1 385
+509%
|
1 387
+0%
|
910
-34%
|
1 079
+19%
|
65
-94%
|
(176)
N/A
|
246
N/A
|
621
+153%
|
(319)
N/A
|
210
N/A
|
96
-54%
|
(1 745)
N/A
|
1 127
N/A
|
(1 324)
N/A
|
460
N/A
|
681
+48%
|
(137)
N/A
|
(144)
-5%
|
(1 343)
-829%
|
(923)
+31%
|
(1 464)
-59%
|
(75)
+95%
|
(183)
-143%
|
384
N/A
|
(348)
N/A
|
350
N/A
|
177
-49%
|
445
+151%
|
337
-24%
|
608
+81%
|
(18)
N/A
|
200
N/A
|
(546)
N/A
|
(728)
-33%
|
(615)
+16%
|
(1 093)
-78%
|
140
N/A
|
46
-67%
|
269
+491%
|
60
-78%
|
(258)
N/A
|
(343)
-33%
|
15
N/A
|
233
+1 448%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(19 531)
N/A
|
(23 632)
-21%
|
(19 273)
+18%
|
(14 355)
+26%
|
(12 107)
+16%
|
(10 418)
+14%
|
(9 210)
+12%
|
(8 468)
+8%
|
(7 829)
+8%
|
(6 465)
+17%
|
(5 566)
+14%
|
(3 916)
+30%
|
(2 196)
+44%
|
(1 505)
+31%
|
(251)
+83%
|
(77)
+69%
|
(99)
-29%
|
403
N/A
|
52
-87%
|
301
+477%
|
366
+22%
|
976
+167%
|
1 023
+5%
|
1 630
+59%
|
1 623
0%
|
1 217
-25%
|
1 370
+13%
|
2 197
+60%
|
1 904
-13%
|
1 705
-10%
|
2 025
+19%
|
959
-53%
|
1 495
+56%
|
1 959
+31%
|
1 776
-9%
|
2 613
+47%
|
2 608
0%
|
2 355
-10%
|
3 122
+33%
|
3 171
+2%
|
3 024
-5%
|
2 866
-5%
|
2 059
-28%
|
1 886
-8%
|
1 839
-2%
|
1 821
-1%
|
1 818
0%
|
1 822
+0%
|
2 038
+12%
|
3 120
+53%
|
3 217
+3%
|
3 405
+6%
|
3 951
+16%
|
3 488
-12%
|
3 556
+2%
|
2 826
-21%
|
2 257
-20%
|
993
-56%
|
545
-45%
|
97
-82%
|
10
-90%
|
842
+8 227%
|
801
-5%
|
1 418
+77%
|
424
-70%
|
148
-65%
|
94
-37%
|
|