Batic Investments and Logistics Co
SAU:4110
Cash Flow Statement
Cash Flow Statement
Batic Investments and Logistics Co
| 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 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
48
|
45
|
29
|
16
|
15
|
16
|
11
|
(7)
|
(7)
|
(10)
|
(9)
|
8
|
14
|
14
|
18
|
17
|
11
|
10
|
5
|
6
|
5
|
(4)
|
(5)
|
(6)
|
(7)
|
(117)
|
(114)
|
(116)
|
(119)
|
0
|
(2)
|
(0)
|
3
|
4
|
7
|
7
|
92
|
93
|
102
|
134
|
48
|
47
|
56
|
43
|
59
|
76
|
65
|
55
|
25
|
19
|
25
|
32
|
61
|
55
|
40
|
29
|
21
|
19
|
19
|
16
|
11
|
5
|
(6)
|
9
|
0
|
(8)
|
2
|
(16)
|
0
|
(4)
|
(18)
|
(30)
|
0
|
0
|
0
|
0
|
(9)
|
(5)
|
(4)
|
(3)
|
(52)
|
(42)
|
(40)
|
(31)
|
|
| Depreciation & Amortization |
11
|
10
|
9
|
8
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
11
|
11
|
12
|
12
|
12
|
11
|
11
|
11
|
10
|
10
|
9
|
9
|
9
|
10
|
10
|
10
|
9
|
9
|
10
|
10
|
11
|
12
|
13
|
13
|
16
|
20
|
23
|
24
|
25
|
27
|
27
|
26
|
27
|
30
|
27
|
31
|
32
|
29
|
29
|
29
|
30
|
33
|
31
|
33
|
32
|
32
|
32
|
35
|
37
|
40
|
44
|
45
|
48
|
51
|
51
|
55
|
57
|
59
|
61
|
64
|
67
|
72
|
76
|
76
|
72
|
64
|
|
| Other Non-Cash Items |
4
|
4
|
4
|
3
|
2
|
2
|
2
|
(2)
|
(119)
|
(122)
|
(119)
|
(118)
|
15
|
3
|
(2)
|
(3)
|
0
|
1
|
2
|
1
|
0
|
9
|
11
|
12
|
10
|
114
|
111
|
111
|
111
|
(2)
|
1
|
1
|
1
|
(1)
|
(6)
|
(7)
|
(96)
|
(98)
|
(92)
|
(97)
|
(8)
|
(8)
|
(4)
|
3
|
9
|
12
|
8
|
8
|
21
|
23
|
26
|
26
|
6
|
2
|
3
|
3
|
7
|
8
|
7
|
7
|
8
|
14
|
14
|
15
|
35
|
34
|
33
|
33
|
19
|
15
|
24
|
31
|
37
|
41
|
39
|
39
|
34
|
33
|
34
|
29
|
85
|
68
|
68
|
67
|
|
| Cash Taxes Paid |
3
|
0
|
0
|
0
|
5
|
0
|
6
|
6
|
1
|
1
|
4
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
1
|
1
|
0
|
2
|
1
|
1
|
0
|
4
|
4
|
4
|
4
|
10
|
12
|
12
|
12
|
2
|
(0)
|
5
|
11
|
11
|
11
|
0
|
0
|
1
|
5
|
0
|
5
|
10
|
6
|
0
|
6
|
0
|
0
|
5
|
0
|
0
|
0
|
6
|
0
|
7
|
7
|
7
|
7
|
4
|
4
|
4
|
0
|
6
|
6
|
7
|
0
|
3
|
3
|
|
| 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
|
|
| Change in Working Capital |
(3)
|
(9)
|
(11)
|
(13)
|
(14)
|
(14)
|
(13)
|
(9)
|
(3)
|
(3)
|
(7)
|
(8)
|
(9)
|
(6)
|
(28)
|
(8)
|
(7)
|
(4)
|
22
|
2
|
3
|
4
|
0
|
0
|
2
|
5
|
2
|
(7)
|
(4)
|
(2)
|
1
|
10
|
1
|
(11)
|
(14)
|
(7)
|
4
|
5
|
4
|
7
|
5
|
3
|
(4)
|
(13)
|
12
|
(2)
|
(3)
|
(6)
|
(26)
|
(59)
|
(61)
|
(79)
|
(80)
|
(69)
|
(73)
|
(43)
|
(37)
|
(25)
|
(29)
|
(42)
|
(75)
|
(91)
|
(64)
|
(112)
|
(49)
|
1
|
(26)
|
49
|
5
|
4
|
14
|
7
|
16
|
(16)
|
(7)
|
(23)
|
(4)
|
5
|
16
|
29
|
(8)
|
(17)
|
7
|
10
|
|
| Cash from Operating Activities |
60
N/A
|
51
-16%
|
31
-40%
|
15
-51%
|
13
-10%
|
14
+8%
|
11
-27%
|
(8)
N/A
|
(119)
-1 400%
|
(125)
-6%
|
(126)
0%
|
(108)
+14%
|
30
N/A
|
20
-34%
|
(2)
N/A
|
16
N/A
|
14
-8%
|
17
+22%
|
40
+129%
|
20
-50%
|
20
N/A
|
20
+2%
|
18
-12%
|
18
+1%
|
17
-7%
|
13
-21%
|
9
-32%
|
(3)
N/A
|
(3)
N/A
|
5
N/A
|
9
+76%
|
20
+123%
|
15
-26%
|
2
-84%
|
(4)
N/A
|
2
N/A
|
8
+290%
|
11
+29%
|
26
+142%
|
57
+121%
|
57
+0%
|
55
-3%
|
64
+17%
|
53
-17%
|
102
+94%
|
113
+11%
|
98
-13%
|
83
-15%
|
47
-43%
|
10
-80%
|
16
+65%
|
6
-62%
|
14
+132%
|
17
+22%
|
(1)
N/A
|
18
N/A
|
21
+16%
|
31
+46%
|
27
-14%
|
11
-59%
|
(25)
N/A
|
(42)
-65%
|
(26)
+38%
|
(58)
-124%
|
11
N/A
|
62
+457%
|
46
-26%
|
105
+130%
|
57
-46%
|
60
+4%
|
68
+14%
|
59
-14%
|
77
+31%
|
52
-32%
|
75
+44%
|
69
-8%
|
82
+20%
|
95
+15%
|
109
+15%
|
128
+17%
|
102
-20%
|
85
-17%
|
108
+27%
|
109
+1%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(26)
|
(26)
|
(17)
|
(16)
|
(14)
|
(3)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(2)
|
(2)
|
(18)
|
(39)
|
(39)
|
(39)
|
(23)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(16)
|
(28)
|
(31)
|
(31)
|
(16)
|
(4)
|
(2)
|
(8)
|
(17)
|
(17)
|
(22)
|
(48)
|
(43)
|
(44)
|
(46)
|
(27)
|
(55)
|
(55)
|
(50)
|
(40)
|
(8)
|
(11)
|
(27)
|
(29)
|
(35)
|
(35)
|
(25)
|
(24)
|
(23)
|
(55)
|
(52)
|
(53)
|
(49)
|
(21)
|
(26)
|
(53)
|
(76)
|
(68)
|
(58)
|
(27)
|
(4)
|
(6)
|
(7)
|
(11)
|
(27)
|
(46)
|
(55)
|
(55)
|
(56)
|
(38)
|
(36)
|
(54)
|
(37)
|
(40)
|
(36)
|
(15)
|
|
| Other Items |
58
|
89
|
(48)
|
(110)
|
(139)
|
(80)
|
(32)
|
12
|
125
|
127
|
134
|
109
|
(29)
|
(19)
|
(18)
|
(27)
|
(5)
|
0
|
(0)
|
18
|
(1)
|
4
|
3
|
3
|
5
|
0
|
10
|
10
|
10
|
10
|
0
|
0
|
1
|
5
|
17
|
15
|
139
|
96
|
42
|
28
|
(43)
|
(188)
|
(154)
|
(132)
|
(147)
|
35
|
63
|
57
|
18
|
60
|
41
|
32
|
54
|
16
|
14
|
22
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
1
|
1
|
(23)
|
(35)
|
(42)
|
(150)
|
(208)
|
(361)
|
(361)
|
(245)
|
(169)
|
8
|
10
|
(7)
|
(4)
|
(25)
|
(4)
|
(41)
|
(42)
|
(37)
|
(53)
|
|
| Cash from Investing Activities |
32
N/A
|
63
+97%
|
(65)
N/A
|
(126)
-94%
|
(153)
-21%
|
(84)
+45%
|
(32)
+62%
|
12
N/A
|
124
+981%
|
127
+2%
|
134
+6%
|
109
-19%
|
(30)
N/A
|
(21)
+30%
|
(20)
+4%
|
(44)
-121%
|
(44)
+1%
|
(42)
+5%
|
(39)
+7%
|
(5)
+88%
|
(2)
+64%
|
3
N/A
|
2
-43%
|
2
-6%
|
4
+144%
|
(1)
N/A
|
10
N/A
|
9
-2%
|
(6)
N/A
|
(18)
-202%
|
(31)
-67%
|
(31)
N/A
|
(15)
+50%
|
0
N/A
|
15
+3 725%
|
8
-50%
|
122
+1 479%
|
78
-36%
|
20
-75%
|
(20)
N/A
|
(86)
-335%
|
(232)
-169%
|
(200)
+13%
|
(159)
+21%
|
(202)
-27%
|
(21)
+90%
|
13
N/A
|
17
+32%
|
10
-43%
|
48
+391%
|
13
-73%
|
3
-80%
|
20
+635%
|
(19)
N/A
|
(10)
+46%
|
(2)
+76%
|
(23)
-821%
|
(55)
-142%
|
(52)
+5%
|
(51)
+1%
|
(47)
+8%
|
(19)
+60%
|
(24)
-28%
|
(51)
-113%
|
(75)
-46%
|
(91)
-21%
|
(93)
-2%
|
(69)
+25%
|
(155)
-123%
|
(214)
-39%
|
(368)
-72%
|
(372)
-1%
|
(272)
+27%
|
(215)
+21%
|
(47)
+78%
|
(45)
+5%
|
(63)
-42%
|
(42)
+34%
|
(61)
-45%
|
(58)
+5%
|
(78)
-34%
|
(82)
-6%
|
(72)
+12%
|
(67)
+7%
|
|
| 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
|
300
|
300
|
300
|
300
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
38
|
35
|
32
|
29
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(10)
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
(13)
|
(18)
|
(20)
|
(6)
|
(4)
|
143
|
147
|
112
|
108
|
(45)
|
(58)
|
(40)
|
(41)
|
(40)
|
(38)
|
(35)
|
(53)
|
(53)
|
(33)
|
(23)
|
(4)
|
41
|
28
|
55
|
60
|
54
|
59
|
79
|
86
|
60
|
63
|
(16)
|
85
|
(64)
|
8
|
31
|
(90)
|
64
|
(26)
|
(33)
|
(28)
|
(51)
|
(40)
|
(22)
|
1
|
5
|
(35)
|
(80)
|
|
| Cash Paid for Dividends |
(26)
|
(27)
|
(37)
|
(29)
|
(15)
|
(15)
|
(9)
|
(17)
|
0
|
(14)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(17)
|
(17)
|
(18)
|
(18)
|
(11)
|
(3)
|
(10)
|
0
|
0
|
(9)
|
0
|
0
|
(7)
|
(7)
|
(7)
|
(7)
|
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
|
|
| Other |
6
|
6
|
6
|
7
|
2
|
2
|
2
|
2
|
(15)
|
(15)
|
(15)
|
(15)
|
(1)
|
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
|
(9)
|
(9)
|
0
|
0
|
(9)
|
12
|
13
|
10
|
19
|
(4)
|
(4)
|
(4)
|
(0)
|
(2)
|
(2)
|
(1)
|
(5)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(7)
|
(7)
|
(6)
|
5
|
9
|
9
|
6
|
(6)
|
(7)
|
(8)
|
(8)
|
(9)
|
(7)
|
(7)
|
(7)
|
(7)
|
(10)
|
(7)
|
|
| Cash from Financing Activities |
(20)
N/A
|
(21)
-3%
|
(31)
-46%
|
(22)
+28%
|
(13)
+42%
|
(13)
-2%
|
(8)
+40%
|
(15)
-100%
|
(15)
+5%
|
(14)
+3%
|
(9)
+37%
|
(1)
+92%
|
(1)
-57%
|
(1)
+55%
|
38
N/A
|
35
-7%
|
32
-9%
|
29
-10%
|
(12)
N/A
|
(13)
-3%
|
(13)
N/A
|
(13)
N/A
|
(13)
N/A
|
(13)
N/A
|
(13)
N/A
|
(13)
N/A
|
(13)
-2%
|
(10)
+25%
|
(6)
+35%
|
(3)
+47%
|
(0)
+97%
|
(0)
N/A
|
(0)
N/A
|
(0)
N/A
|
0
N/A
|
(8)
N/A
|
(13)
-71%
|
(18)
-41%
|
(37)
-104%
|
(31)
+15%
|
(31)
+2%
|
116
N/A
|
127
+9%
|
101
-21%
|
110
+9%
|
(43)
N/A
|
(48)
-11%
|
(29)
+39%
|
(46)
-56%
|
(44)
+4%
|
(48)
-9%
|
(42)
+12%
|
(61)
-45%
|
(62)
-2%
|
(34)
+46%
|
(28)
+18%
|
(6)
+80%
|
40
N/A
|
27
-33%
|
54
+99%
|
59
+10%
|
53
-10%
|
59
+11%
|
79
+35%
|
86
+8%
|
60
-30%
|
57
-5%
|
(22)
N/A
|
79
N/A
|
242
+207%
|
317
+31%
|
340
+7%
|
216
-36%
|
58
-73%
|
(33)
N/A
|
(41)
-27%
|
(36)
+13%
|
(60)
-65%
|
(47)
+21%
|
(29)
+39%
|
(6)
+80%
|
(2)
+60%
|
(45)
-1 915%
|
(87)
-92%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
72
N/A
|
93
+29%
|
(65)
N/A
|
(133)
-104%
|
(153)
-14%
|
(82)
+46%
|
(29)
+64%
|
(12)
+60%
|
(9)
+25%
|
(13)
-47%
|
(1)
+91%
|
0
N/A
|
(2)
N/A
|
(2)
-25%
|
15
N/A
|
6
-60%
|
2
-63%
|
5
+100%
|
(11)
N/A
|
3
N/A
|
6
+107%
|
11
+89%
|
7
-36%
|
7
N/A
|
8
+16%
|
0
N/A
|
6
N/A
|
(3)
N/A
|
(15)
-353%
|
(17)
-9%
|
(22)
-32%
|
(11)
+49%
|
(1)
+93%
|
3
N/A
|
12
+354%
|
2
-81%
|
117
+4 987%
|
71
-40%
|
9
-88%
|
6
-36%
|
(60)
N/A
|
(61)
0%
|
(10)
+84%
|
(5)
+47%
|
10
N/A
|
49
+379%
|
63
+28%
|
71
+12%
|
11
-84%
|
14
+21%
|
(19)
N/A
|
(34)
-76%
|
(27)
+19%
|
(64)
-135%
|
(45)
+30%
|
(12)
+74%
|
(7)
+41%
|
16
N/A
|
2
-88%
|
14
+598%
|
(13)
N/A
|
(7)
+45%
|
9
N/A
|
(30)
N/A
|
22
N/A
|
31
+43%
|
10
-69%
|
14
+39%
|
(19)
N/A
|
87
N/A
|
18
-80%
|
26
+50%
|
20
-22%
|
(105)
N/A
|
(5)
+96%
|
(18)
-271%
|
(17)
+2%
|
(7)
+61%
|
1
N/A
|
41
+5 326%
|
19
-55%
|
1
-97%
|
(10)
N/A
|
(45)
-373%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
34
N/A
|
25
-27%
|
13
-48%
|
(1)
N/A
|
(1)
+11%
|
11
N/A
|
10
-8%
|
(9)
N/A
|
(119)
-1 286%
|
(126)
-6%
|
(126)
0%
|
(108)
+14%
|
28
N/A
|
18
-37%
|
(4)
N/A
|
(2)
+50%
|
(25)
-1 067%
|
(21)
+13%
|
1
N/A
|
(3)
N/A
|
19
N/A
|
20
+3%
|
17
-15%
|
17
+1%
|
16
-5%
|
12
-22%
|
9
-28%
|
(4)
N/A
|
(19)
-434%
|
(23)
-24%
|
(22)
+3%
|
(12)
+49%
|
(1)
+88%
|
(2)
-36%
|
(6)
-195%
|
(6)
+2%
|
(9)
-65%
|
(7)
+25%
|
4
N/A
|
9
+134%
|
13
+49%
|
11
-19%
|
17
+63%
|
26
+47%
|
47
+83%
|
57
+22%
|
47
-17%
|
43
-9%
|
39
-10%
|
(2)
N/A
|
(12)
-680%
|
(23)
-94%
|
(21)
+9%
|
(18)
+13%
|
(26)
-42%
|
(6)
+76%
|
(2)
+71%
|
(24)
-1 281%
|
(25)
-5%
|
(42)
-66%
|
(75)
-78%
|
(63)
+16%
|
(52)
+18%
|
(111)
-115%
|
(65)
+41%
|
(6)
+91%
|
(12)
-114%
|
78
N/A
|
53
-32%
|
53
+1%
|
61
+15%
|
48
-22%
|
50
+4%
|
6
-88%
|
20
+241%
|
14
-29%
|
26
+85%
|
57
+121%
|
73
+28%
|
74
+1%
|
65
-12%
|
45
-31%
|
73
+63%
|
95
+30%
|
|