Al Baha Investment and Development Company SJSC
SAU:4130
Cash Flow Statement
Cash Flow Statement
Al Baha Investment and Development Company 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 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(8)
|
(8)
|
(7)
|
(6)
|
(4)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(3)
|
(4)
|
(5)
|
(6)
|
(13)
|
(14)
|
(14)
|
(13)
|
(14)
|
(14)
|
(14)
|
(13)
|
(4)
|
(7)
|
(7)
|
(7)
|
(6)
|
(4)
|
(4)
|
(7)
|
(5)
|
(5)
|
(4)
|
(2)
|
(5)
|
(74)
|
(74)
|
(73)
|
(78)
|
(9)
|
(10)
|
(9)
|
(4)
|
(3)
|
(2)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
4
|
5
|
11
|
11
|
7
|
6
|
1
|
1
|
(3)
|
(3)
|
(2)
|
(2)
|
(28)
|
(29)
|
(31)
|
(31)
|
(8)
|
(11)
|
(10)
|
(10)
|
(5)
|
(1)
|
1
|
3
|
10
|
11
|
13
|
11
|
8
|
8
|
6
|
8
|
7
|
|
| Depreciation & Amortization |
6
|
6
|
6
|
6
|
5
|
5
|
5
|
5
|
6
|
6
|
6
|
6
|
6
|
4
|
5
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
3
|
4
|
5
|
5
|
5
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
4
|
4
|
2
|
4
|
4
|
4
|
0
|
4
|
4
|
4
|
0
|
|
| Other Non-Cash Items |
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
(0)
|
1
|
2
|
2
|
7
|
7
|
5
|
5
|
7
|
7
|
15
|
19
|
11
|
13
|
4
|
0
|
(1)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(0)
|
69
|
69
|
69
|
72
|
3
|
3
|
3
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(5)
|
0
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(3)
|
6
|
6
|
6
|
6
|
32
|
33
|
34
|
34
|
11
|
10
|
10
|
9
|
6
|
5
|
5
|
5
|
(0)
|
(2)
|
(3)
|
(2)
|
5
|
2
|
4
|
2
|
7
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
(0)
|
1
|
(1)
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
4
|
16
|
16
|
0
|
14
|
1
|
2
|
3
|
2
|
3
|
4
|
4
|
5
|
4
|
2
|
|
| Change in Working Capital |
1
|
1
|
1
|
(1)
|
(2)
|
(1)
|
0
|
2
|
1
|
(1)
|
(2)
|
(0)
|
(1)
|
(3)
|
(3)
|
(5)
|
6
|
6
|
5
|
5
|
(0)
|
(0)
|
1
|
1
|
(1)
|
(1)
|
(3)
|
(12)
|
(12)
|
(18)
|
(17)
|
(5)
|
(5)
|
1
|
2
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
1
|
2
|
0
|
0
|
(1)
|
(2)
|
1
|
(0)
|
(0)
|
1
|
(1)
|
(0)
|
9
|
8
|
12
|
11
|
2
|
0
|
(4)
|
(6)
|
(3)
|
(7)
|
(3)
|
(1)
|
(7)
|
(2)
|
(5)
|
(6)
|
(1)
|
(1)
|
(2)
|
0
|
(6)
|
(18)
|
(23)
|
(24)
|
(20)
|
(8)
|
(2)
|
(0)
|
(1)
|
(3)
|
(5)
|
(6)
|
(8)
|
(6)
|
(4)
|
|
| Cash from Operating Activities |
1
N/A
|
1
-38%
|
1
+122%
|
1
-20%
|
1
-29%
|
2
+232%
|
2
0%
|
3
+34%
|
3
-10%
|
1
-61%
|
(0)
N/A
|
1
N/A
|
1
-10%
|
(1)
N/A
|
(1)
+8%
|
(5)
-580%
|
3
N/A
|
2
-15%
|
(0)
N/A
|
1
N/A
|
(5)
N/A
|
(5)
-3%
|
6
N/A
|
9
+65%
|
9
-4%
|
8
-10%
|
(2)
N/A
|
(16)
-611%
|
(16)
-2%
|
(23)
-39%
|
(21)
+6%
|
(11)
+49%
|
(11)
+0%
|
(4)
+64%
|
(3)
+14%
|
(3)
+2%
|
(4)
-22%
|
(4)
+4%
|
(3)
+12%
|
(3)
N/A
|
(4)
-21%
|
(4)
+8%
|
(3)
+15%
|
(3)
+16%
|
(2)
+11%
|
(2)
+30%
|
(2)
-25%
|
(3)
-28%
|
1
N/A
|
0
N/A
|
0
N/A
|
1
+3 567%
|
(1)
N/A
|
(0)
+67%
|
9
N/A
|
8
-3%
|
12
+42%
|
12
+5%
|
9
-30%
|
8
-12%
|
(1)
N/A
|
(2)
-61%
|
(3)
-58%
|
(5)
-74%
|
5
N/A
|
6
+35%
|
1
-78%
|
6
+313%
|
3
-44%
|
2
-40%
|
6
+203%
|
5
-9%
|
6
+1%
|
4
-34%
|
(2)
N/A
|
(14)
-742%
|
(18)
-27%
|
(14)
+18%
|
(10)
+31%
|
4
N/A
|
10
+120%
|
13
+31%
|
12
-3%
|
10
-17%
|
8
-23%
|
7
-14%
|
5
-23%
|
8
+42%
|
10
+27%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(19)
|
(19)
|
(20)
|
(20)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(0)
|
(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 Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13
|
12
|
11
|
7
|
(6)
|
(4)
|
0
|
4
|
0
|
4
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(97)
|
0
|
(97)
|
(98)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
|
| Cash from Investing Activities |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
-16%
|
0
+6%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-100%
|
(0)
N/A
|
(0)
N/A
|
(0)
-250%
|
(0)
+14%
|
(0)
N/A
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-33%
|
(0)
N/A
|
(0)
-325%
|
(0)
+18%
|
(0)
+7%
|
(0)
-4%
|
(0)
+96%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(6)
N/A
|
(7)
-17%
|
(9)
-23%
|
(13)
-46%
|
(7)
+47%
|
(6)
+15%
|
(1)
+74%
|
2
N/A
|
2
-4%
|
2
-1%
|
(0)
N/A
|
(0)
+39%
|
(0)
+56%
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-94%
|
(1)
-76%
|
(0)
+15%
|
(0)
+14%
|
(0)
+37%
|
(0)
+75%
|
(98)
-155 679%
|
(97)
+0%
|
(97)
N/A
|
(98)
0%
|
(1)
+99%
|
(0)
+14%
|
(0)
N/A
|
(0)
+64%
|
(0)
-82%
|
(0)
-32%
|
(1)
-37%
|
(1)
-42%
|
(1)
+33%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
33
|
34
|
35
|
35
|
2
|
1
|
0
|
0
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
120
|
120
|
120
|
120
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(5)
|
(9)
|
0
|
(4)
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
(5)
|
(8)
|
(5)
|
(6)
|
(2)
|
(2)
|
(4)
|
(5)
|
(6)
|
(5)
|
60
|
(4)
|
46
|
(4)
|
(68)
|
(3)
|
(53)
|
(3)
|
(2)
|
(2)
|
(1)
|
0
|
(2)
|
(2)
|
(2)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
(3)
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(13)
|
(14)
|
(14)
|
(16)
|
(5)
|
|
| Cash from Financing Activities |
(0)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(1)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(2)
N/A
|
(2)
N/A
|
0
N/A
|
0
N/A
|
36
N/A
|
34
-4%
|
35
+3%
|
30
-15%
|
(3)
N/A
|
(8)
-149%
|
(9)
-14%
|
(4)
+60%
|
(2)
+57%
|
2
N/A
|
2
N/A
|
2
-9%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1
N/A
|
(3)
N/A
|
0
N/A
|
0
N/A
|
(1)
N/A
|
1
N/A
|
0
N/A
|
(5)
N/A
|
(6)
-31%
|
(3)
+48%
|
(6)
-94%
|
(3)
+57%
|
(3)
-5%
|
(5)
-68%
|
(5)
-16%
|
(6)
-9%
|
115
N/A
|
179
+56%
|
115
-36%
|
165
+44%
|
(4)
N/A
|
(68)
-1 502%
|
(3)
+95%
|
(53)
-1 483%
|
(3)
+95%
|
(2)
+10%
|
(2)
+15%
|
(14)
-610%
|
(15)
-3%
|
(16)
-5%
|
(18)
-14%
|
(8)
+58%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
1
N/A
|
0
-46%
|
2
+257%
|
1
-12%
|
1
-45%
|
2
+232%
|
2
0%
|
2
-7%
|
3
+31%
|
1
-55%
|
(0)
N/A
|
(1)
-627%
|
(1)
-18%
|
(1)
+10%
|
(1)
+8%
|
30
N/A
|
37
+22%
|
38
+2%
|
30
-21%
|
(3)
N/A
|
(13)
-393%
|
(14)
-11%
|
2
N/A
|
8
+313%
|
11
+47%
|
10
-7%
|
(0)
N/A
|
(16)
-8 756%
|
(16)
-2%
|
(23)
-40%
|
(21)
+7%
|
(11)
+48%
|
(11)
+0%
|
(4)
+64%
|
(3)
+14%
|
(3)
+2%
|
(4)
-21%
|
(4)
+4%
|
(3)
+12%
|
(3)
N/A
|
(4)
-21%
|
(4)
+8%
|
(3)
+15%
|
(3)
+16%
|
(2)
+11%
|
(2)
+30%
|
(2)
-25%
|
(3)
-28%
|
1
N/A
|
0
N/A
|
0
N/A
|
1
+3 567%
|
(1)
N/A
|
(0)
+67%
|
3
N/A
|
1
-52%
|
3
+149%
|
1
-76%
|
(2)
N/A
|
2
N/A
|
(3)
N/A
|
(1)
+78%
|
1
N/A
|
(3)
N/A
|
(0)
+97%
|
0
N/A
|
(2)
N/A
|
(0)
+93%
|
1
N/A
|
(1)
N/A
|
1
N/A
|
(0)
N/A
|
(1)
-80%
|
118
N/A
|
177
+50%
|
101
-43%
|
50
-51%
|
(116)
N/A
|
(175)
-51%
|
(97)
+45%
|
(44)
+55%
|
10
N/A
|
10
-2%
|
8
-15%
|
(7)
N/A
|
(9)
-25%
|
(11)
-29%
|
(11)
-2%
|
1
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
1
N/A
|
1
-33%
|
1
+122%
|
1
-20%
|
1
-29%
|
2
+232%
|
2
0%
|
3
+34%
|
3
-10%
|
1
-61%
|
(0)
N/A
|
1
N/A
|
1
-10%
|
(1)
N/A
|
(1)
+8%
|
(5)
-580%
|
3
N/A
|
2
-15%
|
(0)
N/A
|
1
N/A
|
(5)
N/A
|
(5)
-4%
|
6
N/A
|
9
+65%
|
9
-4%
|
8
-9%
|
(2)
N/A
|
(16)
-596%
|
(16)
-2%
|
(23)
-40%
|
(21)
+7%
|
(11)
+48%
|
(11)
+0%
|
(4)
+64%
|
(3)
+14%
|
(3)
+1%
|
(4)
-21%
|
(4)
+4%
|
(3)
+12%
|
(3)
N/A
|
(4)
-21%
|
(4)
+8%
|
(3)
+15%
|
(3)
+16%
|
(2)
+11%
|
(2)
+30%
|
(2)
-25%
|
(3)
-28%
|
1
N/A
|
0
N/A
|
0
N/A
|
1
+3 567%
|
(1)
N/A
|
(0)
+67%
|
(10)
-2 926%
|
(11)
-3%
|
(8)
+21%
|
(8)
+7%
|
7
N/A
|
6
-14%
|
(3)
N/A
|
(3)
-30%
|
(5)
-34%
|
(7)
-47%
|
5
N/A
|
6
+39%
|
1
-77%
|
6
+311%
|
3
-45%
|
2
-41%
|
6
+201%
|
5
-13%
|
5
+1%
|
3
-38%
|
(2)
N/A
|
(14)
-755%
|
(18)
-26%
|
(15)
+18%
|
(10)
+31%
|
4
N/A
|
9
+116%
|
13
+36%
|
12
-3%
|
10
-17%
|
8
-23%
|
7
-14%
|
5
-25%
|
7
+43%
|
9
+28%
|
|