Saudi Industrial Export Company SJSC
SAU:4140
Cash Flow Statement
Cash Flow Statement
Saudi Industrial Export 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 | Dec-2022 | Mar-2023 | Jun-2023 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
9
|
13
|
28
|
34
|
32
|
39
|
23
|
14
|
14
|
4
|
2
|
6
|
10
|
12
|
24
|
27
|
17
|
12
|
2
|
(8)
|
(3)
|
(1)
|
(3)
|
(0)
|
5
|
10
|
15
|
15
|
12
|
7
|
5
|
5
|
5
|
7
|
9
|
9
|
8
|
7
|
6
|
5
|
4
|
3
|
3
|
5
|
4
|
3
|
1
|
(11)
|
(14)
|
(16)
|
(28)
|
(30)
|
(111)
|
(97)
|
(83)
|
(73)
|
6
|
(15)
|
(18)
|
(16)
|
(13)
|
(4)
|
(12)
|
(9)
|
(11)
|
(13)
|
(4)
|
(11)
|
(13)
|
(16)
|
(22)
|
(25)
|
(22)
|
(19)
|
(12)
|
(7)
|
(7)
|
(14)
|
(12)
|
(9)
|
(12)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
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
|
1
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(2)
|
(1)
|
7
|
7
|
9
|
18
|
19
|
101
|
86
|
90
|
82
|
0
|
21
|
8
|
1
|
1
|
(6)
|
(4)
|
4
|
5
|
6
|
3
|
1
|
3
|
7
|
12
|
7
|
9
|
5
|
(6)
|
4
|
1
|
(6)
|
(2)
|
(5)
|
(1)
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
0
|
2
|
2
|
2
|
5
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
0
|
2
|
2
|
2
|
5
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
0
|
2
|
2
|
2
|
0
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
(0)
|
0
|
0
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
2
|
2
|
1
|
0
|
1
|
2
|
2
|
6
|
4
|
3
|
3
|
|
| Change in Working Capital |
10
|
10
|
15
|
(9)
|
(3)
|
14
|
(23)
|
(9)
|
(10)
|
(47)
|
21
|
7
|
(7)
|
20
|
(2)
|
41
|
30
|
26
|
16
|
(16)
|
1
|
(23)
|
(17)
|
(7)
|
(64)
|
9
|
(56)
|
(53)
|
(22)
|
(38)
|
53
|
12
|
22
|
(55)
|
(75)
|
(19)
|
(26)
|
(6)
|
(4)
|
(3)
|
7
|
16
|
8
|
(17)
|
(13)
|
(10)
|
(7)
|
(6)
|
(1)
|
(1)
|
4
|
3
|
(1)
|
13
|
(16)
|
(12)
|
(17)
|
(50)
|
(20)
|
(13)
|
(12)
|
(5)
|
(1)
|
(14)
|
(8)
|
2
|
2
|
6
|
8
|
8
|
2
|
6
|
(13)
|
(7)
|
(6)
|
(6)
|
(2)
|
(1)
|
(3)
|
3
|
(1)
|
|
| Cash from Operating Activities |
19
N/A
|
23
+25%
|
43
+86%
|
25
-43%
|
30
+20%
|
53
+77%
|
0
-99%
|
5
+967%
|
4
-21%
|
(43)
N/A
|
23
N/A
|
14
-42%
|
3
-75%
|
32
+850%
|
22
-30%
|
69
+207%
|
48
-31%
|
39
-18%
|
18
-54%
|
(23)
N/A
|
(2)
+90%
|
(24)
-910%
|
(19)
+18%
|
(7)
+66%
|
(58)
-775%
|
19
N/A
|
(41)
N/A
|
(38)
+7%
|
(10)
+75%
|
(30)
-219%
|
58
N/A
|
17
-71%
|
27
+63%
|
(47)
N/A
|
(66)
-40%
|
(10)
+85%
|
(17)
-77%
|
2
N/A
|
2
+16%
|
3
+16%
|
12
+338%
|
19
+65%
|
11
-43%
|
(12)
N/A
|
(9)
+27%
|
(8)
+7%
|
(7)
+19%
|
(9)
-36%
|
(8)
+10%
|
(7)
+10%
|
(6)
+16%
|
(8)
-25%
|
(11)
-41%
|
3
N/A
|
(8)
N/A
|
(3)
+61%
|
(10)
-209%
|
(43)
-326%
|
(30)
+31%
|
(27)
+9%
|
(23)
+15%
|
(15)
+37%
|
(17)
-14%
|
(18)
-8%
|
(14)
+25%
|
(4)
+69%
|
1
N/A
|
(3)
N/A
|
(2)
+23%
|
(2)
+25%
|
(8)
-416%
|
(11)
-32%
|
(25)
-128%
|
(21)
+15%
|
(23)
-6%
|
(8)
+63%
|
(8)
+7%
|
(21)
-162%
|
(17)
+16%
|
(12)
+33%
|
(14)
-24%
|
|
| 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
|
(11)
|
(11)
|
(11)
|
(11)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
|
| Other Items |
(4)
|
7
|
(3)
|
(32)
|
(18)
|
(10)
|
0
|
19
|
52
|
40
|
40
|
39
|
13
|
6
|
(6)
|
(6)
|
(12)
|
(12)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(16)
|
0
|
(0)
|
(1)
|
15
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
8
|
12
|
12
|
6
|
4
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
4
|
4
|
4
|
4
|
1
|
(0)
|
(0)
|
(82)
|
(59)
|
(98)
|
(89)
|
(37)
|
(44)
|
(43)
|
(47)
|
(12)
|
3
|
|
| Cash from Investing Activities |
(4)
N/A
|
7
N/A
|
(3)
N/A
|
(32)
-936%
|
(18)
+42%
|
(10)
+46%
|
0
N/A
|
19
+95 800%
|
52
+173%
|
40
-24%
|
39
0%
|
39
0%
|
13
-68%
|
6
-51%
|
(6)
N/A
|
(6)
+1%
|
(12)
-108%
|
(12)
N/A
|
0
N/A
|
0
+127%
|
0
-4%
|
0
-13%
|
0
-62%
|
0
+50%
|
0
N/A
|
0
+217%
|
0
+3%
|
0
-18%
|
0
-9%
|
0
-97%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(16)
N/A
|
0
N/A
|
(0)
N/A
|
(1)
-5 400%
|
15
N/A
|
(1)
N/A
|
(1)
+1%
|
(0)
+82%
|
0
N/A
|
0
N/A
|
(11)
N/A
|
(11)
-1%
|
(11)
-1%
|
(11)
0%
|
(0)
+98%
|
6
N/A
|
8
+25%
|
12
+53%
|
12
0%
|
6
-53%
|
4
-27%
|
(0)
N/A
|
(0)
-43%
|
(0)
-1%
|
(0)
-39%
|
(0)
-29%
|
(0)
-43%
|
(1)
-57%
|
(1)
+4%
|
3
N/A
|
3
+8%
|
3
+8%
|
3
+1%
|
1
-57%
|
(0)
N/A
|
(0)
+12%
|
(82)
-71 960%
|
(60)
+28%
|
(98)
-64%
|
(89)
+9%
|
(37)
+58%
|
(44)
-17%
|
(43)
+2%
|
(47)
-9%
|
(12)
+75%
|
3
N/A
|
|
| 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
|
54
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
173
|
173
|
173
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(6)
|
(41)
|
(14)
|
2
|
1
|
(4)
|
21
|
9
|
16
|
38
|
(12)
|
(17)
|
(11)
|
(38)
|
(24)
|
(19)
|
(16)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
3
|
(1)
|
0
|
(1)
|
(3)
|
0
|
(1)
|
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
|
|
| Cash Paid for Dividends |
(4)
|
(4)
|
(7)
|
(7)
|
(7)
|
(7)
|
(0)
|
0
|
0
|
0
|
(8)
|
(8)
|
(8)
|
0
|
0
|
0
|
0
|
(12)
|
(12)
|
(12)
|
(12)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(6)
|
(6)
|
0
|
0
|
0
|
(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
|
|
| 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)
|
(1)
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
5
|
5
|
4
|
4
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(7)
|
(8)
|
(5)
|
(6)
|
12
|
(12)
|
0
|
0
|
(12)
|
0
|
0
|
|
| Cash from Financing Activities |
(10)
N/A
|
(45)
-345%
|
(21)
+53%
|
(6)
+73%
|
(7)
-18%
|
(11)
-65%
|
21
N/A
|
9
-57%
|
16
+75%
|
38
+142%
|
(20)
N/A
|
(25)
-25%
|
(19)
+26%
|
(45)
-142%
|
(24)
+48%
|
(19)
+22%
|
(16)
+12%
|
(11)
+31%
|
(11)
+1%
|
(11)
N/A
|
(11)
+1%
|
0
N/A
|
0
-25%
|
(0)
N/A
|
(1)
-23%
|
(0)
+58%
|
(0)
-86%
|
0
N/A
|
(0)
N/A
|
(1)
-178%
|
(6)
-1 184%
|
(6)
-1%
|
(6)
+6%
|
(0)
+94%
|
(0)
+95%
|
0
N/A
|
(5)
N/A
|
(10)
-76%
|
(6)
+39%
|
(6)
N/A
|
5
N/A
|
3
-43%
|
4
+52%
|
4
N/A
|
(1)
N/A
|
(1)
+50%
|
1
N/A
|
1
N/A
|
1
+8%
|
3
+178%
|
(1)
N/A
|
0
N/A
|
(1)
N/A
|
(3)
-178%
|
0
N/A
|
(1)
N/A
|
50
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)
+17%
|
(0)
-26%
|
(0)
+25%
|
(0)
-16%
|
166
N/A
|
164
-1%
|
168
+2%
|
166
-1%
|
12
-93%
|
(12)
N/A
|
0
N/A
|
0
N/A
|
(12)
N/A
|
0
N/A
|
0
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
4
N/A
|
(15)
N/A
|
19
N/A
|
(13)
N/A
|
5
N/A
|
32
+561%
|
21
-33%
|
33
+55%
|
72
+118%
|
34
-52%
|
42
+24%
|
27
-35%
|
(3)
N/A
|
(7)
-170%
|
(7)
-4%
|
44
N/A
|
19
-57%
|
15
-18%
|
7
-56%
|
(34)
N/A
|
(13)
+61%
|
(23)
-75%
|
(19)
+17%
|
(7)
+64%
|
(59)
-742%
|
19
N/A
|
(41)
N/A
|
(37)
+9%
|
(9)
+75%
|
(31)
-228%
|
52
N/A
|
10
-80%
|
21
+106%
|
(48)
N/A
|
(66)
-39%
|
(26)
+61%
|
(23)
+11%
|
(8)
+67%
|
(4)
+46%
|
12
N/A
|
16
+33%
|
21
+34%
|
15
-29%
|
(8)
N/A
|
(10)
-26%
|
(20)
-94%
|
(16)
+16%
|
(19)
-15%
|
(18)
+5%
|
(5)
+74%
|
(1)
+83%
|
1
N/A
|
0
-62%
|
12
+4 977%
|
(3)
N/A
|
(0)
+82%
|
40
N/A
|
7
-83%
|
20
+199%
|
(27)
N/A
|
(23)
+15%
|
(15)
+35%
|
(17)
-16%
|
(19)
-7%
|
(11)
+40%
|
(2)
+85%
|
4
N/A
|
0
-97%
|
(1)
N/A
|
(2)
-98%
|
157
N/A
|
71
-55%
|
83
+17%
|
47
-43%
|
(100)
N/A
|
(58)
+42%
|
(64)
-10%
|
(64)
+0%
|
(77)
-20%
|
(23)
+69%
|
(11)
+53%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
19
N/A
|
23
+25%
|
43
+86%
|
25
-43%
|
30
+20%
|
53
+77%
|
0
-99%
|
5
+1 009%
|
4
-21%
|
(43)
N/A
|
23
N/A
|
13
-42%
|
3
-76%
|
32
+870%
|
22
-30%
|
69
+208%
|
48
-31%
|
39
-18%
|
18
-54%
|
(23)
N/A
|
(2)
+90%
|
(24)
-903%
|
(19)
+18%
|
(7)
+66%
|
(58)
-774%
|
19
N/A
|
(41)
N/A
|
(38)
+7%
|
(10)
+75%
|
(30)
-219%
|
58
N/A
|
17
-71%
|
27
+63%
|
(47)
N/A
|
(66)
-40%
|
(10)
+85%
|
(17)
-78%
|
2
N/A
|
2
+14%
|
2
+12%
|
11
+360%
|
19
+67%
|
11
-44%
|
(12)
N/A
|
(9)
+27%
|
(19)
-110%
|
(17)
+8%
|
(20)
-14%
|
(19)
+5%
|
(8)
+60%
|
(6)
+17%
|
(8)
-24%
|
(11)
-40%
|
3
N/A
|
(9)
N/A
|
(3)
+61%
|
(10)
-207%
|
(43)
-322%
|
(30)
+31%
|
(27)
+8%
|
(23)
+15%
|
(15)
+35%
|
(17)
-15%
|
(19)
-8%
|
(15)
+21%
|
(5)
+65%
|
0
N/A
|
(3)
N/A
|
(2)
+34%
|
(2)
+25%
|
(8)
-398%
|
(11)
-32%
|
(25)
-127%
|
(22)
+15%
|
(23)
-6%
|
(9)
+62%
|
(8)
+7%
|
(21)
-158%
|
(17)
+16%
|
(12)
+34%
|
(14)
-24%
|
|