Abdullah Saad Mohammed Abo Moati for Bookstores Company SJSC
SAU:4191
Cash Flow Statement
Cash Flow Statement
Abdullah Saad Mohammed Abo Moati for Bookstores Company SJSC
| 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-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||
| Net Income |
22
|
22
|
24
|
24
|
24
|
21
|
21
|
22
|
21
|
21
|
20
|
18
|
17
|
16
|
14
|
12
|
11
|
8
|
12
|
15
|
19
|
19
|
22
|
29
|
29
|
20
|
2
|
14
|
24
|
24
|
28
|
28
|
|
| Depreciation & Amortization |
3
|
2
|
3
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
5
|
6
|
6
|
6
|
7
|
8
|
8
|
9
|
10
|
10
|
11
|
11
|
11
|
12
|
3
|
6
|
9
|
12
|
12
|
12
|
|
| Other Non-Cash Items |
1
|
1
|
2
|
3
|
4
|
6
|
6
|
6
|
10
|
(7)
|
(7)
|
(6)
|
(10)
|
12
|
9
|
7
|
6
|
8
|
6
|
11
|
12
|
14
|
16
|
16
|
14
|
21
|
1
|
4
|
6
|
10
|
11
|
10
|
|
| Cash Taxes Paid |
2
|
2
|
4
|
4
|
3
|
2
|
0
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
0
|
3
|
3
|
3
|
0
|
3
|
3
|
3
|
0
|
4
|
3
|
3
|
0
|
3
|
3
|
3
|
3
|
2
|
|
| Change in Working Capital |
76
|
59
|
46
|
31
|
(5)
|
(15)
|
(23)
|
(15)
|
(29)
|
(25)
|
16
|
13
|
46
|
24
|
17
|
15
|
(2)
|
10
|
(11)
|
(4)
|
(1)
|
1
|
(11)
|
(15)
|
9
|
13
|
(19)
|
(28)
|
(27)
|
(28)
|
(34)
|
(11)
|
|
| Cash from Operating Activities |
102
N/A
|
85
-17%
|
76
-11%
|
61
-19%
|
26
-58%
|
15
-41%
|
6
-61%
|
16
+162%
|
5
-67%
|
(9)
N/A
|
33
N/A
|
29
-12%
|
58
+102%
|
57
-1%
|
45
-22%
|
40
-10%
|
22
-46%
|
34
+59%
|
17
-51%
|
31
+84%
|
40
+31%
|
43
+7%
|
37
-14%
|
40
+6%
|
64
+61%
|
66
+3%
|
(13)
N/A
|
(4)
+70%
|
13
N/A
|
19
+45%
|
17
-10%
|
38
+131%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||
| Capital Expenditures |
(3)
|
(2)
|
(3)
|
(3)
|
(5)
|
(5)
|
(4)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(3)
|
(3)
|
(1)
|
(0)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(1)
|
(3)
|
(3)
|
(4)
|
(2)
|
(2)
|
|
| Other Items |
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
0
|
0
|
(1)
|
6
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(4)
|
(3)
|
|
| Cash from Investing Activities |
(3)
N/A
|
(2)
+31%
|
(3)
-74%
|
(3)
+7%
|
(5)
-63%
|
(5)
0%
|
(4)
+11%
|
(5)
-29%
|
(4)
+30%
|
(4)
+3%
|
(11)
-208%
|
(4)
+67%
|
(5)
-33%
|
(5)
+8%
|
3
N/A
|
(3)
N/A
|
(1)
+48%
|
(1)
+12%
|
(1)
-9%
|
(2)
-49%
|
(3)
-48%
|
(4)
-28%
|
(4)
-2%
|
(4)
+1%
|
(4)
-6%
|
(5)
-30%
|
(2)
+59%
|
(4)
-117%
|
(5)
-21%
|
(7)
-31%
|
(6)
+15%
|
(4)
+26%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
(54)
|
(66)
|
(44)
|
(61)
|
(30)
|
23
|
(17)
|
18
|
4
|
(9)
|
10
|
(23)
|
(53)
|
(37)
|
(37)
|
(23)
|
4
|
(24)
|
(23)
|
(29)
|
(38)
|
(41)
|
(29)
|
(29)
|
(51)
|
(38)
|
14
|
22
|
39
|
9
|
12
|
(10)
|
|
| Cash Paid for Dividends |
(17)
|
(9)
|
0
|
0
|
(9)
|
(9)
|
0
|
(17)
|
(9)
|
(9)
|
0
|
(9)
|
(3)
|
(8)
|
0
|
(10)
|
(16)
|
(10)
|
0
|
0
|
(10)
|
(10)
|
0
|
0
|
(10)
|
(10)
|
0
|
(10)
|
(20)
|
(20)
|
0
|
(20)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
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 |
(71)
N/A
|
(75)
-6%
|
(53)
+30%
|
(70)
-32%
|
(39)
+44%
|
14
N/A
|
(26)
N/A
|
(1)
+97%
|
(6)
-784%
|
(18)
-188%
|
1
N/A
|
(31)
N/A
|
(55)
-79%
|
(45)
+18%
|
(45)
+1%
|
(33)
+26%
|
(12)
+65%
|
(34)
-193%
|
(33)
+1%
|
(29)
+13%
|
(48)
-65%
|
(51)
-7%
|
(39)
+25%
|
(39)
0%
|
(61)
-57%
|
(48)
+21%
|
14
N/A
|
12
-15%
|
19
+59%
|
(11)
N/A
|
(8)
+30%
|
(30)
-289%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||
| Net Change in Cash |
28
N/A
|
8
-73%
|
20
+158%
|
(12)
N/A
|
(18)
-56%
|
24
N/A
|
(24)
N/A
|
10
N/A
|
(5)
N/A
|
(30)
-532%
|
22
N/A
|
(6)
N/A
|
(2)
+62%
|
7
N/A
|
3
-53%
|
5
+35%
|
9
+89%
|
(1)
N/A
|
(18)
-2 654%
|
(0)
+99%
|
(10)
-8 128%
|
(12)
-11%
|
(5)
+57%
|
(3)
+45%
|
(1)
+68%
|
13
N/A
|
(0)
N/A
|
4
N/A
|
26
+604%
|
0
-99%
|
3
+645%
|
4
+27%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||
| Free Cash Flow |
99
N/A
|
83
-16%
|
73
-12%
|
58
-20%
|
21
-64%
|
10
-51%
|
2
-85%
|
10
+542%
|
1
-87%
|
(12)
N/A
|
29
N/A
|
25
-13%
|
53
+112%
|
54
+2%
|
42
-21%
|
39
-8%
|
22
-45%
|
33
+54%
|
16
-53%
|
29
+86%
|
38
+30%
|
40
+6%
|
34
-15%
|
36
+7%
|
60
+66%
|
62
+4%
|
(14)
N/A
|
(6)
+54%
|
10
N/A
|
15
+52%
|
14
-5%
|
37
+159%
|
|