SAL Saudi Logistics Services Company SJSC
SAU:4263
Cash Flow Statement
Cash Flow Statement
SAL Saudi Logistics Services Company SJSC
| 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 |
431
|
471
|
551
|
773
|
702
|
737
|
694
|
632
|
642
|
677
|
|
| Depreciation & Amortization |
130
|
135
|
135
|
166
|
126
|
118
|
105
|
95
|
91
|
90
|
|
| Other Non-Cash Items |
81
|
72
|
123
|
134
|
97
|
75
|
15
|
31
|
27
|
27
|
|
| Cash Taxes Paid |
7
|
7
|
7
|
0
|
36
|
36
|
36
|
0
|
35
|
35
|
|
| Cash Interest Paid |
48
|
42
|
75
|
80
|
79
|
72
|
50
|
49
|
63
|
74
|
|
| Change in Working Capital |
4
|
(89)
|
(113)
|
(219)
|
(279)
|
(87)
|
(19)
|
(81)
|
87
|
76
|
|
| Cash from Operating Activities |
646
N/A
|
589
-9%
|
696
+18%
|
854
+23%
|
647
-24%
|
842
+30%
|
796
-6%
|
677
-15%
|
847
+25%
|
869
+3%
|
|
| Investing Cash Flow | |||||||||||
| Capital Expenditures |
(82)
|
(73)
|
(73)
|
(104)
|
(82)
|
(74)
|
(72)
|
(56)
|
(68)
|
(118)
|
|
| Other Items |
(181)
|
37
|
(524)
|
(24)
|
(342)
|
(770)
|
500
|
0
|
(468)
|
702
|
|
| Cash from Investing Activities |
(263)
N/A
|
(36)
+86%
|
(596)
-1 563%
|
(127)
+79%
|
(424)
-233%
|
(844)
-99%
|
428
N/A
|
(56)
N/A
|
(536)
-863%
|
584
N/A
|
|
| Financing Cash Flow | |||||||||||
| Net Issuance of Debt |
13
|
(57)
|
79
|
35
|
98
|
123
|
(50)
|
(24)
|
(128)
|
(118)
|
|
| Cash Paid for Dividends |
0
|
(270)
|
(352)
|
(473)
|
(613)
|
(460)
|
(494)
|
(479)
|
(339)
|
(458)
|
|
| Other |
(360)
|
(86)
|
(56)
|
(56)
|
144
|
(50)
|
(28)
|
(29)
|
(43)
|
(55)
|
|
| Cash from Financing Activities |
(348)
N/A
|
(413)
-19%
|
(329)
+20%
|
(494)
-50%
|
(371)
+25%
|
(387)
-4%
|
(572)
-48%
|
(532)
+7%
|
(509)
+4%
|
(631)
-24%
|
|
| Change in Cash | |||||||||||
| Net Change in Cash |
35
N/A
|
140
+299%
|
(230)
N/A
|
232
N/A
|
(148)
N/A
|
(388)
-162%
|
652
N/A
|
90
-86%
|
(198)
N/A
|
822
N/A
|
|
| Free Cash Flow | |||||||||||
| Free Cash Flow |
564
N/A
|
516
-8%
|
623
+21%
|
750
+20%
|
565
-25%
|
768
+36%
|
724
-6%
|
621
-14%
|
779
+25%
|
751
-4%
|
|