Derayah REIT Fund
SAU:4339
Cash Flow Statement
Cash Flow Statement
Derayah REIT Fund
| Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||
| Net Income |
20
|
2
|
17
|
38
|
47
|
48
|
49
|
18
|
40
|
54
|
15
|
10
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
3
|
0
|
2
|
3
|
2
|
2
|
2
|
2
|
|
| Other Non-Cash Items |
61
|
79
|
60
|
47
|
63
|
57
|
58
|
91
|
51
|
38
|
49
|
53
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
|
| Change in Working Capital |
1
|
(38)
|
(10)
|
6
|
(18)
|
(9)
|
(24)
|
(13)
|
(27)
|
(44)
|
26
|
11
|
|
| Cash from Operating Activities |
82
N/A
|
43
-47%
|
67
+55%
|
91
+36%
|
95
+5%
|
96
+1%
|
85
-12%
|
100
+17%
|
67
-33%
|
50
-25%
|
92
+84%
|
75
-18%
|
|
| Investing Cash Flow | |||||||||||||
| Other Items |
(98)
|
(74)
|
(155)
|
(181)
|
(13)
|
15
|
9
|
14
|
164
|
158
|
(22)
|
(2)
|
|
| Cash from Investing Activities |
(98)
N/A
|
(74)
+25%
|
(155)
-110%
|
(181)
-17%
|
(13)
+93%
|
15
N/A
|
9
-43%
|
14
+57%
|
164
+1 086%
|
158
-4%
|
(22)
N/A
|
(2)
+89%
|
|
| Financing Cash Flow | |||||||||||||
| Net Issuance of Debt |
110
|
115
|
168
|
159
|
0
|
0
|
0
|
0
|
(140)
|
0
|
(5)
|
2
|
|
| Cash Paid for Dividends |
(80)
|
(80)
|
(72)
|
(73)
|
(80)
|
(77)
|
(75)
|
(64)
|
(38)
|
(20)
|
(30)
|
(39)
|
|
| Other |
0
|
0
|
0
|
0
|
(22)
|
(22)
|
(40)
|
(67)
|
(50)
|
(47)
|
(37)
|
(35)
|
|
| Cash from Financing Activities |
29
N/A
|
34
+17%
|
96
+179%
|
86
-11%
|
(102)
N/A
|
(99)
+3%
|
(116)
-17%
|
(130)
-13%
|
(228)
-75%
|
(207)
+9%
|
(72)
+65%
|
(71)
+1%
|
|
| Change in Cash | |||||||||||||
| Net Change in Cash |
13
N/A
|
4
-70%
|
8
+102%
|
(4)
N/A
|
(19)
-373%
|
13
N/A
|
(22)
N/A
|
(17)
+23%
|
3
N/A
|
1
-48%
|
(1)
N/A
|
2
N/A
|
|
| Free Cash Flow | |||||||||||||
| Free Cash Flow |
82
N/A
|
43
-47%
|
67
+55%
|
91
+36%
|
95
+5%
|
96
+1%
|
85
-12%
|
100
+17%
|
67
-33%
|
50
-25%
|
92
+84%
|
75
-18%
|
|