Jadwa REIT Saudi Fund
SAU:4342
Cash Flow Statement
Cash Flow Statement
Jadwa REIT Saudi 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 |
77
|
75
|
154
|
145
|
28
|
46
|
78
|
73
|
200
|
170
|
56
|
90
|
|
| Other Non-Cash Items |
44
|
50
|
(33)
|
(27)
|
115
|
118
|
69
|
83
|
(33)
|
(21)
|
98
|
68
|
|
| Cash Interest Paid |
1
|
5
|
7
|
11
|
17
|
18
|
25
|
31
|
28
|
29
|
38
|
41
|
|
| Change in Working Capital |
6
|
(2)
|
3
|
(40)
|
(43)
|
(34)
|
(28)
|
(20)
|
(32)
|
(57)
|
(17)
|
(5)
|
|
| Cash from Operating Activities |
126
N/A
|
124
-2%
|
124
0%
|
78
-37%
|
100
+28%
|
131
+31%
|
118
-10%
|
136
+15%
|
134
-1%
|
92
-31%
|
137
+48%
|
154
+13%
|
|
| Investing Cash Flow | |||||||||||||
| Other Items |
(121)
|
(96)
|
(464)
|
(451)
|
(213)
|
(242)
|
166
|
181
|
286
|
(46)
|
(336)
|
(4)
|
|
| Cash from Investing Activities |
(121)
N/A
|
(96)
+21%
|
(464)
-386%
|
(451)
+3%
|
(213)
+53%
|
(242)
-14%
|
166
N/A
|
181
+9%
|
286
+58%
|
(46)
N/A
|
(336)
-631%
|
(4)
+99%
|
|
| Financing Cash Flow | |||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
250
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
128
|
96
|
445
|
480
|
30
|
4
|
(150)
|
(154)
|
(251)
|
89
|
340
|
0
|
|
| Cash Paid for Dividends |
(114)
|
(115)
|
(115)
|
(87)
|
(123)
|
(168)
|
(149)
|
(149)
|
(149)
|
(149)
|
(149)
|
(149)
|
|
| Other |
(10)
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
4
N/A
|
(19)
N/A
|
330
N/A
|
393
+19%
|
157
-60%
|
85
-46%
|
(301)
N/A
|
(303)
-1%
|
(400)
-32%
|
(60)
+85%
|
191
N/A
|
(149)
N/A
|
|
| Change in Cash | |||||||||||||
| Net Change in Cash |
9
N/A
|
9
-2%
|
(11)
N/A
|
20
N/A
|
44
+118%
|
(27)
N/A
|
(17)
+38%
|
14
N/A
|
20
+42%
|
(14)
N/A
|
(8)
+39%
|
1
N/A
|
|
| Free Cash Flow | |||||||||||||
| Free Cash Flow |
126
N/A
|
124
-2%
|
124
0%
|
78
-37%
|
100
+28%
|
131
+31%
|
118
-10%
|
136
+15%
|
134
-1%
|
92
-31%
|
137
+48%
|
154
+13%
|
|