Ash-Sharqiyah Development Company SJSC
SAU:6060
Cash Flow Statement
Cash Flow Statement
Ash-Sharqiyah Development Company SJSC
| Dec-2003 | Mar-2004 | Jun-2004 | Sep-2004 | 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 | Sep-2023 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
3
|
(1)
|
(1)
|
1
|
1
|
2
|
6
|
7
|
10
|
9
|
5
|
7
|
0
|
(1)
|
(2)
|
(5)
|
3
|
4
|
3
|
0
|
(12)
|
(10)
|
(9)
|
(10)
|
(5)
|
(7)
|
(7)
|
(5)
|
(5)
|
(2)
|
(3)
|
(5)
|
(9)
|
(7)
|
(8)
|
(8)
|
(3)
|
(8)
|
(7)
|
(6)
|
(6)
|
(5)
|
(5)
|
(4)
|
(2)
|
(0)
|
8
|
8
|
9
|
4
|
(5)
|
(11)
|
(16)
|
(16)
|
(18)
|
(17)
|
(16)
|
(15)
|
(12)
|
(10)
|
(7)
|
(6)
|
(5)
|
(3)
|
(67)
|
(67)
|
(67)
|
(67)
|
(2)
|
(2)
|
(4)
|
(4)
|
(4)
|
(4)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(3)
|
5
|
11
|
1
|
(2)
|
(6)
|
(12)
|
|
| Depreciation & Amortization |
6
|
4
|
4
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
2
|
6
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
8
|
9
|
4
|
4
|
3
|
2
|
3
|
3
|
3
|
7
|
7
|
7
|
4
|
2
|
4
|
4
|
7
|
3
|
3
|
2
|
3
|
3
|
3
|
5
|
3
|
3
|
3
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
5
|
6
|
8
|
9
|
|
| Other Non-Cash Items |
8
|
7
|
10
|
7
|
5
|
4
|
(2)
|
2
|
3
|
4
|
10
|
2
|
4
|
(0)
|
3
|
8
|
10
|
11
|
6
|
12
|
34
|
34
|
33
|
29
|
7
|
7
|
7
|
8
|
8
|
2
|
3
|
1
|
4
|
4
|
3
|
4
|
2
|
7
|
6
|
6
|
1
|
3
|
3
|
5
|
5
|
5
|
4
|
1
|
5
|
5
|
7
|
11
|
7
|
7
|
8
|
6
|
7
|
6
|
4
|
2
|
0
|
0
|
0
|
0
|
64
|
64
|
65
|
64
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(6)
|
(6)
|
(6)
|
(5)
|
1
|
|
| Cash Taxes Paid |
0
|
1
|
1
|
0
|
1
|
1
|
1
|
2
|
1
|
0
|
1
|
1
|
1
|
0
|
1
|
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
|
3
|
4
|
5
|
6
|
4
|
4
|
|
| Change in Working Capital |
(6)
|
(0)
|
5
|
11
|
11
|
3
|
2
|
(13)
|
(17)
|
2
|
(14)
|
(7)
|
8
|
10
|
17
|
15
|
1
|
(4)
|
6
|
7
|
10
|
4
|
7
|
7
|
9
|
6
|
6
|
10
|
13
|
10
|
12
|
7
|
6
|
1
|
(1)
|
0
|
(2)
|
2
|
3
|
1
|
4
|
4
|
3
|
2
|
(1)
|
(2)
|
(3)
|
(2)
|
2
|
4
|
5
|
6
|
3
|
4
|
2
|
0
|
(2)
|
(2)
|
0
|
3
|
(0)
|
(3)
|
(5)
|
(8)
|
(4)
|
(3)
|
(1)
|
0
|
1
|
1
|
3
|
4
|
1
|
(1)
|
(3)
|
(4)
|
(4)
|
0
|
(5)
|
(1)
|
(14)
|
(12)
|
(1)
|
(14)
|
(8)
|
(25)
|
|
| Cash from Operating Activities |
10
N/A
|
10
+0%
|
18
+84%
|
22
+22%
|
21
-1%
|
12
-42%
|
10
-20%
|
(1)
N/A
|
(1)
-1%
|
19
N/A
|
4
-78%
|
6
+36%
|
17
+192%
|
13
-22%
|
22
+68%
|
23
+4%
|
18
-21%
|
15
-15%
|
20
+28%
|
25
+28%
|
34
+34%
|
35
+3%
|
38
+9%
|
32
-15%
|
18
-43%
|
13
-29%
|
13
-3%
|
20
+55%
|
22
+15%
|
18
-21%
|
19
+6%
|
11
-40%
|
10
-14%
|
2
-81%
|
(3)
N/A
|
(1)
+81%
|
(1)
-123%
|
3
N/A
|
6
+71%
|
4
-24%
|
7
+60%
|
9
+27%
|
8
-8%
|
7
-16%
|
4
-33%
|
5
+6%
|
11
+146%
|
14
+25%
|
19
+33%
|
16
-15%
|
7
-57%
|
5
-24%
|
(2)
N/A
|
(2)
+32%
|
(3)
-68%
|
(7)
-177%
|
(8)
-8%
|
(7)
+9%
|
(6)
+17%
|
(3)
+52%
|
(5)
-78%
|
(7)
-42%
|
(9)
-22%
|
(10)
-7%
|
(6)
+36%
|
(5)
+26%
|
(2)
+49%
|
(1)
+49%
|
(1)
+52%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
(2)
N/A
|
(5)
-121%
|
(5)
-4%
|
(6)
-10%
|
(7)
-18%
|
(2)
+67%
|
(9)
-301%
|
(4)
+55%
|
(9)
-140%
|
(7)
+23%
|
(1)
+91%
|
(16)
-2 381%
|
(12)
+27%
|
(28)
-136%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(8)
|
(11)
|
(11)
|
(15)
|
(11)
|
(6)
|
(4)
|
(0)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(6)
|
(8)
|
(7)
|
(9)
|
(6)
|
(7)
|
(3)
|
(1)
|
(3)
|
(2)
|
(7)
|
(9)
|
(10)
|
(11)
|
(10)
|
(9)
|
(8)
|
(8)
|
(8)
|
(10)
|
(13)
|
(12)
|
(11)
|
(10)
|
(7)
|
(6)
|
(8)
|
(4)
|
(5)
|
(13)
|
(13)
|
(20)
|
(18)
|
(10)
|
(8)
|
(2)
|
(2)
|
0
|
(1)
|
(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)
|
(16)
|
(40)
|
(52)
|
(52)
|
(36)
|
|
| Other Items |
(3)
|
(0)
|
(11)
|
(2)
|
(3)
|
(1)
|
1
|
(4)
|
(10)
|
(12)
|
(13)
|
(12)
|
(12)
|
(13)
|
(13)
|
(13)
|
(16)
|
(18)
|
(20)
|
(22)
|
(27)
|
(29)
|
(24)
|
(25)
|
(15)
|
(11)
|
(13)
|
(11)
|
(6)
|
(2)
|
(2)
|
1
|
(1)
|
10
|
10
|
10
|
12
|
7
|
7
|
6
|
3
|
(1)
|
(2)
|
1
|
(0)
|
(0)
|
3
|
(1)
|
1
|
2
|
1
|
2
|
4
|
4
|
4
|
8
|
8
|
8
|
6
|
2
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
0
|
39
|
108
|
88
|
34
|
9
|
(61)
|
|
| Cash from Investing Activities |
(11)
N/A
|
(11)
-1%
|
(22)
-99%
|
(17)
+24%
|
(14)
+17%
|
(7)
+46%
|
(4)
+51%
|
(4)
-17%
|
(12)
-189%
|
(16)
-27%
|
(16)
-5%
|
(16)
+3%
|
(15)
+6%
|
(16)
-7%
|
(16)
+1%
|
(17)
-5%
|
(19)
-16%
|
(23)
-20%
|
(28)
-21%
|
(29)
-4%
|
(36)
-23%
|
(36)
-1%
|
(31)
+15%
|
(28)
+8%
|
(16)
+44%
|
(13)
+15%
|
(15)
-10%
|
(18)
-20%
|
(15)
+17%
|
(11)
+22%
|
(13)
-11%
|
(9)
+31%
|
(10)
-18%
|
1
N/A
|
2
+103%
|
1
-38%
|
2
+16%
|
(6)
N/A
|
(5)
+16%
|
(5)
-1%
|
(7)
-34%
|
(8)
-18%
|
(8)
+4%
|
(6)
+21%
|
(4)
+29%
|
(5)
-15%
|
(10)
-94%
|
(15)
-47%
|
(20)
-33%
|
(16)
+16%
|
(9)
+46%
|
(6)
+38%
|
2
N/A
|
2
-30%
|
3
+67%
|
8
+189%
|
8
+6%
|
8
-7%
|
6
-19%
|
2
-62%
|
1
-71%
|
1
-9%
|
1
-15%
|
1
+3%
|
1
N/A
|
1
N/A
|
0
-59%
|
0
-10%
|
0
N/A
|
0
-2%
|
0
+3%
|
(0)
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(5)
N/A
|
(0)
+100%
|
44
N/A
|
93
+110%
|
48
-49%
|
(18)
N/A
|
(42)
-132%
|
(97)
-129%
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
225
|
225
|
(225)
|
(225)
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
4
|
4
|
4
|
(2)
|
(5)
|
0
|
0
|
2
|
10
|
7
|
11
|
13
|
2
|
(6)
|
(5)
|
(9)
|
(2)
|
6
|
7
|
4
|
2
|
2
|
(7)
|
(4)
|
(3)
|
(1)
|
2
|
(2)
|
(7)
|
(7)
|
(7)
|
(4)
|
(1)
|
(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
|
3
|
4
|
7
|
9
|
6
|
6
|
4
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
6
|
7
|
7
|
7
|
1
|
(17)
|
(17)
|
17
|
17
|
(0)
|
0
|
(1)
|
1
|
|
| Cash Paid for Dividends |
(4)
|
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
|
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
|
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
|
0
|
0
|
0
|
(1)
|
(0)
|
(0)
|
(1)
|
0
|
(0)
|
(0)
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
7
|
(4)
|
(7)
|
4
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
0
N/A
|
(0)
N/A
|
4
N/A
|
(2)
N/A
|
(5)
-117%
|
0
N/A
|
0
N/A
|
2
N/A
|
10
+301%
|
7
-27%
|
11
+50%
|
13
+20%
|
2
-85%
|
(6)
N/A
|
(5)
+18%
|
(9)
-65%
|
(2)
+80%
|
6
N/A
|
7
+26%
|
4
-45%
|
2
-61%
|
2
+5%
|
(7)
N/A
|
(4)
+39%
|
(3)
+30%
|
(1)
+83%
|
2
N/A
|
(2)
N/A
|
(7)
-368%
|
(7)
+1%
|
(7)
-1%
|
(4)
+37%
|
(1)
+75%
|
(0)
+59%
|
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)
N/A
|
0
N/A
|
0
N/A
|
0
+56%
|
0
N/A
|
0
-29%
|
0
-50%
|
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
|
3
N/A
|
5
+65%
|
7
+51%
|
10
+34%
|
7
-30%
|
5
-27%
|
3
-40%
|
1
-81%
|
0
-17%
|
0
-13%
|
(0)
N/A
|
(0)
+32%
|
0
N/A
|
2
+5 279%
|
6
+136%
|
7
+17%
|
7
+0%
|
7
+3%
|
1
-80%
|
215
+16 263%
|
205
-5%
|
(215)
N/A
|
(205)
+5%
|
(0)
+100%
|
0
N/A
|
(1)
N/A
|
1
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(1)
N/A
|
(2)
-37%
|
(0)
+72%
|
3
N/A
|
3
+6%
|
1
-74%
|
2
+140%
|
(3)
N/A
|
(3)
-32%
|
11
N/A
|
(2)
N/A
|
2
N/A
|
4
+45%
|
(9)
N/A
|
1
N/A
|
(2)
N/A
|
(3)
-19%
|
(2)
+29%
|
(1)
+50%
|
0
N/A
|
(0)
N/A
|
1
N/A
|
0
-52%
|
(0)
N/A
|
(0)
-37%
|
(1)
-110%
|
(0)
+71%
|
0
N/A
|
1
+76%
|
(1)
N/A
|
(1)
-39%
|
(2)
-90%
|
(2)
+9%
|
3
N/A
|
(1)
N/A
|
1
N/A
|
0
-54%
|
(3)
N/A
|
0
N/A
|
(1)
N/A
|
(0)
+69%
|
(0)
+24%
|
(1)
-140%
|
(0)
+63%
|
(0)
+59%
|
(0)
-165%
|
2
N/A
|
0
N/A
|
(0)
N/A
|
(0)
+83%
|
(2)
-4 425%
|
(0)
+90%
|
(0)
+64%
|
(0)
+85%
|
(0)
-200%
|
0
N/A
|
0
-65%
|
0
+211%
|
0
-82%
|
2
+5 969%
|
0
-81%
|
1
+63%
|
1
+104%
|
(2)
N/A
|
(0)
+77%
|
(1)
-89%
|
(2)
-66%
|
(1)
+67%
|
0
N/A
|
0
+207%
|
0
-4%
|
0
-4%
|
0
+29%
|
1
+362%
|
1
+111%
|
1
-36%
|
0
-85%
|
(1)
N/A
|
202
N/A
|
201
0%
|
(180)
N/A
|
(119)
+34%
|
47
N/A
|
(239)
N/A
|
(55)
+77%
|
(124)
-126%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
2
N/A
|
(1)
N/A
|
7
N/A
|
7
+2%
|
11
+52%
|
6
-41%
|
5
-17%
|
(1)
N/A
|
(3)
-217%
|
16
N/A
|
1
-94%
|
2
+140%
|
13
+487%
|
10
-23%
|
19
+81%
|
19
+4%
|
15
-23%
|
10
-34%
|
12
+19%
|
18
+52%
|
25
+40%
|
28
+14%
|
31
+11%
|
29
-8%
|
17
-40%
|
10
-41%
|
11
+4%
|
12
+16%
|
13
+8%
|
8
-40%
|
8
+3%
|
2
-80%
|
1
-68%
|
(7)
N/A
|
(11)
-62%
|
(9)
+17%
|
(12)
-31%
|
(10)
+12%
|
(6)
+37%
|
(7)
-10%
|
(3)
+54%
|
2
N/A
|
1
-15%
|
(1)
N/A
|
(0)
+95%
|
(0)
-599%
|
(1)
-207%
|
1
N/A
|
(1)
N/A
|
(2)
-37%
|
(3)
-71%
|
(2)
+23%
|
(4)
-95%
|
(4)
+17%
|
(3)
+28%
|
(8)
-197%
|
(8)
-3%
|
(8)
+9%
|
(6)
+17%
|
(3)
+54%
|
(5)
-79%
|
(7)
-41%
|
(9)
-22%
|
(10)
-7%
|
(6)
+36%
|
(5)
+26%
|
(2)
+49%
|
(1)
+49%
|
(1)
+52%
|
(0)
+100%
|
(0)
-1 595%
|
0
N/A
|
(2)
N/A
|
(5)
-121%
|
(5)
-4%
|
(6)
-10%
|
(7)
-18%
|
(2)
+67%
|
(9)
-301%
|
(4)
+55%
|
(10)
-145%
|
(23)
-137%
|
(41)
-80%
|
(68)
-65%
|
(63)
+7%
|
(64)
-1%
|
|