Maharah for Human Resources Company SJSC
SAU:1831
Cash Flow Statement
Cash Flow Statement
Maharah for Human Resources Company SJSC
| 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 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||
| Net Income |
331
|
248
|
232
|
238
|
252
|
264
|
293
|
296
|
275
|
242
|
190
|
164
|
151
|
140
|
159
|
152
|
140
|
167
|
166
|
176
|
187
|
147
|
105
|
119
|
131
|
132
|
137
|
111
|
90
|
147
|
|
| Depreciation & Amortization |
12
|
10
|
12
|
15
|
17
|
20
|
21
|
22
|
24
|
23
|
24
|
24
|
23
|
24
|
23
|
24
|
25
|
25
|
30
|
30
|
32
|
32
|
32
|
36
|
37
|
36
|
33
|
32
|
31
|
33
|
|
| Stock-Based Compensation |
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
|
3
|
5
|
8
|
|
| Other Non-Cash Items |
27
|
7
|
17
|
28
|
26
|
20
|
28
|
28
|
32
|
36
|
28
|
25
|
22
|
24
|
6
|
1
|
8
|
(26)
|
(20)
|
(19)
|
(21)
|
19
|
55
|
47
|
40
|
46
|
51
|
81
|
136
|
83
|
|
| Cash Taxes Paid |
19
|
8
|
8
|
0
|
3
|
3
|
11
|
18
|
7
|
20
|
21
|
14
|
27
|
14
|
15
|
16
|
17
|
17
|
16
|
0
|
11
|
11
|
11
|
13
|
13
|
13
|
13
|
11
|
9
|
9
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
16
|
22
|
31
|
38
|
36
|
40
|
44
|
47
|
47
|
48
|
44
|
|
| Change in Working Capital |
(63)
|
(93)
|
(111)
|
(143)
|
(182)
|
(231)
|
(278)
|
(200)
|
(75)
|
(51)
|
5
|
10
|
(64)
|
(88)
|
(160)
|
(172)
|
(178)
|
(44)
|
18
|
11
|
53
|
(19)
|
(47)
|
(66)
|
(140)
|
(135)
|
(149)
|
(125)
|
(93)
|
(115)
|
|
| Cash from Operating Activities |
306
N/A
|
172
-44%
|
149
-13%
|
137
-8%
|
112
-18%
|
73
-35%
|
63
-14%
|
145
+131%
|
256
+76%
|
249
-3%
|
247
-1%
|
223
-10%
|
132
-41%
|
100
-24%
|
28
-72%
|
5
-82%
|
(6)
N/A
|
122
N/A
|
194
+58%
|
198
+2%
|
250
+26%
|
179
-29%
|
149
-17%
|
135
-9%
|
67
-50%
|
78
+16%
|
71
-9%
|
99
+39%
|
163
+66%
|
149
-9%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||
| Capital Expenditures |
(27)
|
(68)
|
(72)
|
(72)
|
(71)
|
(23)
|
(24)
|
(23)
|
(20)
|
(15)
|
(8)
|
(9)
|
(10)
|
(10)
|
(12)
|
(12)
|
(13)
|
(13)
|
(14)
|
(11)
|
(10)
|
(9)
|
(15)
|
(15)
|
(16)
|
(24)
|
(39)
|
(40)
|
(42)
|
(34)
|
|
| Other Items |
(94)
|
(267)
|
(278)
|
(237)
|
(141)
|
168
|
177
|
191
|
59
|
(24)
|
(155)
|
(174)
|
93
|
(11)
|
170
|
159
|
46
|
(561)
|
(609)
|
(605)
|
(649)
|
(6)
|
1
|
(60)
|
1
|
51
|
13
|
18
|
14
|
(17)
|
|
| Cash from Investing Activities |
(121)
N/A
|
(335)
-177%
|
(351)
-5%
|
(310)
+12%
|
(212)
+31%
|
145
N/A
|
153
+5%
|
168
+10%
|
39
-77%
|
(39)
N/A
|
(163)
-317%
|
(183)
-12%
|
83
N/A
|
(21)
N/A
|
158
N/A
|
147
-7%
|
34
-77%
|
(574)
N/A
|
(623)
-9%
|
(616)
+1%
|
(659)
-7%
|
(15)
+98%
|
(14)
+3%
|
(76)
-431%
|
(16)
+79%
|
27
N/A
|
(26)
N/A
|
(22)
+14%
|
(28)
-26%
|
(51)
-81%
|
|
| 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
|
(1)
|
(2)
|
0
|
0
|
(1)
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
(1)
|
(3)
|
(6)
|
(9)
|
(10)
|
(9)
|
(8)
|
(10)
|
(10)
|
(11)
|
(11)
|
(14)
|
(16)
|
(15)
|
545
|
547
|
547
|
544
|
(19)
|
(19)
|
(13)
|
(0)
|
(7)
|
23
|
14
|
2
|
10
|
|
| Cash Paid for Dividends |
0
|
0
|
(59)
|
0
|
0
|
0
|
(100)
|
0
|
(220)
|
(305)
|
(204)
|
0
|
(159)
|
(141)
|
(141)
|
(216)
|
(141)
|
(122)
|
(122)
|
(84)
|
(84)
|
(83)
|
(83)
|
(45)
|
(79)
|
(65)
|
(65)
|
0
|
(68)
|
(68)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
(3)
|
(13)
|
(18)
|
(31)
|
(38)
|
(36)
|
(40)
|
(44)
|
(49)
|
(49)
|
(49)
|
(45)
|
|
| Cash from Financing Activities |
(96)
N/A
|
0
N/A
|
(59)
N/A
|
(60)
-1%
|
(62)
-4%
|
(65)
-5%
|
(109)
-67%
|
(110)
-1%
|
(229)
-108%
|
(313)
-37%
|
(214)
+32%
|
(214)
+0%
|
(171)
+20%
|
(152)
+11%
|
(155)
-2%
|
(231)
-50%
|
(156)
+33%
|
426
N/A
|
423
-1%
|
450
+6%
|
442
-2%
|
(133)
N/A
|
(139)
-5%
|
(93)
+33%
|
(119)
-28%
|
(117)
+2%
|
(90)
+23%
|
(100)
-10%
|
(114)
-14%
|
(101)
+11%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||
| Net Change in Cash |
90
N/A
|
(259)
N/A
|
(261)
-1%
|
(232)
+11%
|
(162)
+30%
|
153
N/A
|
107
-30%
|
203
+90%
|
66
-68%
|
(103)
N/A
|
(131)
-27%
|
(174)
-33%
|
45
N/A
|
(72)
N/A
|
32
N/A
|
(80)
N/A
|
(128)
-61%
|
(25)
+81%
|
(6)
+76%
|
32
N/A
|
33
+2%
|
31
-5%
|
(5)
N/A
|
(34)
-633%
|
(68)
-101%
|
(12)
+82%
|
(45)
-272%
|
(23)
+48%
|
22
N/A
|
(3)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||
| Free Cash Flow |
280
N/A
|
104
-63%
|
77
-26%
|
65
-16%
|
42
-36%
|
50
+20%
|
39
-23%
|
123
+217%
|
236
+92%
|
234
-1%
|
239
+2%
|
214
-10%
|
122
-43%
|
90
-26%
|
16
-82%
|
(7)
N/A
|
(19)
-161%
|
109
N/A
|
180
+65%
|
187
+4%
|
240
+28%
|
169
-29%
|
134
-21%
|
120
-10%
|
51
-58%
|
54
+6%
|
32
-40%
|
58
+81%
|
122
+108%
|
115
-5%
|
|