Saudi Arabian Cooperative Insurance Company (TADAWUL:8100)

TADAWUL:8100 Cash Flow Statement

Financials in millions SAR. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	51.93	49.32	71.1	-61.65	-62.63	47.32
Depreciation & Amortization	4.2	8.2	3.59	2.65	3.14	3.97
Gain (Loss) on Sale of Investments	3.01	-0.28	-0.34	-13.84	-2.52	0.3
Change in Accounts Receivable	-32.14	318.86	-406.88	-1.15	-24.88	-32.03
Reinsurance Recoverable	63.29	48.89	-542.31	109.75	-48.2	18.23
Change in Accounts Payable	-	-	-	-	-0.42	0.04
Change in Unearned Revenue	-	-	-	-	-12.92	9.96
Change in Insurance Reserves / Liabilities	-119.74	-302.62	882.72	-14.63	91.24	-49.37
Change in Other Net Operating Assets	2.69	-9.15	-10.36	-17.87	18.86	16.09
Other Operating Activities	-4.75	-4.55	5.21	-1.31	-3.58	9.23
Operating Cash Flow	23.47	184.32	18.71	18.15	-37.66	-13.33
Operating Cash Flow Growth	-84.43%	885.22%	3.10%	-	-	-
Capital Expenditures	0.95	-9.35	-27.87	-23.15	-3.68	-2.9
Purchase / Sale of Intangible Assets	-5.22	-3.47	-3.41	-1.79	-3.48	-4.05
Investment in Securities	-7.63	-247.43	143.8	-2.16	46.84	26.09
Investing Cash Flow	-11.9	-260.25	112.52	-27.1	39.69	19.14
Net Cash Flow	11.57	-75.93	131.23	-8.96	2.03	5.81
Free Cash Flow	24.42	174.97	-9.16	-5	-41.34	-16.23
Free Cash Flow Growth	-77.78%	-	-	-	-	-
Free Cash Flow Margin	3.38%	24.85%	-1.12%	-0.73%	-6.80%	-2.79%
Free Cash Flow Per Share	0.81	5.83	-0.30	-0.17	-1.38	-0.54
Cash Interest Paid	-	-	-	4.35	-	-
Levered Free Cash Flow	85.4	462.68	-918.08	-672.87	-14.57	-35.12
Unlevered Free Cash Flow	85.4	462.68	-918.08	-672.87	-14.57	-35.12
Change in Working Capital	-30.92	131.62	-60.86	92.3	18.6	-78.2

Updated Mar 20, 2025. Source: S&P Global Market Intelligence. Insurance template. Financial Sources.