HAYAH Insurance Company P.J.S.C. (ADX:HAYAH)

Smartsheet Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Premiums & Annuity Revenue	96.17	94.24	88.94	71.74	34.37	32.6
Total Interest & Dividend Income	4.44	5.34	4.14	4.54	3.59	4.58
Gain (Loss) on Sale of Investments	1.99	2.57	0.17	-1.62	1.65	-1.43
Other Revenue	-	-	-	-	1.24	1.11
Total Revenue	102.6	102.15	93.26	74.66	40.85	36.86
Revenue Growth (YoY)	6.71%	9.54%	24.92%	82.78%	10.82%	-10.27%
Policy Benefits	89.37	88.53	96.44	65.03	23.19	17.21
Policy Acquisition & Underwriting Costs	1.35	-	-	-	3.5	4.72
Selling, General & Administrative	0.48	0.48	0.16	-	13.72	12.97
Provision for Bad Debts	-	-	-	-	-0.73	-0.28
Other Operating Expenses	8.99	8.35	2.36	2.2	-	-
Total Operating Expenses	100.19	97.36	98.96	67.23	39.67	34.61
Operating Income	2.41	4.8	-5.7	7.43	1.18	2.25
EBT Excluding Unusual Items	2.41	4.8	-5.7	7.43	1.18	2.25
Pretax Income	2.41	4.8	-5.7	7.43	1.18	2.25
Income Tax Expense	0.31	0.15	-	-	-	-
Net Income	2.11	4.65	-5.7	7.43	1.18	2.25
Net Income to Common	2.11	4.65	-5.7	7.43	1.18	2.25
Net Income Growth	-	-	-	532.09%	-47.69%	1286.42%
Shares Outstanding (Basic)	200	200	200	200	200	200
Shares Outstanding (Diluted)	200	200	200	200	200	200
EPS (Basic)	0.01	0.02	-0.03	0.04	0.01	0.01
EPS (Diluted)	0.01	0.02	-0.03	0.04	0.01	0.01
EPS Growth	-	-	-	532.09%	-47.69%	1286.42%
Free Cash Flow	-14.18	-11.27	-23.58	-15.38	7.69	0.08
Free Cash Flow Per Share	-0.07	-0.06	-0.12	-0.08	0.04	-
Operating Margin	2.35%	4.69%	-6.11%	9.95%	2.88%	6.09%
Profit Margin	2.05%	4.55%	-6.11%	9.95%	2.88%	6.09%
Free Cash Flow Margin	-13.82%	-11.04%	-25.29%	-20.59%	18.82%	0.21%
EBITDA	2.98	5.31	-5.25	7.67	1.22	2.27
EBITDA Margin	2.90%	5.20%	-5.62%	10.27%	2.97%	6.16%
D&A For EBITDA	0.57	0.52	0.45	0.24	0.04	0.02
EBIT	2.41	4.8	-5.7	7.43	1.18	2.25
EBIT Margin	2.35%	4.69%	-6.11%	9.95%	2.88%	6.09%
Effective Tax Rate	12.80%	3.13%	-	-	-	-

Updated Nov 13, 2024. Source: S&P Global Market Intelligence. Insurance template. Financial Sources.