Prime Islami Insurance PLC (DSE:PRIMEINSUR)

Prime Islami Insurance Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	77.94	83.99	99.22	97.17	82.12	53.51
Depreciation & Amortization	48.56	46.53	50.41	33.51	16.36	10.53
Gain (Loss) on Sale of Assets	-0.34	-0.34	-	-	-	-8.23
Gain (Loss) on Sale of Investments	1.32	13.29	14.79	-1.38	-40.16	-32.28
Change in Accounts Receivable	-	-	-	0.99	1.04	-5.46
Change in Unearned Revenue	-60.99	-36.83	-20.56	2.84	-5.06	13.23
Change in Insurance Reserves / Liabilities	-8.88	-9.78	4.37	-21.96	11.11	9.38
Change in Other Net Operating Assets	-302.28	-83.52	-53.48	128.66	139.78	171.52
Other Operating Activities	-62.14	-65.85	-44.71	-4	-36.68	-26.14
Operating Cash Flow	-306.81	-52.5	50.04	235.84	168.49	185.56
Operating Cash Flow Growth	-	-	-78.78%	39.97%	-9.20%	6.22%
Capital Expenditures	-22.47	-74.73	-19.53	-59.77	-85.36	-15.2
Sale of Property, Plant & Equipment	-	-	-	-	0.01	4.37
Investment in Securities	250.97	75.34	8.52	-156.58	-56.31	-7.9
Other Investing Activities	51.51	59.57	42.65	28.63	43.18	-164.4
Investing Cash Flow	280.01	60.18	31.64	-187.72	-98.48	-183.13
Common Dividends Paid	-42.8	-49.21	-41.87	-59.13	-42.95	-
Financing Cash Flow	-42.8	-49.21	-41.87	-59.13	-42.95	-
Net Cash Flow	-69.6	-41.53	39.81	-11.02	27.06	2.43
Free Cash Flow	-329.28	-127.23	30.51	176.07	83.13	170.36
Free Cash Flow Growth	-	-	-82.67%	111.80%	-51.20%	-1.74%
Free Cash Flow Margin	-34.48%	-13.73%	3.70%	24.08%	16.66%	48.61%
Free Cash Flow Per Share	-8.05	-3.11	0.75	4.31	2.03	4.17
Cash Income Tax Paid	43.17	52	34	24.11	19.08	39.17
Levered Free Cash Flow	-151.18	-43.88	81.84	37.8	-143.86	312.44
Unlevered Free Cash Flow	-151.18	-43.88	81.84	37.8	-143.86	312.44
Change in Working Capital	-372.15	-130.12	-69.67	110.54	146.86	188.17

Source: S&P Global Market Intelligence. Insurance template. Financial Sources.