Sonar Bangla Insurance Limited (DSE:SONARBAINS)

Sonar Bangla 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	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	-63.24	-51.34	-43.21	93.55	99.87	96.04
Depreciation & Amortization	14.94	14.94	15.85	6.56	6.51	6.75
Other Amortization	0.21	0.21	-	-	-	-
Gain (Loss) on Sale of Assets	0.03	0.03	-	-0.76	0.03	-
Gain (Loss) on Sale of Investments	4.24	4.24	-0.81	0.32	-5.45	1.59
Change in Insurance Reserves / Liabilities	-7.46	-7.46	2.31	0.86	5.93	0.79
Change in Other Net Operating Assets	-35.81	-35.81	-41.34	6.89	42.78	29.73
Other Operating Activities	135.53	124.69	52.44	10.08	-38.02	11.81
Operating Cash Flow	48.15	49.22	-14.76	119.1	111.11	146.48
Operating Cash Flow Growth	-	-	-	7.20%	-24.15%	182.64%
Capital Expenditures	-1.58	-1.65	-3.23	-13.59	-17.29	-0.88
Sale of Property, Plant & Equipment	0.01	0.01	-	0.78	0.02	-
Investment in Securities	-29.12	-20	-26.28	-4.83	-5.43	-18.5
Other Investing Activities	-	-	-	-	-10	-
Investing Cash Flow	-30.69	-21.63	-29.51	-17.65	-32.7	-19.38
Long-Term Debt Issued	-	18.7	-	-	-	-
Total Debt Repaid	-	-	-1.12	-5.47	-11	-26.9
Net Debt Issued (Repaid)	18.7	18.7	-1.12	-5.47	-11	-26.9
Issuance of Common Stock	-	-	-	-	24.46	-
Common Dividends Paid	-42.04	-42.04	-33.94	-60.06	-61.25	-40.04
Other Financing Activities	-	-	-	-	-	14.49
Financing Cash Flow	-23.34	-23.34	-35.06	-65.53	-47.79	-52.45
Net Cash Flow	-5.88	4.24	-79.33	35.91	30.62	74.65
Free Cash Flow	46.57	47.57	-17.99	105.5	93.82	145.6
Free Cash Flow Growth	-	-	-	12.45%	-35.56%	200.29%
Free Cash Flow Margin	8.45%	9.22%	-4.25%	24.01%	16.39%	35.42%
Free Cash Flow Per Share	1.11	1.13	-0.43	2.51	2.23	3.46
Cash Income Tax Paid	31.29	27.34	206.26	22.33	48.34	33.16
Levered Free Cash Flow	-78.2	-44.29	-5.82	146.32	-2.64	173.17
Unlevered Free Cash Flow	-78.2	-44.29	-5.82	146.32	-2.64	173.73
Change in Net Working Capital	107.2	82.01	48.31	-63.89	74.13	-75.32

Updated May 18, 2024. Source: S&P Global Market Intelligence. Insurance template. Financial Sources.