Sabre Insurance Group Income Statement

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

Millions GBP. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Premiums Earned	217.99	248.13	188.25	181.48	145.44
Investment Income	11.72	7.93	3.78	1.67	1.21
Net Gains on Investments	0.01	-	-	0.02	-0.02
Total Other Revenues	0.64	0.74	1.23	1.78	6.02
Revenue	230.35	256.8	193.25	184.95	152.66
Revenue Growth (YoY)	-10.30%	32.88%	4.49%	21.15%	-12.22%
Insurance Benefits & Claims	143.81	175.25	136.47	145.26	81.02
Policy Amortization Costs	-	-	-	-	12.94
Other Operating Expenses	35.58	32.98	26.59	25.66	21.49
Operating Income	50.96	48.56	30.2	14.03	37.22
Interest Expense	-	-	-	-0.01	-0.02
Total Non-Operating Income (Expense)	-	-	-	-0.01	-0.02
Pretax Income	50.96	48.56	23.61	14.02	37.2
Provision for Income Taxes	13.05	12.6	5.55	2.94	7.06
Net Income	37.92	35.96	18.07	11.08	30.14
Net Income to Common	37.92	35.96	18.07	11.08	30.14
Net Income Growth	5.43%	99.06%	63.07%	-63.24%	-24.27%
Shares Outstanding (Basic)	247	248	249	249	249
Shares Outstanding (Diluted)	248	250	251	251	252
Shares Change (YoY)	-0.75%	-0.21%	0.04%	-0.32%	-0.01%
EPS (Basic)	0.15	0.14	0.07	0.04	0.12
EPS (Diluted)	0.15	0.14	0.07	0.04	0.12
EPS Growth	6.19%	99.58%	62.90%	-63.10%	-24.27%
Free Cash Flow	36.63	22.07	23.68	19.36	33.29
Free Cash Flow Growth	65.97%	-6.79%	22.27%	-41.83%	-34.32%
Free Cash Flow Per Share	0.15	0.09	0.09	0.08	0.13
Dividends Per Share	0.123	0.101	0.051	0.045	0.084
Dividend Growth	21.78%	98.04%	13.33%	-46.43%	-24.32%
Operating Margin	22.12%	18.91%	15.62%	7.58%	24.38%
Profit Margin	16.46%	14.00%	9.35%	5.99%	19.74%
FCF Margin	15.90%	8.59%	12.25%	10.47%	21.80%
EBITDA	51.14	48.75	30.34	14.32	37.6
EBITDA Margin	22.20%	18.98%	15.70%	7.74%	24.63%
EBIT	50.96	48.56	30.2	14.03	37.22
EBIT Margin	22.12%	18.91%	15.62%	7.58%	24.38%
Effective Tax Rate	25.60%	25.95%	23.50%	20.98%	18.98%