Arabia Falcon Insurance SAOG (MSM:AFIC)

Exscientia Cash Flow Statement

Financials in millions OMR. 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	1.44	1.59	0.74	1.03	1.68	1.67
Depreciation & Amortization	0.13	0.16	0.23	0.23	0.21	0.17
Other Amortization	0.05	0.05	0.04	0.03	0.04	0.05
Gain (Loss) on Sale of Assets	-0.01	-0.01	-0.01	-0	0	-
Gain (Loss) on Sale of Investments	-0.19	-0.13	-0.36	0.22	-1.17	-1.55
Change in Accounts Receivable	-	-	-	-	-2.28	-1.19
Reinsurance Recoverable	-2.4	-4.53	1.93	2.92	-0.4	0.23
Change in Insurance Reserves / Liabilities	8.23	7.13	1.31	-0.07	2.93	0.42
Change in Other Net Operating Assets	1.74	-0.46	0.13	0.09	-	-
Other Operating Activities	-0.65	-0.68	-1.23	-1.21	-0.06	0.56
Operating Cash Flow	8.34	3.11	2.79	1.29	0.53	2.07
Operating Cash Flow Growth	11603.00%	11.58%	116.39%	140.92%	-74.16%	-
Capital Expenditures	-0.07	-0.05	-0.06	-0.03	-0.28	-0.07
Sale of Property, Plant & Equipment	0.02	0.01	0.01	0	0	-
Purchase / Sale of Intangible Assets	-	-	-0.04	-0.06	-0.05	-0.01
Investment in Securities	-10.33	-6.36	-1.35	-2.14	-0.67	0.45
Other Investing Activities	1.34	1.38	1.15	1.17	1.22	1.41
Investing Cash Flow	-9.05	-5.02	-0.3	-1.06	0.22	1.78
Total Debt Repaid	-0.02	-0.02	-0.08	-0.07	-	-
Net Debt Issued (Repaid)	-0.02	-0.02	-0.08	-0.07	-	-
Common Dividends Paid	-	-	-0.62	-1.24	-1.03	-0.62
Other Financing Activities	0.02	-	-	-0.02	-0.08	-0.1
Financing Cash Flow	-0	-0.02	-0.7	-1.33	-1.12	-0.72
Net Cash Flow	-0.72	-1.93	1.79	-1.11	-0.36	3.12
Free Cash Flow	8.26	3.06	2.72	1.26	0.25	2
Free Cash Flow Growth	22899.94%	12.25%	116.90%	392.98%	-87.25%	-
Free Cash Flow Margin	86.58%	31.80%	30.80%	11.73%	2.69%	20.96%
Free Cash Flow Per Share	0.08	0.03	0.03	0.01	0.00	0.02
Cash Interest Paid	-	-	-	0.02	0.01	0.02
Cash Income Tax Paid	0	0	0.24	0.33	0.33	0.18
Levered Free Cash Flow	5.14	-11.71	27.27	-29.37	2.12	-0.85
Unlevered Free Cash Flow	5.14	-11.71	27.27	-29.36	2.13	-0.83
Change in Net Working Capital	-4.22	12.8	-26.84	30.19	-1.07	2.19

Updated Mar 1, 2025. Source: S&P Global Market Intelligence. Insurance template. Financial Sources.