Al Madina Insurance Company SAOG (MSM:AMAT)

MSM:AMAT 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	2.29	1.74	1.43	1.06	0.95	0.72
Depreciation & Amortization	0.09	0.1	0.12	0.12	0.12	0.16
Gain (Loss) on Sale of Investments	-0.15	-0.17	0.13	0.09	-0.29	0.27
Change in Accounts Receivable	-2.57	-2.57	0.12	-2.17	-6.2	0.63
Reinsurance Recoverable	0.58	0.58	-3.78	7.02	-17.55	-0.67
Change in Accounts Payable	5.76	5.76	2.45	3.39	1.88	0.49
Change in Unearned Revenue	-0.01	-0.01	-0.05	0	0	-0
Change in Insurance Reserves / Liabilities	1.74	1.74	2.26	-7.34	18.22	0.21
Change in Other Net Operating Assets	-8.32	-1.56	0.04	-0.7	0.56	0.2
Other Operating Activities	-2.24	-2.41	-1.98	-6.8	-3.99	-0.57
Operating Cash Flow	-3.19	2.85	-2.5	0.33	-2.1	1.7
Operating Cash Flow Growth	-	-	-	-	-	-9.65%
Capital Expenditures	-0.01	-0.01	-0.08	-0.05	-0.07	-0.04
Investment in Securities	0.52	-6.36	6.74	-0.58	2.44	-0.76
Other Investing Activities	1.43	1.88	1.7	1.01	1.49	1.44
Investing Cash Flow	1.93	-4.5	8.36	0.38	3.86	0.64
Common Dividends Paid	-1.23	-1.23	-1.23	-1.31	-1.75	-1.05
Financing Cash Flow	-1.23	-1.23	-1.23	-1.31	-1.75	-1.05
Net Cash Flow	-2.48	-2.88	4.63	-0.6	0.01	1.29
Free Cash Flow	-3.2	2.83	-2.57	0.29	-2.17	1.66
Free Cash Flow Growth	-	-	-	-	-	-6.65%
Free Cash Flow Margin	-15.50%	14.40%	-15.83%	1.74%	-13.37%	10.42%
Free Cash Flow Per Share	-0.02	0.02	-0.01	0.00	-0.01	0.01
Cash Income Tax Paid	0.26	0.26	0.24	0.28	0.35	0.24
Levered Free Cash Flow	-98.22	6.34	-2.64	6.59	0.91	2.55
Unlevered Free Cash Flow	-98.22	6.34	-2.64	6.59	0.91	2.55
Change in Net Working Capital	99.85	-4.87	3.75	-5.84	-0.15	-1.82

Updated Jan 15, 2025. Source: S&P Global Market Intelligence. Insurance template. Financial Sources.