MSM:TAOI Cash Flow Statement

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

Millions OMR. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	4.35	0.71	0.61	13.84	-5.68	-0.96
Depreciation & Amortization	0.32	0.35	0.3	0.19	0.17	0.12
Other Amortization	-	-	-	0.05	0.03	0.12
Gain (Loss) on Sale of Investments	-0	-0	-0.05	-	-	-
Change in Accounts Receivable	1.74	0.06	0.2	-4.23	2.75	-4.65
Reinsurance Recoverable	-1.03	-1.03	5.15	-0.88	-12.56	-0.97
Change in Accounts Payable	-2.39	-2.66	-2.55	2	1.76	-1.47
Change in Unearned Revenue	0.11	0.11	0.07	-0.01	-0.09	-0.09
Change in Insurance Reserves / Liabilities	5.48	5.48	-2.63	2.58	15.67	1.66
Change in Other Net Operating Assets	-2.51	-1.36	-0.14	1.05	-2.47	4.12
Other Operating Activities	-0.11	-0.28	-0.25	-16	-0.63	-0.64
Operating Cash Flow	3.99	-0.59	5.71	1.74	1.68	-1.64
Operating Cash Flow Growth	-52.53%	-	227.06%	3.81%	-	-
Capital Expenditures	-0.47	-0.11	-0.06	-0.11	-0.14	-0.07
Purchase / Sale of Intangible Assets	-0.02	-0.12	-0.08	-0.05	-0.18	-0
Investment in Securities	0.55	1.7	5.37	-1.25	-3	1.35
Other Investing Activities	-0.25	1.06	0.97	0.46	0.6	0.31
Investing Cash Flow	-0.19	2.54	6.2	-0.95	-2.71	1.59
Long-Term Debt Issued	-	0.03	-	-	-	-
Total Debt Repaid	-	-	-4.16	-0.41	-4.03	-
Net Debt Issued (Repaid)	-1.12	0.03	-4.16	-0.41	-4.03	-
Other Financing Activities	2.63	-0.1	-0.35	4.98	5.52	-0.25
Financing Cash Flow	1.5	-0.06	-4.51	4.57	1.49	-0.25
Miscellaneous Cash Flow Adjustments	-4.88	-1.17	-8.59	-2.46	-	-
Net Cash Flow	0.42	0.71	-1.2	2.91	0.46	-0.3
Free Cash Flow	3.52	-0.69	5.65	1.63	1.54	-1.71
Free Cash Flow Growth	-57.85%	-	245.90%	5.74%	-	-
Free Cash Flow Margin	15.95%	-3.14%	29.31%	11.55%	13.04%	-12.94%
Free Cash Flow Per Share	0.01	-0.00	0.02	0.01	0.01	-0.02
Cash Interest Paid	1.2	1.2	0.35	1.02	0.48	0.25
Levered Free Cash Flow	13.74	5.08	3.92	-2.52	-0.18	-3.12
Unlevered Free Cash Flow	13.74	5.08	3.92	-2.52	-0.18	-3.12
Change in Working Capital	-0.57	-1.37	5.14	3.83	7.36	-0.48

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Insurance template. Financial Sources.