Salama Cooperative Insurance Company (TADAWUL:8050)

TADAWUL:8050 Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Premiums & Annuity Revenue	544.91	678.48	802.29	598.35	392.64	385.14
Total Interest & Dividend Income	-2.78	-3.22	-1.99	0.67	1.55	2.08
Gain (Loss) on Sale of Investments	0.39	-0.48	5.55	6.02	8.95	3.62
Other Revenue	25.72	26.84	23.35	15	16.68	22.83
Total Revenue	568.24	701.61	829.19	620.04	419.82	413.67
Revenue Growth (YoY)	-26.79%	-15.39%	33.73%	47.69%	1.49%	-20.57%
Policy Benefits	575.93	575.92	663.87	636.36	353.38	277.24
Policy Acquisition & Underwriting Costs	92.82	105.99	130.18	-	65.86	36.08
Selling, General & Administrative	-	-	-	-	94.89	82.73
Provision for Bad Debts	-0.1	0.05	0.17	-0.32	7.02	0.24
Other Operating Expenses	-51.37	-8.96	-20.33	19.87	5.09	5.33
Total Operating Expenses	617.28	672.99	773.89	655.91	526.23	401.62
Operating Income	-49.05	28.62	55.3	-35.87	-106.41	12.05
Pretax Income	-49.05	28.62	55.3	-35.87	-106.41	12.05
Income Tax Expense	-3.22	-1.5	4	3	6	6
Net Income	-45.83	30.12	51.3	-38.87	-112.41	6.05
Net Income to Common	-45.83	30.12	51.3	-38.87	-112.41	6.05
Net Income Growth	-	-41.28%	-	-	-	-
Shares Outstanding (Basic)	32	25	16	10	10	10
Shares Outstanding (Diluted)	32	25	16	10	10	10
Shares Change (YoY)	37.71%	55.63%	57.85%	-	-	-
EPS (Basic)	-1.43	1.23	3.25	-3.89	-11.24	0.60
EPS (Diluted)	-1.43	1.23	3.25	-3.89	-11.24	0.60
EPS Growth	-	-62.27%	-	-	-	-
Free Cash Flow	-63.04	-158.01	51.49	65.73	-94.85	-29.3
Free Cash Flow Per Share	-1.97	-6.43	3.26	6.57	-9.48	-2.93
Operating Margin	-8.63%	4.08%	6.67%	-5.78%	-25.35%	2.91%
Profit Margin	-8.06%	4.29%	6.19%	-6.27%	-26.78%	1.46%
Free Cash Flow Margin	-11.09%	-22.52%	6.21%	10.60%	-22.59%	-7.08%
EBITDA	-46.73	30.52	57.61	-32.93	-102.87	17.08
EBITDA Margin	-8.22%	4.35%	6.95%	-5.31%	-24.50%	4.13%
D&A For EBITDA	2.32	1.9	2.31	2.93	3.54	5.03
EBIT	-49.05	28.62	55.3	-35.87	-106.41	12.05
EBIT Margin	-8.63%	4.08%	6.67%	-5.78%	-25.35%	2.91%
Effective Tax Rate	-	-	7.23%	-	-	49.79%
Revenue as Reported	-	-	-	-	-408.44	388.01

Source: S&P Global Market Intelligence. Insurance template. Financial Sources.