Salama Cooperative Insurance Company (TADAWUL:8050)

TADAWUL:8050 Cash Flow Statement

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

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	30.12	51.3	-38.87	-112.41	6.05
Depreciation & Amortization	6.59	6.62	4.69	7.4	9.49
Other Amortization	-	-	-	1.75	1.77
Gain (Loss) on Sale of Investments	0.53	-5.38	-6.34	-8.95	-3.62
Change in Accounts Receivable	-	-	-	-20.79	45.07
Reinsurance Recoverable	-101.8	12.7	-11.68	-3.43	-13.09
Change in Unearned Revenue	-	-	-	11.15	-11.04
Change in Insurance Reserves / Liabilities	-97.38	-16.3	134.69	6.68	-33.45
Change in Other Net Operating Assets	13.04	-1.72	-14.81	28.7	-24.14
Other Operating Activities	-3.51	3.35	1.78	-3.68	8.93
Operating Cash Flow	-155.58	53.76	69.46	-94.35	-29.16
Operating Cash Flow Growth	-	-22.60%	-	-	-
Capital Expenditures	-2.43	-2.28	-3.73	-0.5	-0.14
Purchase / Sale of Intangible Assets	-2.06	-0.19	-0.86	-	-
Investment in Securities	-18.69	141.08	-50.96	60.69	163.3
Other Investing Activities	1.37	2.85	1.86	-	-
Investing Cash Flow	-21.81	141.46	-53.68	60.19	163.16
Total Debt Repaid	-3.97	-3.71	-2.91	-1.08	-4.52
Net Debt Issued (Repaid)	-3.97	-3.71	-2.91	-1.08	-4.52
Issuance of Common Stock	-	100	-	-	-
Other Financing Activities	-0.93	-11.2	-2.13	-	-
Financing Cash Flow	-4.9	85.09	-5.04	-1.08	-4.52
Net Cash Flow	-182.28	280.32	10.75	-35.23	129.49
Free Cash Flow	-158.01	51.49	65.73	-94.85	-29.3
Free Cash Flow Growth	-	-21.67%	-	-	-
Free Cash Flow Margin	-22.52%	6.21%	10.60%	-22.59%	-7.08%
Free Cash Flow Per Share	-6.43	3.26	6.57	-9.48	-2.93
Cash Interest Paid	0.93	0.96	2.13	-	-
Levered Free Cash Flow	-52.01	183.87	-490.93	66.02	123.08
Unlevered Free Cash Flow	-52.01	183.87	-490.93	66.02	123.08
Change in Net Working Capital	72	-145.15	468.62	-123.88	-104.44

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