TADAWUL:8100 Cash Flow Statement

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

Millions SAR. 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	47.41	49.32	71.1	-61.65	-62.63	47.32
Depreciation & Amortization	4.65	8.2	3.59	2.65	3.14	3.97
Gain (Loss) on Sale of Investments	1.39	-0.28	-0.34	-13.84	-2.52	0.3
Change in Accounts Receivable	-64.04	318.86	-406.88	-1.15	-24.88	-32.03
Reinsurance Recoverable	41.05	48.89	-542.31	109.75	-48.2	18.23
Change in Accounts Payable	-	-	-	-	-0.42	0.04
Change in Unearned Revenue	-	-	-	-	-12.92	9.96
Change in Insurance Reserves / Liabilities	-59.24	-302.62	882.72	-14.63	91.24	-49.37
Change in Other Net Operating Assets	0.57	-9.15	-10.36	-17.87	18.86	16.09
Other Operating Activities	-6.19	-4.55	5.21	-1.31	-3.58	9.23
Operating Cash Flow	8.01	184.32	18.71	18.15	-37.66	-13.33
Operating Cash Flow Growth	-94.67%	885.22%	3.10%	-	-	-
Capital Expenditures	-9.62	-9.35	-27.87	-23.15	-3.68	-2.9
Purchase / Sale of Intangible Assets	-7.57	-3.47	-3.41	-1.79	-3.48	-4.05
Investment in Securities	19.22	-247.43	143.8	-2.16	46.84	26.09
Investing Cash Flow	2.03	-260.25	112.52	-27.1	39.69	19.14
Net Cash Flow	10.04	-75.93	131.23	-8.96	2.03	5.81
Free Cash Flow	-1.61	174.97	-9.16	-5	-41.34	-16.23
Free Cash Flow Margin	-0.22%	24.85%	-1.12%	-0.73%	-6.80%	-2.79%
Free Cash Flow Per Share	-0.05	5.83	-0.30	-0.17	-1.38	-0.54
Cash Interest Paid	-	-	-	4.35	-	-
Levered Free Cash Flow	-211.23	462.68	-918.08	-672.87	-14.57	-35.12
Unlevered Free Cash Flow	-211.23	462.68	-918.08	-672.87	-14.57	-35.12
Change in Working Capital	-39.25	131.62	-60.86	92.3	18.6	-78.2

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