Al-Etihad Cooperative Insurance Company (TADAWUL:8170)

Smartsheet Cash Flow 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	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	-78.53	49.13	93.9	12.7	33.43	27.61
Depreciation & Amortization	8.81	7.45	6.3	5.86	4.64	3.86
Gain (Loss) on Sale of Assets	-	-	-	-	0	-
Gain (Loss) on Sale of Investments	2.08	-8.92	-14.75	3	-21.28	72.55
Change in Accounts Receivable	-49.84	-18.33	-1.97	27.31	35.2	-39.85
Reinsurance Recoverable	-18.83	-10	10.11	-17.08	5.64	-21.11
Change in Accounts Payable	-	-	-	-	12.21	-6.95
Change in Unearned Revenue	-	-	-	-	55.66	-46.98
Change in Insurance Reserves / Liabilities	20.52	-337.55	274.95	64.55	31.26	-14.44
Change in Other Net Operating Assets	-144.39	-10.05	-86.95	-4.61	13.88	-21.16
Other Operating Activities	1.56	-3.8	-7.67	-1.42	2.83	12.61
Operating Cash Flow	-248.43	-338.08	280.99	89.39	160.04	-19.37
Operating Cash Flow Growth	-	-	214.33%	-44.15%	-	-
Capital Expenditures	-5.65	-6.54	-9.77	-	-5.83	-4.47
Sale of Property, Plant & Equipment	-	-	-	0.97	-	-
Investment in Securities	270.86	409.78	-381.1	-427.87	-69.78	93.99
Other Investing Activities	-1.36	-9.47	-2.61	-8.12	-0.65	-1.5
Investing Cash Flow	266.17	393.77	-393.48	-435.02	-76.26	88.02
Common Dividends Paid	-30	-27	-	-	-	-
Financing Cash Flow	-30	-27	-	-	-	-
Net Cash Flow	-12.27	28.69	-112.49	-345.63	83.78	68.65
Free Cash Flow	-254.09	-344.62	271.22	89.39	154.21	-23.84
Free Cash Flow Growth	-	-	203.40%	-42.03%	-	-
Free Cash Flow Margin	-21.07%	-25.46%	23.20%	8.69%	19.53%	-3.40%
Free Cash Flow Per Share	-5.07	-6.87	5.43	1.77	3.08	-0.48
Levered Free Cash Flow	-193.8	-161.05	88.04	-465.16	178.3	-82.43
Unlevered Free Cash Flow	-193.65	-160.93	88.2	-465	178.38	-82.4
Change in Working Capital	-182.58	-382.17	203.02	69.25	148.67	-155.53

Updated Mar 10, 2025. Source: S&P Global Market Intelligence. Insurance template. Financial Sources.