Al Sagr Cooperative Insurance Company (TADAWUL:8180)

TADAWUL:8180 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	31.86	42.3	-53.46	-74.47	-112.48
Depreciation & Amortization	1.63	2.7	3.57	3.08	1.25
Other Amortization	1.82	1.27	1.83	0.6	0.65
Gain (Loss) on Sale of Assets	-	-0.02	0	-	-
Gain (Loss) on Sale of Investments	-0.28	-13.44	2.9	-23.13	-9.69
Change in Accounts Receivable	-4.7	0.58	-0.58	-34	27.98
Reinsurance Recoverable	31	-3.55	30.57	-12.33	41.2
Change in Accounts Payable	-	-	-	-1.94	2.37
Change in Unearned Revenue	-	-	-	74.66	-58.31
Change in Insurance Reserves / Liabilities	-54.66	-16.83	-53.63	-49.89	-47.58
Change in Other Net Operating Assets	7.89	-12.41	-2.44	-9.98	-5.69
Other Operating Activities	-9.08	-2.76	0.38	-12.12	-0.21
Operating Cash Flow	27.6	-3.03	-72.32	-124.57	-160.22
Capital Expenditures	-3.17	-0.13	-1.79	-1.99	-1.09
Sale of Property, Plant & Equipment	-	0.02	0	-	-
Purchase / Sale of Intangible Assets	-9.18	-0.33	-2.17	-4.46	-0.92
Investment in Securities	-51.7	-62.81	-6.69	78.81	235.46
Other Investing Activities	-9	-	19	-	15
Investing Cash Flow	-73.05	-63.25	8.36	72.36	248.45
Total Debt Repaid	-0.65	-0.94	-1.29	-2.91	-
Net Debt Issued (Repaid)	-0.65	-0.94	-1.29	-2.91	-
Issuance of Common Stock	152.91	-	-	-	-
Common Dividends Paid	-0	-0	-	-0	-
Financing Cash Flow	152.26	-0.94	-1.29	-2.91	-
Net Cash Flow	106.81	-67.22	-65.25	-55.12	88.23
Free Cash Flow	24.43	-3.16	-74.11	-126.56	-161.31
Free Cash Flow Margin	4.58%	-0.59%	-15.02%	-35.63%	-38.66%
Free Cash Flow Per Share	0.96	-0.23	-5.29	-9.04	-11.52
Cash Interest Paid	0.01	0.03	0.06	-	-
Levered Free Cash Flow	57.12	-40.52	-443.66	-23.27	7.3
Unlevered Free Cash Flow	57.12	-40.51	-443.62	-23.19	7.3
Change in Net Working Capital	-40.6	74.97	414.56	-24.94	-73.65

Updated Nov 10, 2024. Source: S&P Global Market Intelligence. Insurance template. Financial Sources.