TADAWUL:8190 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	-192.12	-15.06	5.29	-55.48	-73.67	-43.88
Depreciation & Amortization	15.3	9.06	6.03	6.96	7.18	4.79
Other Amortization	0.79	1.04	1.05	-	-	-
Gain (Loss) on Sale of Assets	-	-	-0.02	0.1	-	-
Gain (Loss) on Sale of Investments	7.38	-0	-0.74	1.32	0.85	-4.25
Change in Accounts Receivable	-	-	-	-	92.71	-42.98
Reinsurance Recoverable	-182.28	-142.53	-20.53	11.44	134.25	-81.21
Change in Unearned Revenue	-	-	-	-	-136.32	146.58
Change in Insurance Reserves / Liabilities	218.81	100.36	-52.8	53.41	13.03	6.08
Change in Other Net Operating Assets	-30.82	44.12	-5.33	-10.06	25.95	-51.84
Other Operating Activities	-27.78	-13.89	-6.37	-0.49	-1.44	-5.57
Operating Cash Flow	-166.14	-10.79	21.07	7.2	-5.93	-94.62
Operating Cash Flow Growth	-	-	192.49%	-	-	-
Capital Expenditures	-6.75	-12.06	-5.46	-5.52	-2.75	-6.07
Sale of Property, Plant & Equipment	-	-	0.02	-	-	-
Purchase / Sale of Intangible Assets	-2.55	-9.07	-6.27	-2.9	-5.22	-4.6
Investment in Securities	92.94	-13.86	31.86	-	43.22	-87.23
Investing Cash Flow	89.93	-34.99	20.15	-8.42	35.25	-97.9
Total Debt Repaid	-3.2	-3.47	-2.91	-2.57	-3.29	-3.4
Net Debt Issued (Repaid)	-3.2	-3.47	-2.91	-2.57	-3.29	-3.4
Financing Cash Flow	-3.2	-3.47	-2.91	-2.57	-3.29	-3.4
Net Cash Flow	-79.41	-49.25	38.32	-3.79	26.03	-195.92
Free Cash Flow	-172.89	-22.85	15.61	1.68	-8.68	-100.69
Free Cash Flow Growth	-	-	828.00%	-	-	-
Free Cash Flow Margin	-18.20%	-2.16%	1.44%	0.26%	-3.75%	-53.85%
Free Cash Flow Per Share	-4.32	-0.57	0.39	0.04	-0.22	-2.52
Levered Free Cash Flow	-27.02	-60.71	234.1	-377.98	26.85	-52.37
Unlevered Free Cash Flow	-26.98	-60.68	234.16	-377.9	26.85	-52.37
Change in Working Capital	30.29	8.06	15.84	54.79	70.32	-51.53

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