Chubb Arabia Cooperative Insurance Company (TADAWUL:8240)

TADAWUL:8240 Cash Flow Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	10.62	16.29	24.82	12.54	7.16
Depreciation & Amortization	2.88	1.07	0.76	0.68	1.5
Other Amortization	0.74	0.76	0.87	0.35	0.25
Gain (Loss) on Sale of Assets	-	-0.03	-0.11	-	-0
Gain (Loss) on Sale of Investments	-1.77	-1.07	-3.66	0.04	1.86
Change in Accounts Receivable	-	-	-	-	-15.81
Reinsurance Recoverable	-53.62	87.25	-12.63	-50.58	-27.49
Change in Accounts Payable	-	-	-	-	16.5
Change in Unearned Revenue	-	-	-	-	6.96
Change in Insurance Reserves / Liabilities	73.67	-100.01	18.86	69.76	30
Change in Other Net Operating Assets	3.8	13.48	2.16	-2.1	-15.37
Other Operating Activities	-2.34	-9.42	2.81	-5.67	-2
Operating Cash Flow	29.13	14.51	36.17	25.03	0.98
Operating Cash Flow Growth	100.80%	-59.89%	44.50%	2462.75%	-96.47%
Capital Expenditures	-0.39	-1.87	-0.36	-1.06	-1.84
Sale of Property, Plant & Equipment	-	0.03	0.2	-	0
Purchase / Sale of Intangible Assets	-3.22	-	-1.52	-1.48	-2.52
Investment in Securities	-32.21	-13.18	-21.89	-184.19	-2.37
Other Investing Activities	-9.14	0.81	0.97	0.58	67.11
Investing Cash Flow	-44.96	-14.2	-22.61	-186.15	60.4
Total Debt Repaid	-1.82	-	-	-	-1.12
Net Debt Issued (Repaid)	-1.82	-	-	-	-1.12
Other Financing Activities	-0.23	-	-	-	-10
Financing Cash Flow	-2.05	-	-	-	-11.12
Net Cash Flow	-17.88	0.3	13.56	-161.12	50.25
Free Cash Flow	28.74	12.64	35.81	23.97	-0.86
Free Cash Flow Growth	127.39%	-64.70%	49.38%	-	-
Free Cash Flow Margin	6.91%	3.15%	21.73%	10.46%	-0.65%
Free Cash Flow Per Share	0.72	0.32	0.90	0.60	-0.02
Cash Interest Paid	0.23	-	-	-	-
Levered Free Cash Flow	-51.32	122.94	-45.42	-156.02	-12.43
Unlevered Free Cash Flow	-51.18	122.94	-45.42	-156.02	-12.43
Change in Working Capital	19	6.9	8.39	17.09	-7

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