TADAWUL:8300 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	46.52	103.05	84.58	-27.66	-54.48	7.84
Depreciation & Amortization	7.56	6.49	5.96	4.29	3.69	3.24
Other Amortization	3.99	3.99	4.05	4.04	3.37	2.73
Gain (Loss) on Sale of Investments	-15.18	-14.67	-15.22	-0.54	-3.93	-1.38
Change in Accounts Receivable	-	-	-	-	-58.95	-51.35
Reinsurance Recoverable	116.44	62.02	-91.66	-135.32	261.16	47.44
Change in Unearned Revenue	-	-	-	-	61.86	74.8
Change in Insurance Reserves / Liabilities	-188.47	154.62	422.2	196.33	-288.69	-97.75
Change in Other Net Operating Assets	-2.13	-12.85	4.2	16.5	-12.42	10.87
Other Operating Activities	-58.1	-54.6	-21.65	-4.03	-8.07	0.32
Operating Cash Flow	-86.12	249.04	397.09	57.32	-63.98	27.42
Operating Cash Flow Growth	-	-37.29%	592.78%	-	-	-47.19%
Capital Expenditures	-5.97	-6.87	-0.54	-7.91	-8.73	-4.34
Purchase / Sale of Intangible Assets	-	-	-	-	-9.39	-4.88
Investment in Securities	17.44	-255.37	-460.11	-193.57	41.88	-295.25
Other Investing Activities	72.58	45.22	15.43	-15.52	1.62	3.08
Investing Cash Flow	84.05	-217.03	-445.21	-217	25.38	-301.4
Total Debt Repaid	-0.7	-1.05	-	-	-	-
Net Debt Issued (Repaid)	-0.7	-1.05	-	-	-	-
Issuance of Common Stock	-	-	-	200	-	-
Other Financing Activities	-0.35	-	-	-11.59	-	-
Financing Cash Flow	-1.05	-1.05	-	188.41	-	-
Net Cash Flow	-3.12	30.96	-48.12	28.73	-38.6	-273.97
Free Cash Flow	-92.09	242.16	396.55	49.41	-72.71	23.08
Free Cash Flow Growth	-	-38.93%	702.65%	-	-	-51.59%
Free Cash Flow Margin	-4.86%	13.00%	27.71%	8.97%	-12.95%	4.78%
Free Cash Flow Per Share	-2.30	6.05	9.91	1.33	-3.63	1.15
Cash Income Tax Paid	0.57	-	-	-	1.05	-
Levered Free Cash Flow	1,018	-147.34	-493.56	-994.53	321.23	-263.37
Unlevered Free Cash Flow	1,018	-147.34	-493.56	-994.53	321.23	-263.37
Change in Working Capital	-70.5	204.9	338.75	77.51	-9.56	4.28

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