Oxbridge Re Holdings Limited (OXBR)

Oxbridge Re Holdings Cash Flow Statement

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

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Sep 30, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
Net Income	-4.94	-9.92	-1.79	8.57	-0.05	-0.31
Depreciation & Amortization	0	0.01	0	0.01	0.01	0.01
Gain (Loss) on Sale of Investments	4.61	8.91	0.35	-9.16	-0.22	-0.03
Stock-Based Compensation	0.23	0.26	0.13	0.06	0.03	0.04
Change in Accounts Receivable	0.1	-0.7	0	0.18	0.04	-0.51
Change in Accounts Payable	0.04	0.06	-0.04	0.13	-0.07	0.14
Change in Unearned Revenue	0.12	0.92	-0.35	-0.06	-0.03	0.44
Change in Insurance Reserves / Liabilities	-1.07	-1.07	1.07	-	-	-4.11
Change in Other Net Operating Assets	0.11	0.68	-0.24	0.02	0.02	-0
Other Operating Activities	-0.35	-0.3	-	-	-	-
Operating Cash Flow	-1.15	-1.26	-0.83	-0.25	-0.27	-4.37
Capital Expenditures	-	-0.01	-	-0	-0.01	-0
Investment in Securities	0.31	-	-0.66	-1.8	0.12	0.49
Investing Cash Flow	0.45	-0.11	-0.66	-1.81	0.11	0.49
Long-Term Debt Issued	-	-	-	-	0.22	0.6
Total Debt Repaid	-	-0.1	-	-	-0.6	-
Net Debt Issued (Repaid)	-	-0.1	-	-	-0.38	0.6
Issuance of Common Stock	1.88	1.28	-	-	-	-
Financing Cash Flow	1.88	1.18	-	-	-0.38	0.6
Net Cash Flow	1.17	-0.18	-1.49	-2.06	-0.54	-3.28
Free Cash Flow	-1.15	-1.27	-0.83	-0.26	-0.28	-4.37
Free Cash Flow Margin	-	-	-97.53%	-2.50%	-23.06%	-445.67%
Free Cash Flow Per Share	-0.19	-0.22	-0.14	-0.04	-0.05	-0.76
Levered Free Cash Flow	-3.43	-5.81	-2.37	5.74	2.78	-1.47
Unlevered Free Cash Flow	-3.43	-5.81	-2.37	5.74	2.78	-1.47
Change in Net Working Capital	1.2	0.21	1.41	-0.26	-2.7	1.42

Source: S&P Capital IQ. Insurance template. Financial Sources.