| 2024 (2024-12-31) | 2023 (2023-12-31) | 2022 (2022-12-31) | 2021 (2021-12-31) | 2020 (2020-12-31) | ||||
|---|---|---|---|---|---|---|---|---|
| CASH FLOWS FROM OPERATING ACTIVITIES | ||||||||
| Net Income | -72.79M | -63.53M | 43.75M | 7.29M | -36.04M | |||
| Depreciation Amortization | 15.37M | 13.17M | 11.70M | 7.39M | 3.25M | |||
| Change In Working Capital | -22.08M | -98.78M | -10.99M | -13.45M | -4.21M | |||
| Interest Paid | 15.19M | 20.91M | 17.28M | 5.12M | 93.00K | |||
| Taxes Paid | 12.89M | 7.61M | 7.97M | 11.80M | 0.00 | |||
| Other non cash items | 12.57M | 95.52M | 6.81M | 28.90M | 44.80M | |||
| OPERATING CASH FLOW | -66.93M | -53.63M | 51.27M | 30.14M | 7.80M | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | -4.83M | -2.62M | -19.74M | -14.03M | -20.84M | |||
| Other Investing Activity | 22.52M | 7.39M | -122.75M | -51.18M | -1.92M | |||
| INVESTING CASH FLOW | 17.69M | 4.77M | -142.50M | -65.21M | -22.76M | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | 7.74M | -61.98M | 137.73M | 65.83M | -13.56M | |||
| Stock Issued/Repurchased | N/A | 0.00 | 0.00 | 137.23M | 38.85M | |||
| Other Financing Activity | 18.71M | -20.91M | -17.28M | -5.12M | N/A | |||
| FINANCING CASH FLOW | 26.45M | -82.89M | 120.45M | 197.94M | 25.29M | |||
| Exchange Rate Effect | -39.00K | 297.00K | 7.16M | -4.54M | 221.00K | |||
| CHANGE IN CASH | -22.82M | -131.45M | 36.37M | 158.33M | 10.55M | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | -66.93M | -53.63M | 51.27M | 30.14M | 7.80M | |||
| Capital Expenditure | -4.83M | -2.62M | -19.74M | -14.03M | -20.84M | |||
| FREE CASH FLOW | -71.75M | -56.25M | 31.52M | 16.11M | -13.04M | |||
All data in ILS