Brimag Digital Age Cash Flow Statement

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

Millions ILS. 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	34.99	29.15	-0.03	25.89	58.79	39.01
Depreciation & Amortization	19.91	19.68	18.3	17.77	14.84	15.85
Other Amortization	-	-	0.13	-	-	-
Asset Writedown & Restructuring Costs	2	2	0.49	-	-	-
Loss (Gain) From Sale of Investments	-	-	-10.77	-	-	-
Loss (Gain) on Equity Investments	-7.75	-11.79	-4.91	-17.93	-13.31	-5.94
Other Operating Activities	-0.23	1.95	0.01	-0.92	-0.24	0.22
Change in Accounts Receivable	8.59	22.61	10.46	8.4	18.9	-29.46
Change in Inventory	-50.04	-33.17	74.78	-31.46	-47.35	25.81
Change in Accounts Payable	-8.5	22.58	-34.26	-12.86	-9.79	27.08
Change in Unearned Revenue	2.63	2.79	1.53	0.62	2.28	1.1
Change in Other Net Operating Assets	7.91	-17.54	22.51	-14.69	3.68	12.3
Operating Cash Flow	9.5	38.26	78.24	-25.18	27.79	85.97
Operating Cash Flow Growth	-84.54%	-51.10%	-	-	-67.67%	1945.42%
Capital Expenditures	-1.38	-1.41	-1.29	-1.19	-1.48	-1.05
Investment in Securities	8	5.7	3.77	-54.23	-15.15	3.5
Investing Cash Flow	6.62	4.29	2.48	-55.42	-16.63	2.46
Short-Term Debt Issued	-	-	-	131.48	-	-
Long-Term Debt Issued	-	-	-	-	85	17.31
Total Debt Issued	42.18	-	-	131.48	85	17.31
Short-Term Debt Repaid	-	-4.04	-30.97	-	-12.73	-73.21
Long-Term Debt Repaid	-	-30.56	-30.87	-27.62	-32.17	-15.87
Total Debt Repaid	-32.56	-34.6	-61.84	-27.62	-44.9	-89.07
Net Debt Issued (Repaid)	9.62	-34.6	-61.84	103.85	40.1	-71.77
Repurchase of Common Stock	-	-	-5	-	-	-
Common Dividends Paid	-12	-	-7.5	-30	-40	-15
Other Financing Activities	-13.4	-13.4	-	-	-	-
Financing Cash Flow	-15.78	-48	-74.34	73.85	0.1	-86.77
Foreign Exchange Rate Adjustments	0.12	0.18	-0.25	0.25	-	-
Net Cash Flow	0.46	-5.27	6.13	-6.5	11.27	1.66
Free Cash Flow	8.12	36.86	76.95	-26.37	26.32	84.92
Free Cash Flow Growth	-86.60%	-52.11%	-	-	-69.01%	2742.10%
Free Cash Flow Margin	1.92%	9.15%	16.62%	-5.10%	5.09%	16.78%
Free Cash Flow Per Share	0.84	3.77	7.74	-2.61	2.60	8.40
Cash Interest Paid	11.07	10.05	14.78	7.86	2.93	3.65
Cash Income Tax Paid	5.96	0.22	-7.19	14.74	7.61	7.82
Levered Free Cash Flow	-8.88	23.49	79.42	-27.52	12.8	65.78
Unlevered Free Cash Flow	2.3	33.65	92.22	-18.87	19.03	72.4
Change in Working Capital	-39.42	-2.73	75.01	-49.99	-32.28	36.83

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.