TLV:BSEN Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	42.71	36.41	59.94	4.71	-2.29
Depreciation & Amortization	12.22	9.13	9.06	10.47	9.78
Other Amortization	2.3	2.22	1.75	-	-
Loss (Gain) From Sale of Assets	-0.32	0.03	-63.89	0.33	-0.01
Stock-Based Compensation	2.19	1.63	0.87	1.09	1.03
Other Operating Activities	11.89	11.29	26.98	3.48	2.01
Change in Accounts Receivable	-34.02	-6.17	-17.65	1.75	-3.49
Change in Inventory	-33.08	-21.86	-13.9	-9.45	10.2
Change in Accounts Payable	15.57	-0.48	7.33	4.5	1.24
Change in Unearned Revenue	16.98	8.8	10.64	-0.31	-3.41
Change in Other Net Operating Assets	-6.26	-5.53	-2.49	-6.04	-2.13
Operating Cash Flow	30.18	35.47	18.63	10.55	12.93
Operating Cash Flow Growth	-14.91%	90.34%	76.57%	-18.38%	268.24%
Capital Expenditures	-23.95	-15.21	-5.54	-4.73	-5.3
Sale of Property, Plant & Equipment	0.37	0.45	0.18	0.33	0.01
Cash Acquisitions	-32.9	-	-	-	-
Sale (Purchase) of Real Estate	-	-	82.9	-0.22	-
Other Investing Activities	-1.11	0.16	-21.06	0	0
Investing Cash Flow	-57.58	-14.6	56.48	-4.7	-5.3
Short-Term Debt Issued	-	-	-	9.23	-
Long-Term Debt Issued	-	-	-	-	9.76
Total Debt Issued	-	-	-	9.23	9.76
Short-Term Debt Repaid	-15.41	-5	-9.23	-	-2.12
Long-Term Debt Repaid	-8.31	-12.78	-10.94	-11.4	-13.5
Total Debt Repaid	-23.72	-17.78	-20.17	-11.4	-15.62
Net Debt Issued (Repaid)	-23.72	-17.78	-20.17	-2.17	-5.85
Issuance of Common Stock	62.02	-	-	-	-
Common Dividends Paid	-	-	-45.22	-	-
Other Financing Activities	-5.39	-3.35	-5.15	-3.12	-2.51
Financing Cash Flow	32.92	-21.13	-70.54	-5.29	-8.36
Net Cash Flow	5.51	-0.27	4.57	0.56	-0.73
Free Cash Flow	6.23	20.26	13.09	5.82	7.63
Free Cash Flow Growth	-69.26%	54.76%	124.74%	-23.64%	-
Free Cash Flow Margin	1.98%	7.82%	6.24%	3.56%	5.80%
Free Cash Flow Per Share	0.69	2.30	1.52	0.68	0.90
Cash Interest Paid	5.39	3.35	5.15	3.12	2.51
Cash Income Tax Paid	3.42	6.47	18.16	0.86	1.4
Levered Free Cash Flow	-28.8	19.16	10.91	2.87	9
Unlevered Free Cash Flow	-25.43	21.66	15.14	5.59	10.86
Change in Working Capital	-40.82	-25.24	-16.06	-9.53	2.41

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.