Bait Vegag Real Estate Development Ltd (TLV:BVGG)

TLV:BVGG Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	-5.38	-2.96	-6.35	9.93	30.95	-2.95
Depreciation & Amortization	0.28	0.26	0.19	0.14	0.11	0.13
Stock-Based Compensation	1.99	2.16	4.21	7.6	-	-
Other Operating Activities	-72.46	-79.79	-39.07	-9.99	0.25	0.23
Change in Accounts Receivable	-22.39	-9.8	-4.05	0.96	-21.24	10.73
Change in Inventory	-67.13	-14.81	21.67	65.05	126.87	17.73
Change in Accounts Payable	-0.87	1.28	-2.31	-1.18	-3.87	4.38
Change in Unearned Revenue	7.37	-1.1	-31.01	-28.48	63.2	-29.52
Change in Other Net Operating Assets	28.81	-25.2	-50.75	-48.51	-41.16	-1
Operating Cash Flow	-129.79	-129.96	-107.47	-4.49	155.11	-0.28
Capital Expenditures	-0.45	-1	-0.23	-0.29	-0.06	-0.03
Other Investing Activities	40.83	41.76	65.36	-4.31	-133.04	23.67
Investing Cash Flow	40.38	40.75	65.13	-4.59	-133.1	23.64
Short-Term Debt Issued	-	92.75	-	-	-	0.75
Total Debt Issued	96.25	92.75	-	-	-	0.75
Short-Term Debt Repaid	-	-	-	-	-12	-
Total Debt Repaid	-12.5	-	-	-	-12	-
Net Debt Issued (Repaid)	83.75	92.75	-	-	-12	0.75
Issuance of Common Stock	-	0	-	74.29	-	-
Other Financing Activities	-0.21	-0.21	-0.22	-	-24.19	-9.69
Financing Cash Flow	83.54	92.54	-0.22	74.29	-36.19	-8.94
Net Cash Flow	-5.87	3.33	-42.56	65.21	-14.17	14.42
Free Cash Flow	-130.23	-130.96	-107.7	-4.78	155.05	-0.3
Free Cash Flow Margin	-97.00%	-92.59%	-82.19%	-1.76%	51.94%	-0.25%
Free Cash Flow Per Share	-2.33	-2.38	-1.96	-0.09	2.82	-0.01
Cash Interest Paid	1.2	-	-	-	0.25	0.23
Cash Income Tax Paid	0.62	8.46	0.17	-	-	-
Levered Free Cash Flow	-147.84	-107.05	9.68	12.96	15.92	27.18
Unlevered Free Cash Flow	-146.46	-106.37	9.68	12.96	16.08	27.32
Change in Net Working Capital	144.8	105.77	-10.84	7.78	7	-26.25

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