Clal Biotechnology Industries Ltd. (TLV:CBI)

TLV:CBI Cash Flow Statement

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

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	-62.46	-31.05	-61.74	-89.58	109.03
Depreciation & Amortization	0.28	0.53	17.64	22.51	23.87
Loss (Gain) From Sale of Assets	-	-	1.57	-	-22.37
Asset Writedown & Restructuring Costs	-	-	-	-	26.47
Loss (Gain) From Sale of Investments	36	-3	8.03	31.15	-137.14
Loss (Gain) on Equity Investments	28.57	17	22.39	30.81	28.94
Stock-Based Compensation	0.14	0.04	5.15	5.55	5.54
Other Operating Activities	-8.96	6.77	-31.76	-43.92	-65.81
Change in Accounts Receivable	0.55	1.02	-6.61	2.02	3.16
Change in Inventory	-	-	-2.25	0.58	0.73
Change in Accounts Payable	-	-	-4.2	5.5	-3.82
Change in Other Net Operating Assets	-0.6	0.19	-7.26	-5.93	-1.83
Operating Cash Flow	-6.48	-8.51	-59.04	-41.33	-33.23
Capital Expenditures	-	-0.01	-1.27	-1.59	-3.19
Divestitures	-	-	-9.52	-	-1.48
Investment in Securities	17.17	6.84	-0.18	80.66	74.12
Other Investing Activities	2.82	0.83	0.02	0.12	1.33
Investing Cash Flow	20	7.66	-10.96	79.18	70.78
Long-Term Debt Repaid	-11.25	-1.16	-2.51	-2.42	-1.75
Net Debt Issued (Repaid)	-11.25	-1.16	-2.51	-2.42	-1.75
Repurchase of Common Stock	-	-	-	-9.74	-0.26
Common Dividends Paid	-	-	-	-36	-
Other Financing Activities	-4.3	-0.03	22.56	-3.38	-0.37
Financing Cash Flow	-15.55	-1.18	20.05	-51.54	-2.38
Foreign Exchange Rate Adjustments	0.26	0.32	4.33	-1.42	-4.57
Net Cash Flow	-1.78	-1.71	-45.61	-15.11	30.61
Free Cash Flow	-6.48	-8.52	-60.31	-42.92	-36.41
Free Cash Flow Margin	-	-8190.39%	-16300.00%	-19160.71%	-17675.24%
Free Cash Flow Per Share	-0.04	-0.05	-0.39	-0.27	-0.23
Cash Interest Paid	4.4	0.25	0.31	0.49	0.52
Cash Income Tax Paid	-	-	-	0.09	-
Levered Free Cash Flow	-5.94	-5.44	6.26	23.33	10.79
Unlevered Free Cash Flow	-3.72	-3.22	8.59	24.43	10.79
Change in Net Working Capital	-0.01	-2.58	5.11	-5.87	8.78

Updated Aug 25, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.