Cielo-Blu Group Ltd (TLV:CILO)
Israel · Delayed Price · Currency is ILS · Price in ILA 426.30
+1.30 (0.31%)
Oct 8, 2025, 11:39 AM IDT
Cielo-Blu Group 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 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '25 Jun 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 | 2015 - 2019 |
Net Income | 518.63 | 325.13 | -869.4 | 117.62 | 180.02 | -5.87 | Upgrade |
Depreciation & Amortization | -10.39 | 3.24 | 4.79 | 3.3 | 3.7 | 3.89 | Upgrade |
Other Amortization | 8.59 | 10.01 | 12.24 | 11 | 4.42 | 0.96 | Upgrade |
Loss (Gain) From Sale of Assets | 13.02 | 13.02 | - | - | - | - | Upgrade |
Asset Writedown & Restructuring Costs | 4.74 | 14.18 | 722.83 | -73.14 | -146.29 | -3.07 | Upgrade |
Loss (Gain) From Sale of Investments | -34.3 | - | - | - | - | - | Upgrade |
Loss (Gain) on Equity Investments | 0.24 | 17.97 | 108.62 | 32.07 | - | - | Upgrade |
Stock-Based Compensation | -0.05 | 0.01 | 0.11 | 0.17 | 0.19 | 0.17 | Upgrade |
Other Operating Activities | -511.6 | -518.3 | -24.33 | 56.19 | 50.06 | 0.23 | Upgrade |
Change in Accounts Receivable | 57.7 | 64.71 | 34.47 | -27.38 | -97.79 | 6.72 | Upgrade |
Change in Inventory | 51.56 | 218.92 | -25.81 | -33 | -1,688 | -211.24 | Upgrade |
Change in Accounts Payable | -9.1 | -7.15 | -15.71 | 22.54 | 8.47 | -3.17 | Upgrade |
Change in Unearned Revenue | 10.4 | -11.14 | -85.51 | -244.93 | 146.31 | 120.42 | Upgrade |
Change in Other Net Operating Assets | -46.75 | 18.76 | -9.3 | -4.43 | 55.6 | 6.52 | Upgrade |
Operating Cash Flow | 56.9 | 153.61 | -151.76 | -141.63 | -1,478 | -82.75 | Upgrade |
Operating Cash Flow Growth | 25.44% | - | - | - | - | - | Upgrade |
Capital Expenditures | -0.53 | -0.86 | -7.26 | -21.95 | -20.34 | -2.23 | Upgrade |
Sale of Property, Plant & Equipment | 7.16 | 28.55 | - | - | - | - | Upgrade |
Cash Acquisitions | - | - | - | - | - | -1.73 | Upgrade |
Divestitures | 15.2 | 15.2 | - | - | - | - | Upgrade |
Sale (Purchase) of Real Estate | 30.36 | 27.92 | 174.59 | -218.84 | -750.85 | -26.89 | Upgrade |
Investment in Securities | - | - | -1.72 | - | - | - | Upgrade |
Other Investing Activities | 31.72 | 5.46 | 29.03 | 180.22 | -162.22 | 10.95 | Upgrade |
Investing Cash Flow | 83.91 | 76.26 | 194.64 | -60.57 | -933.41 | -19.9 | Upgrade |
Short-Term Debt Issued | - | - | 10.09 | 74.78 | 1,384 | - | Upgrade |
Long-Term Debt Issued | - | - | 71.62 | 334.95 | 939.77 | 155.77 | Upgrade |
Total Debt Issued | - | - | 81.71 | 409.73 | 2,324 | 155.77 | Upgrade |
Short-Term Debt Repaid | - | -211.35 | - | - | - | - | Upgrade |
Long-Term Debt Repaid | - | -66.06 | -172.27 | -257.03 | -79.42 | -49.8 | Upgrade |
Total Debt Repaid | -196.43 | -277.41 | -172.27 | -257.03 | -79.42 | -49.8 | Upgrade |
Net Debt Issued (Repaid) | -196.43 | -277.41 | -90.56 | 152.7 | 2,245 | 105.98 | Upgrade |
Issuance of Common Stock | 66.99 | 66.99 | - | 0.03 | 176.23 | - | Upgrade |
Repurchase of Common Stock | - | - | - | -0.25 | - | -0.13 | Upgrade |
Common Dividends Paid | - | - | - | -6.5 | -5 | - | Upgrade |
Other Financing Activities | - | - | -8.9 | - | 70 | - | Upgrade |
Financing Cash Flow | -129.44 | -210.42 | -99.47 | 145.98 | 2,486 | 105.85 | Upgrade |
Foreign Exchange Rate Adjustments | 0.27 | -0.03 | 0.19 | 0.11 | -0.04 | -0.04 | Upgrade |
Miscellaneous Cash Flow Adjustments | - | - | -0.02 | - | - | - | Upgrade |
Net Cash Flow | 11.64 | 19.43 | -56.41 | -56.11 | 74.06 | 3.16 | Upgrade |
Free Cash Flow | 56.38 | 152.75 | -159.02 | -163.58 | -1,499 | -84.98 | Upgrade |
Free Cash Flow Growth | 38.17% | - | - | - | - | - | Upgrade |
Free Cash Flow Margin | 34.51% | 66.90% | -39.73% | -20.06% | -238.45% | -42.19% | Upgrade |
Free Cash Flow Per Share | 0.72 | 5.92 | -90.66 | -93.28 | -995.08 | -62.10 | Upgrade |
Cash Interest Paid | 19.46 | 32.54 | 126.59 | 96.04 | 27.14 | 23.99 | Upgrade |
Cash Income Tax Paid | 1.1 | 8.2 | 22.73 | 5.61 | 10.02 | 5 | Upgrade |
Levered Free Cash Flow | -97.64 | 1,879 | 265.85 | 84.63 | -1,690 | -77.42 | Upgrade |
Unlevered Free Cash Flow | -85.85 | 1,952 | 296.76 | 84.6 | -1,681 | -71.21 | Upgrade |
Change in Working Capital | 63.82 | 284.1 | -101.87 | -287.21 | -1,576 | -80.75 | Upgrade |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.