Computer Direct Group Ltd. (TLV:CMDR)
Israel flag Israel · Delayed Price · Currency is ILS · Price in ILA
43,630
-90 (-0.21%)
Jun 5, 2025, 5:24 PM IDT

Computer Direct Group Cash Flow Statement

Millions ILS. Fiscal year is Jan - Dec.
Fiscal Year
TTM FY 2024 FY 2023 FY 2022 FY 2021 FY 2020 2015 - 2019
Period Ending
Mar '25 Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2015 - 2019
Net Income
89.5986.9170.9464.5356.5442.08
Upgrade
Depreciation & Amortization
116.26115.9105.29104.12110.9962.06
Upgrade
Other Amortization
4.744.744.044.31--
Upgrade
Loss (Gain) From Sale of Assets
-22.15-22.35-0.43-0.28-0-0.08
Upgrade
Loss (Gain) From Sale of Investments
---0.04-0.17-0.64-
Upgrade
Loss (Gain) on Equity Investments
-2.43-2.42-1.46-1.08-1.41-0.78
Upgrade
Stock-Based Compensation
0.430.541.41.250.90.01
Upgrade
Other Operating Activities
159.29153.31109.69102.3476.9458.65
Upgrade
Change in Accounts Receivable
-185.9-132.89-84-18.5639.7229.52
Upgrade
Change in Inventory
-3.1121.1-1.15-30.8129.83-37.81
Upgrade
Change in Accounts Payable
199.7787.580.6817.59-70.5659.13
Upgrade
Change in Income Taxes
5.97-12.618.02-6.253.849.06
Upgrade
Change in Other Net Operating Assets
66.9899.8157.7868.5148.6130.71
Upgrade
Operating Cash Flow
429.44399.55351.03305.78295.01253.61
Upgrade
Operating Cash Flow Growth
19.40%13.82%14.80%3.65%16.33%290.64%
Upgrade
Capital Expenditures
-12.59-11.19-17.49-15.36-14.06-12.65
Upgrade
Sale of Property, Plant & Equipment
0.410.62-0.610.020.02
Upgrade
Cash Acquisitions
-9.55-5.75-5.81-12.11-159.39-23.59
Upgrade
Sale (Purchase) of Intangibles
-2.92-2.75-2.18-3.65-2.03-2.01
Upgrade
Investment in Securities
-1.74-0.040.170.64-
Upgrade
Other Investing Activities
75.0215.321.61.930.430.24
Upgrade
Investing Cash Flow
48.78-3.6-27.34-31.47-174.39-37.99
Upgrade
Short-Term Debt Issued
-17.28-1.4233.7227.72
Upgrade
Long-Term Debt Issued
-2.47.520.5138.526.5
Upgrade
Total Debt Issued
19.6819.687.521.92172.2254.22
Upgrade
Short-Term Debt Repaid
---16.38---
Upgrade
Long-Term Debt Repaid
--147.91-142.43-167.86-183.48-92.67
Upgrade
Total Debt Repaid
-143.43-147.91-158.81-167.86-183.48-92.67
Upgrade
Net Debt Issued (Repaid)
-123.75-128.23-151.31-145.95-11.27-38.45
Upgrade
Repurchase of Common Stock
---18.67-22.12--5.54
Upgrade
Common Dividends Paid
-141.38-141.38-44.1-125.08-33.07-41.7
Upgrade
Other Financing Activities
-118.91-112.14-12.5233.3-70.3105.64
Upgrade
Financing Cash Flow
-384.04-381.75-226.6-259.86-114.6419.96
Upgrade
Foreign Exchange Rate Adjustments
1.69-0.081.9-0-0.45-0.63
Upgrade
Net Cash Flow
95.8714.1298.9914.455.53234.95
Upgrade
Free Cash Flow
416.85388.36333.54290.42280.95240.96
Upgrade
Free Cash Flow Growth
21.51%16.43%14.85%3.37%16.59%399.37%
Upgrade
Free Cash Flow Margin
10.04%9.70%9.02%9.05%10.31%12.75%
Upgrade
Free Cash Flow Per Share
121.45113.1697.1984.6281.8670.21
Upgrade
Cash Income Tax Paid
----37.0330.35
Upgrade
Levered Free Cash Flow
373.83371.27277.84271.35213.68192.12
Upgrade
Unlevered Free Cash Flow
385.82383.08290.09281.57223.43197.48
Upgrade
Change in Net Working Capital
-69.91-73.02-36.29-44.87-2.98-59.59
Upgrade
Source: S&P Global Market Intelligence. Standard template. Financial Sources.