Diplomat Holdings Ltd (TLV:DIPL)
Israel flag Israel · Delayed Price · Currency is ILS · Price in ILA
4,985.00
+3.00 (0.06%)
Sep 30, 2025, 5:24 PM IDT

Diplomat Holdings Cash Flow Statement

Millions ILS. Fiscal year is Jan - Dec.
Fiscal Year
TTMFY 2024FY 2023FY 2022FY 2021FY 20202017 - 2019
Period Ending
Jun '25 Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2017 - 2019
Net Income
120.08111.7773.0775.1986.5365.41
Upgrade
Depreciation & Amortization
74.4471.0666.3557.5753.3957.49
Upgrade
Other Amortization
11.2911.2911.01---
Upgrade
Loss (Gain) From Sale of Assets
47.13-0.24-0.24-0.7-0.38-0.83
Upgrade
Loss (Gain) From Sale of Investments
-47.64-47.64--4.53--
Upgrade
Loss (Gain) on Equity Investments
-0.850.715.291.6-0.16-0.79
Upgrade
Stock-Based Compensation
3.812.342.666.665.65-
Upgrade
Other Operating Activities
12.2537.857.860.61-5.419.42
Upgrade
Change in Accounts Receivable
-139.74-48.04-54.6712.85-7.5110.49
Upgrade
Change in Inventory
-4.99-21.36-2.18-44.66-25.6775.45
Upgrade
Change in Accounts Payable
14.1443.67-29.9712.283.594.53
Upgrade
Change in Other Net Operating Assets
9.937.64-22.7612.38-1.383.88
Upgrade
Operating Cash Flow
99.82199.0456.42129.23108.68235.06
Upgrade
Operating Cash Flow Growth
-62.94%252.80%-56.34%18.91%-53.76%104.82%
Upgrade
Capital Expenditures
-89.82-61.27-33.04-25.83-13.77-11.9
Upgrade
Sale of Property, Plant & Equipment
1.561.120.461.341.43.44
Upgrade
Cash Acquisitions
-9-0.21-165.68-1.17--
Upgrade
Sale (Purchase) of Intangibles
-8.58-9.62-19.31-8.43-14.49-15.78
Upgrade
Sale (Purchase) of Real Estate
-51.44--0.2--
Upgrade
Investment in Securities
2.12.1-13.96-0.02-116.01-28.75
Upgrade
Other Investing Activities
-0.114.5522.57-20.6-1.32-
Upgrade
Investing Cash Flow
-87.0414.15-194.69-40.98-130.74-53
Upgrade
Short-Term Debt Issued
--222.06---
Upgrade
Long-Term Debt Issued
-27.1612.382.1710345
Upgrade
Total Debt Issued
141.7327.16234.442.1710345
Upgrade
Short-Term Debt Repaid
--74.19--40.52-107.24-102.5
Upgrade
Long-Term Debt Repaid
--77.48-74.24-62.97-61.28-49.22
Upgrade
Total Debt Repaid
-52.2-151.67-74.24-103.5-168.52-151.72
Upgrade
Net Debt Issued (Repaid)
89.53-124.51160.21-101.32-65.52-106.72
Upgrade
Issuance of Common Stock
---70.34288.1-
Upgrade
Common Dividends Paid
-68.55-78.05-40-24-166-31.5
Upgrade
Other Financing Activities
-10.55-10.68-2.1-8.31-6.77-4.5
Upgrade
Financing Cash Flow
10.43-213.24118.11-63.2949.81-142.72
Upgrade
Foreign Exchange Rate Adjustments
-3.03-1.96-3.173.57-4.360.04
Upgrade
Net Cash Flow
20.18-2.02-23.3328.5323.3939.38
Upgrade
Free Cash Flow
10137.7723.38103.494.91223.15
Upgrade
Free Cash Flow Growth
-95.94%489.29%-77.39%8.95%-57.47%129.17%
Upgrade
Free Cash Flow Margin
0.27%3.87%0.69%3.55%3.47%8.27%
Upgrade
Free Cash Flow Per Share
0.365.000.853.763.8211.92
Upgrade
Cash Interest Paid
13.7726.2929.0812.811.9513.79
Upgrade
Cash Income Tax Paid
5.3120.9433.9328.7237.122.78
Upgrade
Levered Free Cash Flow
-0.91138.94-58.6533.6162.23200.5
Upgrade
Unlevered Free Cash Flow
15.25153.26-42.5440.6868.52207.73
Upgrade
Change in Working Capital
-120.6811.9-109.58-7.15-30.9694.35
Upgrade
Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.