Electra Real Estate Ltd. (TLV:ELCRE)
Israel
· Delayed Price · Currency is ILS · Price in ILA 4,748.00
-97.00 (-2.00%)
Jun 26, 2025, 5:24 PM IDT
Electra Real Estate Cash Flow Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 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 | -74.61 | -91.26 | -63.69 | 180.63 | 128.6 | 28.47 | Upgrade
|
Depreciation & Amortization | 0.44 | 0.34 | 0.42 | 0.35 | 0.29 | 0.25 | Upgrade
|
Gain (Loss) on Sale of Investments | 3.01 | 0.18 | -0.79 | -0.11 | -4.33 | -0.7 | Upgrade
|
Asset Writedown | - | - | - | - | 2.21 | 0.83 | Upgrade
|
Stock-Based Compensation | 1.42 | 1.61 | 1.09 | 0.08 | 0.16 | 0.12 | Upgrade
|
Income (Loss) on Equity Investments | 68.86 | 76.64 | 0.75 | 42.77 | 23.48 | -4.45 | Upgrade
|
Change in Accounts Receivable | -6.41 | -2.79 | -9.17 | -3.13 | 0.78 | 0.48 | Upgrade
|
Change in Accounts Payable | 0.01 | 0.15 | 0.01 | -0.42 | 0.15 | 0.26 | Upgrade
|
Change in Other Net Operating Assets | -5.36 | 2.79 | 1.68 | 22.93 | 9.61 | -0.77 | Upgrade
|
Other Operating Activities | 5.56 | 13.51 | 51.92 | -156.43 | -108.5 | -21.91 | Upgrade
|
Operating Cash Flow | -7.07 | 1.16 | -17.78 | 86.68 | 54.4 | 4.91 | Upgrade
|
Operating Cash Flow Growth | - | - | - | 59.36% | 1007.16% | 46.15% | Upgrade
|
Acquisition of Real Estate Assets | -0.01 | -0.01 | - | -0.12 | -1.62 | - | Upgrade
|
Sale of Real Estate Assets | - | - | - | - | 39.98 | 0.12 | Upgrade
|
Net Sale / Acq. of Real Estate Assets | -0.01 | -0.01 | - | -0.12 | 38.36 | 0.12 | Upgrade
|
Investment in Marketable & Equity Securities | -85.23 | -70.7 | -66.38 | -124.69 | -111.86 | 5.44 | Upgrade
|
Other Investing Activities | -1.5 | -1.5 | - | -4.42 | -1.49 | - | Upgrade
|
Investing Cash Flow | -86.74 | -72.21 | -66.38 | -129.23 | -74.99 | 5.56 | Upgrade
|
Short-Term Debt Issued | - | 27.59 | 34.4 | 86.54 | 33.7 | - | Upgrade
|
Long-Term Debt Issued | - | 154.18 | 130.59 | 151.97 | 110.57 | 92.07 | Upgrade
|
Total Debt Issued | 143.03 | 181.76 | 164.99 | 238.51 | 144.27 | 92.07 | Upgrade
|
Short-Term Debt Repaid | - | -56.51 | - | -98.76 | -29.94 | -28.39 | Upgrade
|
Long-Term Debt Repaid | - | -32.32 | -70.21 | -74.79 | -74.06 | -69.66 | Upgrade
|
Total Debt Repaid | -39.68 | -88.83 | -70.21 | -173.56 | -104 | -98.05 | Upgrade
|
Net Debt Issued (Repaid) | 103.35 | 92.93 | 94.78 | 64.95 | 40.27 | -5.98 | Upgrade
|
Issuance of Common Stock | 55.38 | 32.26 | - | - | - | - | Upgrade
|
Repurchase of Common Stock | - | - | - | -6.92 | - | - | Upgrade
|
Common Dividends Paid | -5.34 | -5.34 | -16.47 | -23.78 | -9.93 | -2.32 | Upgrade
|
Other Financing Activities | 0.65 | 0.62 | 0.64 | 0.28 | -3.96 | -1.28 | Upgrade
|
Foreign Exchange Rate Adjustments | -0 | 0 | - | -1.22 | 0.24 | -0.59 | Upgrade
|
Net Cash Flow | 60.23 | 49.42 | -5.21 | -9.24 | 6.03 | 0.31 | Upgrade
|
Cash Interest Paid | 29.05 | 29.87 | 21.47 | 11.99 | 7.22 | 5.78 | Upgrade
|
Cash Income Tax Paid | 1.47 | 0.37 | 2.97 | 9.99 | 1.49 | - | Upgrade
|
Levered Free Cash Flow | -78.8 | -76.62 | -47.14 | 177.43 | 70.72 | 75.09 | Upgrade
|
Unlevered Free Cash Flow | -60.5 | -58.97 | -32.1 | 185.42 | 76.56 | 77.67 | Upgrade
|
Change in Net Working Capital | 16.36 | 0.96 | 3.17 | -27.49 | 27.74 | -54.28 | Upgrade
|
Source: S&P Global Market Intelligence. Real Estate template. Financial Sources.