FMS Enterprises Migun Ltd (TLV:FBRT)

FMS Enterprises Migun Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	43.24	43.38	37.71	24.89	21.68	16.59
Depreciation & Amortization	3.01	3.62	3.69	3.05	2.99	2.98
Loss (Gain) From Sale of Assets	0.08	-	-	-	0.02	-0.03
Other Operating Activities	-7.74	-8.48	-5.05	-0.36	0.02	-1.18
Change in Accounts Receivable	-11.94	10.09	-10.5	-4.64	-3.98	9.06
Change in Inventory	-3.32	-0.9	0.38	-3.69	0.28	1.41
Change in Accounts Payable	0.32	0.35	0.59	2.72	-0.44	-2.01
Change in Other Net Operating Assets	-0.21	0.48	1.15	-0.29	1.18	0.33
Operating Cash Flow	23.44	48.55	27.98	21.69	21.75	27.15
Operating Cash Flow Growth	-50.08%	73.53%	28.99%	-0.28%	-19.90%	8.09%
Capital Expenditures	-7.69	-4.69	-2.18	-4.83	-2.6	-0.78
Sale of Property, Plant & Equipment	-	-	-	-	-	0.03
Investment in Securities	42.08	41.87	-12.19	-17.77	9.71	-31.08
Other Investing Activities	6.95	7.58	3.42	0.9	0.34	0.73
Investing Cash Flow	41.34	44.76	-10.95	-21.69	7.45	-31.1
Long-Term Debt Repaid	-	-0.09	-0.09	-0.08	-0.08	-0.08
Net Debt Issued (Repaid)	-0.09	-0.09	-0.09	-0.08	-0.08	-0.08
Common Dividends Paid	-45	-28.06	-15	-15	-10	-1.29
Other Financing Activities	-0.04	-0.05	-0.05	-0.43	-0.49	-0.45
Financing Cash Flow	-45.14	-28.19	-15.13	-15.51	-10.57	-1.82
Foreign Exchange Rate Adjustments	0.19	0.17	0.13	-0.13	-	0.05
Net Cash Flow	19.83	65.28	2.03	-15.64	18.63	-5.72
Free Cash Flow	15.75	43.85	25.8	16.86	19.15	26.37
Free Cash Flow Growth	-64.69%	69.99%	53.00%	-11.94%	-27.40%	17.30%
Free Cash Flow Margin	13.08%	34.24%	22.75%	17.80%	24.31%	43.50%
Free Cash Flow Per Share	1.71	4.77	2.81	1.83	2.08	2.87
Cash Interest Paid	0.05	0.05	0.05	0.06	0.07	0.08
Cash Income Tax Paid	10.61	10.61	8.08	5.45	4.02	3.66
Levered Free Cash Flow	26.84	39.05	17.47	12.27	13.99	20.35
Unlevered Free Cash Flow	26.84	39.09	17.51	12.33	14.05	20.41
Change in Working Capital	-15.16	10.02	-8.38	-5.9	-2.96	8.8

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.