Gaon Group Ltd. (TLV: GAGR)
Israel
· Delayed Price · Currency is ILS · Price in ILA416.90
-17.00 (-3.92%)
Dec 19, 2024, 5:24 PM IDT
Gaon Group Cash Flow Statement
Financials in millions ILS. Fiscal year is January - December.
Millions ILS. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Net Income | -1.89 | -28.61 | 14.85 | 17.54 | 12.47 | 15.04 | Upgrade
|
| Depreciation & Amortization | 35.22 | 35.38 | 40.26 | 29.36 | 37.91 | 46.5 | Upgrade
|
| Other Amortization | 0.49 | 0.49 | 0.82 | - | - | - | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.46 | -0.35 | 0.02 | - | 2.48 | - | Upgrade
|
| Asset Writedown & Restructuring Costs | - | 31.93 | - | - | - | - | Upgrade
|
| Loss (Gain) on Equity Investments | -2.85 | -3.58 | -4.92 | -7.37 | -5.16 | -2.79 | Upgrade
|
| Stock-Based Compensation | 0.01 | 0.02 | 0.01 | 0.03 | 0.32 | 0.14 | Upgrade
|
| Other Operating Activities | -5.76 | -12.07 | 5.98 | -5.78 | 8.76 | 1.13 | Upgrade
|
| Change in Accounts Receivable | 28.64 | 2.13 | 27.97 | -13.1 | -14.56 | -6.08 | Upgrade
|
| Change in Inventory | 24.27 | 58.39 | -83.71 | -86.75 | 54.11 | 6.3 | Upgrade
|
| Change in Accounts Payable | -13.46 | -12.29 | -41.5 | 61.97 | -38.83 | 21.31 | Upgrade
|
| Change in Other Net Operating Assets | 5.21 | 1.49 | -7.28 | 7.02 | -3.39 | -11.1 | Upgrade
|
| Operating Cash Flow | 69.42 | 72.93 | -47.49 | 2.92 | 54.11 | 70.45 | Upgrade
|
| Operating Cash Flow Growth | -37.04% | - | - | -94.60% | -23.19% | - | Upgrade
|
| Capital Expenditures | -11.94 | -16.88 | -21.06 | -27.52 | -91.1 | -91.26 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.5 | 0.43 | 0.28 | - | - | - | Upgrade
|
| Cash Acquisitions | -2.9 | -2.9 | - | -24.04 | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -0.09 | -0.57 | -2.72 | -2.7 | -1.93 | -1.85 | Upgrade
|
| Other Investing Activities | - | - | -5 | 2.01 | 0.53 | -0.77 | Upgrade
|
| Investing Cash Flow | -14.43 | -19.91 | -28.49 | -52.24 | -89.55 | -81.42 | Upgrade
|
| Short-Term Debt Issued | - | - | 109.11 | 20.44 | 94.61 | 49.54 | Upgrade
|
| Long-Term Debt Issued | - | 4.35 | 2 | 35.93 | 0.5 | 5 | Upgrade
|
| Total Debt Issued | 9 | 4.35 | 111.11 | 56.36 | 95.11 | 54.54 | Upgrade
|
| Short-Term Debt Repaid | - | -36.44 | - | - | - | - | Upgrade
|
| Long-Term Debt Repaid | - | -38.42 | -24.36 | -17.42 | -32.85 | -32.69 | Upgrade
|
| Total Debt Repaid | -56.22 | -74.86 | -24.36 | -17.42 | -32.85 | -32.69 | Upgrade
|
| Net Debt Issued (Repaid) | -47.22 | -70.51 | 86.76 | 38.94 | 62.27 | 21.86 | Upgrade
|
| Repurchase of Common Stock | - | - | -0.17 | -0.67 | - | -0.23 | Upgrade
|
| Common Dividends Paid | - | - | - | -10.05 | - | - | Upgrade
|
| Other Financing Activities | -2.34 | -1.04 | -1.56 | - | - | -2.2 | Upgrade
|
| Financing Cash Flow | -49.56 | -71.55 | 85.03 | 28.23 | 62.27 | 19.43 | Upgrade
|
| Foreign Exchange Rate Adjustments | -1.2 | 1.96 | -1.15 | -1.9 | 1.27 | -2.35 | Upgrade
|
| Net Cash Flow | 4.24 | -16.57 | 7.9 | -22.99 | 28.1 | 6.1 | Upgrade
|
| Free Cash Flow | 57.49 | 56.06 | -68.54 | -24.6 | -36.99 | -20.82 | Upgrade
|
| Free Cash Flow Growth | -35.05% | - | - | - | - | - | Upgrade
|
| Free Cash Flow Margin | 9.60% | 8.85% | -9.83% | -4.94% | -7.24% | -4.02% | Upgrade
|
| Free Cash Flow Per Share | 1.26 | 1.23 | -1.51 | -0.54 | -0.81 | -0.46 | Upgrade
|
| Cash Interest Paid | 32.24 | 29.47 | 16.36 | 9.37 | 4.37 | 4.53 | Upgrade
|
| Cash Income Tax Paid | 3.42 | 3.02 | 2.51 | 0.24 | 0.06 | 18.15 | Upgrade
|
| Levered Free Cash Flow | 78.36 | 88.54 | -81.1 | -55.32 | -25.51 | -3.27 | Upgrade
|
| Unlevered Free Cash Flow | 96.2 | 105.59 | -70.97 | -50.17 | -22.29 | 0.01 | Upgrade
|
| Change in Net Working Capital | -34.27 | -66.73 | 112.31 | 61.05 | -15.28 | -32.75 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.