Gilat Telecom Global 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
Period Ending	Sep '25 Sep 30, 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
Net Income	3.61	1.79	0.72	-4.06	-5.42	-1.73
Depreciation & Amortization	14.61	10.07	7.37	11.78	18.34	18.68
Loss (Gain) From Sale of Investments	-	-	-	-	-	-0.13
Stock-Based Compensation	0.04	0.05	0.05	0.12	0.06	-0.07
Other Operating Activities	4.31	3.34	0.76	1.53	1.85	3.79
Change in Accounts Receivable	-2.13	-1.53	-5.03	0.44	4.62	-2.24
Change in Inventory	-0.35	0.43	-0.6	-0.49	0.19	-0.03
Change in Accounts Payable	-0.48	-0.48	5.34	1	-5.51	-0.97
Change in Other Net Operating Assets	-2.47	-3.07	0.13	-0.22	-0.11	0.97
Operating Cash Flow	17.14	10.59	8.72	10.1	14.03	18.26
Operating Cash Flow Growth	108.88%	21.44%	-13.68%	-28.01%	-23.19%	20.87%
Capital Expenditures	-1.51	-2.53	-3.08	-1.4	-1.81	-3.05
Cash Acquisitions	-	-	-	-	-	-1.5
Sale (Purchase) of Intangibles	-0.12	-0.12	-0.2	-0.06	-0.27	-
Investment in Securities	-	-	3.87	-4.03	9.44	-
Other Investing Activities	0.07	-	-	1.76	2.36	-0.23
Investing Cash Flow	-1.56	-2.65	0.59	-3.73	9.71	-4.78
Short-Term Debt Issued	-	-	-	-	0.93	-
Long-Term Debt Issued	-	2.1	-	-	15.32	1.47
Total Debt Issued	13.13	2.1	-	-	16.25	1.47
Short-Term Debt Repaid	-	-	-0.81	-	-	-
Long-Term Debt Repaid	-	-8.97	-6.52	-13.12	-23.98	-15.91
Total Debt Repaid	-14.56	-8.97	-7.33	-13.12	-23.98	-15.91
Net Debt Issued (Repaid)	-1.44	-6.87	-7.33	-13.12	-7.73	-14.44
Issuance of Common Stock	2.01	-	0.83	-	-	4.98
Other Financing Activities	-2.62	-2.11	-0.95	-1.52	-0.25	-2.71
Financing Cash Flow	-2.04	-8.98	-7.46	-14.64	-7.98	-12.17
Foreign Exchange Rate Adjustments	1.51	-0.16	-0.54	-2.08	0.61	0.11
Net Cash Flow	15.05	-1.2	1.32	-10.35	16.37	1.43
Free Cash Flow	15.64	8.06	5.64	8.7	12.22	15.21
Free Cash Flow Growth	171.98%	42.97%	-35.20%	-28.82%	-19.69%	25.99%
Free Cash Flow Margin	21.91%	11.58%	10.22%	20.23%	23.58%	27.88%
Free Cash Flow Per Share	0.13	0.10	0.09	0.15	0.21	0.29
Cash Interest Paid	2.34	2.58	1.68	2.46	3.39	1.63
Cash Income Tax Paid	0.51	0.01	0.87	0.16	0.09	0.49
Levered Free Cash Flow	14.69	5.14	3.45	10.83	21.56	12.19
Unlevered Free Cash Flow	17.74	6.74	4.7	12.16	23.54	13.98
Change in Working Capital	-5.43	-4.65	-0.17	0.73	-0.8	-2.27

Source: S&P Global Market Intelligence. Standard template. Financial Sources.