Hamama Meir Trading (1996) Ltd. (TLV:HMAM)

TLV:HMAM Cash Flow Statement

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

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	4.43	3.07	-3.48	16.05	3.93
Depreciation & Amortization	6.55	6.62	6.28	4.26	4.5
Loss (Gain) From Sale of Assets	0.04	-0.17	-	0.03	0.5
Other Operating Activities	0.21	1.48	4.89	-0.72	-1.09
Change in Accounts Receivable	14.36	16.43	-15.22	3.71	20.91
Change in Inventory	-4.97	29.83	-7.27	-18.41	-3.87
Change in Accounts Payable	11.54	-7.84	-12.62	11.76	7.88
Change in Other Net Operating Assets	-4.57	-1.45	-1.31	7.54	1.52
Operating Cash Flow	27.59	47.97	-28.73	24.22	34.27
Operating Cash Flow Growth	-42.49%	-	-	-29.34%	29.00%
Capital Expenditures	-0.13	-0.02	-0.53	-0.11	-0.12
Sale of Property, Plant & Equipment	0.3	0.17	-	0.34	-
Other Investing Activities	-	-	-	0.08	-0.43
Investing Cash Flow	0.17	0.15	-0.53	0.32	-0.55
Short-Term Debt Issued	-	-	29.46	-	-
Long-Term Debt Issued	-	-	-	-	7
Total Debt Issued	-	-	29.46	-	7
Short-Term Debt Repaid	-21.36	-36.12	-	-16.56	-16.58
Long-Term Debt Repaid	-7.62	-7.65	-7.29	-8.02	-14.67
Total Debt Repaid	-28.98	-43.77	-7.29	-24.58	-31.25
Net Debt Issued (Repaid)	-28.98	-43.77	22.17	-24.58	-24.25
Common Dividends Paid	-	-	-2	-	-
Financing Cash Flow	-28.98	-43.77	20.17	-24.58	-24.25
Net Cash Flow	-1.22	4.36	-9.09	-0.05	9.47
Free Cash Flow	27.46	47.95	-29.26	24.11	34.15
Free Cash Flow Growth	-42.74%	-	-	-29.41%	28.78%
Free Cash Flow Margin	11.27%	17.62%	-9.76%	8.69%	12.76%
Free Cash Flow Per Share	1.94	3.38	-2.06	1.70	2.41
Cash Interest Paid	3.62	4.82	4.07	2.52	3.61
Cash Income Tax Paid	0.06	0.05	0.06	0.05	0.05
Levered Free Cash Flow	24.77	47.94	-23.63	17.52	31.11
Unlevered Free Cash Flow	26.77	50.68	-21.36	19.01	33.41
Change in Net Working Capital	-15.29	-38.47	31.68	-3.72	-25.04

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