TLV:ISI Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	18.77	-8.31	4.67	2.82	7.43
Depreciation & Amortization	30.93	22.84	12.1	3.75	3.87
Other Amortization	0.11	0.1	-	-	-
Stock-Based Compensation	0.24	0.59	0.77	1.5	0.43
Other Operating Activities	6.5	-1.14	2.78	0.28	2.45
Change in Accounts Receivable	2.76	-12.71	-7.6	2.93	-1.29
Change in Inventory	-0.26	-0.03	0.21	-0.23	-0.3
Change in Accounts Payable	0.92	-0.47	0.43	0.19	0.15
Change in Other Net Operating Assets	-36.26	-0.05	-13.94	-7.35	20.46
Operating Cash Flow	23.7	0.83	-0.58	3.89	33.2
Operating Cash Flow Growth	2758.38%	-	-	-88.28%	234.75%
Capital Expenditures	-1.38	-34.01	-30.93	-48.18	-23.61
Sale (Purchase) of Intangibles	-	-	-	-	-0.1
Investment in Securities	-	-	22.25	2.5	-13.75
Other Investing Activities	-	-	20	0.6	2.51
Investing Cash Flow	-1.38	-34.01	11.32	-45.09	-34.96
Long-Term Debt Issued	-	20	-	-	-
Long-Term Debt Repaid	-1.04	-9.44	-0.8	-1.2	-0.66
Net Debt Issued (Repaid)	-1.04	10.56	-0.8	-1.2	-0.66
Issuance of Common Stock	-	-	-	61.17	-
Other Financing Activities	-	-	-	-	0.09
Financing Cash Flow	-1.04	10.56	-0.8	59.97	-0.57
Net Cash Flow	21.28	-22.63	9.93	18.77	-2.33
Free Cash Flow	22.32	-33.18	-31.51	-44.3	9.58
Free Cash Flow Margin	36.69%	-57.21%	-71.76%	-131.47%	26.42%
Free Cash Flow Per Share	0.35	-0.54	-0.49	-0.75	0.19
Cash Interest Paid	1.68	3.64	0.75	0.65	0.29
Cash Income Tax Paid	-0.04	-0.31	0.67	1.89	0.85
Levered Free Cash Flow	-11.62	-57.19	3.81	-36.7	-10.69
Unlevered Free Cash Flow	-10.59	-56.23	4.94	-35.63	-9.49
Change in Working Capital	-32.84	-13.25	-20.9	-4.46	19.02