Israir Group Ltd (TLV:ISRG)

Israir Group Cash Flow Statement

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

Operating Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	7.31	13.68	21.87	17.05	18.78	-18.08
Depreciation & Amortization	35.1	34.1	22.98	14.16	14.04	13.64
Other Amortization	3.71	3.71	2.91	-	-	-
Loss (Gain) From Sale of Assets	-	-	-0.05	-2.57	-2.15	-
Asset Writedown & Restructuring Costs	-	-	-	0.49	-	4.07
Loss (Gain) From Sale of Investments	0.73	0.88	-	-	-	-
Loss (Gain) on Equity Investments	-3.9	-3.38	-0.64	-0.22	-0.55	0.15
Stock-Based Compensation	0.19	0.28	0.89	1.26	0.07	0.18
Other Operating Activities	9.33	11.55	9.96	3.66	-3.31	-9.48
Change in Accounts Receivable	14.11	-11.78	-28.8	15.3	-8.56	-14.76
Change in Inventory	-0.41	-0.38	0.06	-	-	-
Change in Accounts Payable	-16.68	10.24	8.65	3.26	-1.73	11.67
Change in Other Net Operating Assets	52.68	40.83	35.93	-24.86	32.78	31.86
Operating Cash Flow	102.16	99.74	73.74	27.52	49.34	19.25
Operating Cash Flow Growth	4.01%	35.26%	167.98%	-44.23%	156.31%	-

Investing Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Capital Expenditures	-27.69	-67.2	-54.63	-12.44	-13.07	-6.22
Sale of Property, Plant & Equipment	0	0	0.16	13.49	0.3	-
Cash Acquisitions	-4.69	-4.69	-3.26	0.27	-3.59	-0.62
Divestitures	-	-	0.18	-	-	-
Sale (Purchase) of Intangibles	-5.01	-5.13	-4.42	-3.67	-2.53	-1.86
Sale (Purchase) of Real Estate	-	-	-	-	0.31	-
Investment in Securities	-	-	-	-9.19	-	-
Other Investing Activities	-7.33	-2.56	-1.23	-12.29	-2.75	-3.64
Investing Cash Flow	-44.72	-79.58	-63.19	-23.82	-21.33	-12.34

Financing Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Short-Term Debt Issued	-	-	-	9.47	-	7.83
Long-Term Debt Issued	-	13.2	46.79	-	47.64	-
Total Debt Issued	0.51	13.2	46.79	9.47	47.64	7.83
Short-Term Debt Repaid	-	-4.1	-14.44	-	-11.13	-1.51
Long-Term Debt Repaid	-	-33.07	-20.67	-25.12	-63.07	-12.23
Total Debt Repaid	-32.89	-37.17	-35.11	-25.12	-74.2	-13.73
Net Debt Issued (Repaid)	-32.39	-23.97	11.69	-15.65	-26.56	-5.9
Issuance of Common Stock	0.33	0.22	-	4.81	16.41	19.2
Other Financing Activities	-8.84	-7.55	-8.41	-6.29	-6.81	-3.18
Financing Cash Flow	-40.9	-31.3	3.27	-17.13	-16.96	10.11

Net Cash Flow

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Cash Flow	16.54	-11.13	13.82	-13.43	11.06	17.02

Free Cash Flow

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Free Cash Flow	74.47	32.55	19.12	15.08	36.28	13.04
Free Cash Flow Growth	140.09%	70.25%	26.76%	-58.43%	178.29%	-
Free Cash Flow Margin	11.24%	4.72%	4.22%	3.87%	10.13%	10.22%
Free Cash Flow Per Share	0.27	0.12	0.07	0.06	0.17	0.21
Levered Free Cash Flow	19.87	8.27	-3.66	17.2	12	33.2
Unlevered Free Cash Flow	24.72	12.68	0.77	21.17	14.49	37.58

Additional Metrics

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Cash Interest Paid	5.87	5.96	5.86	5.83	3.49	3.18
Cash Income Tax Paid	2	1.81	0.73	0.49	0.34	0.41
Change in Working Capital	49.7	38.92	15.83	-6.31	22.48	28.76

Data Source: S&P Global Market Intelligence Last updated: Mar 31, 2026

Financial data is provided by S&P Global Market Intelligence and updates within hours after each earnings release, which is every three months for this company.

Update frequency:

Quarterly

Last checked:

Jul 30, 2026

Data Sources Report a data error