Kardan Israel Ltd (TLV:KRDI)
Israel
· Delayed Price · Currency is ILS · Price in ILA 400.00
-12.60 (-3.05%)
May 29, 2025, 5:24 PM IDT
Kardan Israel Cash Flow Statement
Financials in millions ILS. Fiscal year is January - December.
Millions ILS. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 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 | 2015 - 2019 |
| Net Income | 25.4 | 28.59 | 36.5 | 102.77 | 57.48 | 18.29 | Upgrade
|
| Depreciation & Amortization | 8.69 | 8.51 | 8.38 | 7.15 | 4.88 | 5.05 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.28 | -0.28 | -2.75 | 0.43 | -0.03 | -0.05 | Upgrade
|
| Asset Writedown & Restructuring Costs | -5.92 | -5.92 | -6.47 | -44.21 | -13.59 | 4.38 | Upgrade
|
| Loss (Gain) From Sale of Investments | - | - | - | -52.38 | - | -3.51 | Upgrade
|
| Loss (Gain) on Equity Investments | -4.14 | -5.46 | 2.82 | 0.49 | 1.05 | 5.04 | Upgrade
|
| Stock-Based Compensation | 1.28 | 1.54 | 1.5 | 1.42 | 0.77 | 0.7 | Upgrade
|
| Other Operating Activities | 12.32 | 19.33 | 56.87 | 60.36 | 31.04 | 12.83 | Upgrade
|
| Change in Accounts Receivable | 88.92 | 76.11 | -76.74 | -17.36 | -54.37 | -25.95 | Upgrade
|
| Change in Inventory | -181.38 | -165.61 | -69.63 | -175.89 | 37.45 | -20.04 | Upgrade
|
| Change in Accounts Payable | 42.04 | 35.15 | -33.97 | -19.28 | 67.21 | -17.04 | Upgrade
|
| Change in Other Net Operating Assets | 53.28 | 47.73 | -29.08 | -35.47 | -36.16 | -46.72 | Upgrade
|
| Operating Cash Flow | 40.21 | 39.7 | -112.59 | -171.98 | 95.71 | -67 | Upgrade
|
| Capital Expenditures | -7.14 | -6.5 | -1.31 | -14.17 | -7.2 | -2.28 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.28 | 0.28 | 0.01 | - | 0.09 | - | Upgrade
|
| Cash Acquisitions | - | - | - | -125.83 | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | - | - | 2.18 | - | - | - | Upgrade
|
| Investment in Securities | 2.31 | -70.73 | 72.79 | 198.48 | -157.12 | 101.12 | Upgrade
|
| Other Investing Activities | - | - | -0.58 | -7.8 | - | - | Upgrade
|
| Investing Cash Flow | -38.99 | -87.14 | 7.51 | -172.84 | -255.97 | 75.57 | Upgrade
|
| Short-Term Debt Issued | - | - | 84.95 | 68.64 | - | 9.21 | Upgrade
|
| Long-Term Debt Issued | - | 129.15 | 151.96 | 330.93 | 277.96 | 153.86 | Upgrade
|
| Total Debt Issued | 253.51 | 129.15 | 236.91 | 399.57 | 277.96 | 163.08 | Upgrade
|
| Short-Term Debt Repaid | - | -19.14 | - | - | -8.11 | - | Upgrade
|
| Long-Term Debt Repaid | - | -102.88 | -86.14 | -110.13 | -125.79 | -50.46 | Upgrade
|
| Total Debt Repaid | -138.79 | -122.02 | -86.14 | -110.13 | -133.9 | -50.46 | Upgrade
|
| Net Debt Issued (Repaid) | 114.72 | 7.13 | 150.77 | 289.44 | 144.07 | 112.62 | Upgrade
|
| Issuance of Common Stock | 1.48 | - | - | - | - | - | Upgrade
|
| Repurchase of Common Stock | -2.57 | -2.1 | - | - | - | - | Upgrade
|
| Common Dividends Paid | - | - | -5 | -5 | -5 | - | Upgrade
|
| Other Financing Activities | -14.58 | -15.31 | -12.25 | -14.86 | -8.04 | -3.52 | Upgrade
|
| Financing Cash Flow | 99.05 | -10.29 | 133.52 | 269.58 | 131.02 | 109.1 | Upgrade
|
| Foreign Exchange Rate Adjustments | 0.88 | -0.07 | -0 | 1.98 | -0.3 | -0.46 | Upgrade
|
| Net Cash Flow | 101.15 | -57.79 | 28.44 | -73.26 | -29.53 | 117.22 | Upgrade
|
| Free Cash Flow | 33.07 | 33.2 | -113.9 | -186.15 | 88.51 | -69.28 | Upgrade
|
| Free Cash Flow Margin | 5.77% | 5.80% | -18.76% | -30.00% | 13.56% | -14.61% | Upgrade
|
| Free Cash Flow Per Share | 0.22 | 0.23 | -0.77 | -1.26 | 0.60 | -0.47 | Upgrade
|
| Cash Interest Paid | 35.85 | 35.85 | 33.16 | 18.52 | 13.83 | 12.79 | Upgrade
|
| Cash Income Tax Paid | 20.16 | 20.16 | 10.65 | 23.66 | 7.57 | 15.84 | Upgrade
|
| Levered Free Cash Flow | 182.1 | 33.12 | -98.39 | 173 | -86.99 | -5.36 | Upgrade
|
| Unlevered Free Cash Flow | 211.85 | 62.2 | -72.85 | 187.35 | -77.63 | 2.62 | Upgrade
|
| Change in Net Working Capital | -166.01 | -12.04 | 152.9 | -132.85 | 138.75 | 40.97 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.