Lewinsky-Ofer 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
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	-2.65	2.65	-13	-11.72	-7.22	-5.28
Depreciation & Amortization	0.18	0.29	0.59	0.9	0.81	0.66
Loss (Gain) From Sale of Assets	-	-	-0.05	-	-	-
Loss (Gain) on Equity Investments	0.8	0.39	0.28	0.25	0.06	0.01
Stock-Based Compensation	0.2	0.05	0.09	-	-	-
Other Operating Activities	-2.61	4.24	-0.57	-0.55	3.04	-1.69
Change in Accounts Receivable	-18.44	-5.02	12.94	4.81	-11.32	17.12
Change in Inventory	8.56	11.08	-9.35	19.72	30.68	-0.53
Change in Accounts Payable	-0.24	0.59	-0.55	-4.81	2.97	-7.04
Change in Unearned Revenue	0.86	-0.92	1.28	-11.03	0.77	-0.98
Change in Other Net Operating Assets	-19.74	-23.57	-7.36	-42.67	-43.55	-6.09
Operating Cash Flow	-33.07	-10.22	-15.69	-45.11	-23.75	-3.82
Capital Expenditures	-0.01	-0.01	-0.01	-0.19	-0.02	-0.02
Sale of Property, Plant & Equipment	-	-	0.09	-	-	-
Investment in Securities	-18.4	-	-	-	-	-
Other Investing Activities	-8.52	2.16	2.98	7.56	-3.94	28.25
Investing Cash Flow	-26.92	2.15	2.33	7.37	-12.46	28.23
Short-Term Debt Issued	-	39.96	50.11	21.26	0.8	14.46
Long-Term Debt Issued	-	-	-	-	99.56	22.27
Total Debt Issued	78.27	39.96	50.11	21.26	100.36	36.73
Short-Term Debt Repaid	-	-37.07	-21.26	-	-15.73	-34.49
Long-Term Debt Repaid	-	-0.53	-44.9	-19.38	-15.01	-34.28
Total Debt Repaid	-12.91	-37.6	-66.16	-19.38	-30.74	-68.78
Net Debt Issued (Repaid)	65.36	2.37	-16.06	1.88	69.62	-32.05
Issuance of Common Stock	19.83	-	10.78	-	20.63	4.91
Other Financing Activities	4.07	-	-	-	-	1.35
Financing Cash Flow	89.26	2.37	-5.28	1.88	90.25	-25.79
Net Cash Flow	29.26	-5.7	-18.64	-35.86	54.05	-1.38
Free Cash Flow	-33.08	-10.23	-15.7	-45.3	-23.77	-3.84
Free Cash Flow Margin	-97.83%	-36.85%	-134.96%	-82.38%	-29.93%	-6.64%
Free Cash Flow Per Share	-0.95	-0.39	-0.65	-1.96	-1.09	-0.18
Cash Interest Paid	8.84	7.27	8.66	8.13	6.76	6.05
Cash Income Tax Paid	-	-	0.37	-	-	-
Levered Free Cash Flow	16.04	4.32	-1.06	0.42	1.61	31.98
Unlevered Free Cash Flow	21.08	11.31	3.48	5.58	5.87	35.65
Change in Working Capital	-29	-17.84	-3.03	-33.98	-20.45	2.48

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