Michlol Finance Ltd (TLV: MCLL)

Michlol Finance Cash Flow Statement

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

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Sep 30, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
Net Income	49.33	41.03	26.44	5.95	-1.74	-1.2
Depreciation & Amortization	2.03	1.99	1.79	0.83	0.23	0.04
Stock-Based Compensation	1.07	3.28	5.66	10.78	8.87	0.41
Other Operating Activities	-0.46	-3.08	4.93	0.02	-1.38	-0.03
Change in Accounts Receivable	-0.39	0.75	-0.1	-1.56	0.09	0.09
Change in Accounts Payable	-3.85	-2.57	12.45	10.99	9.62	6.07
Change in Income Taxes	8.57	1.21	4.03	6.14	-	-
Change in Other Net Operating Assets	-5.92	20.66	-201.54	-130.22	-19.98	-4.66
Operating Cash Flow	48.36	64.65	-146.3	-96.89	-4.29	0.73
Capital Expenditures	-0.12	-0.3	-0.34	-0.77	-0.1	-0.02
Investment in Securities	-	-	-2.5	-6.5	-	-
Investing Cash Flow	-0.12	-0.3	-2.84	-7.27	-0.1	-0.02
Long-Term Debt Issued	-	-	155.12	-	-	-
Total Debt Issued	-	-	155.12	-	-	-
Long-Term Debt Repaid	-	-39.57	-0.74	-0.42	-0.2	-0.04
Net Debt Issued (Repaid)	-47.34	-39.57	154.37	-0.42	-0.2	-0.04
Issuance of Common Stock	-	15.1	-	106.12	7.53	-
Financing Cash Flow	-52.34	-24.46	154.37	105.7	7.33	-0.04
Net Cash Flow	-4.1	39.89	5.24	1.54	2.95	0.67
Free Cash Flow	48.24	64.35	-146.64	-97.66	-4.39	0.71
Free Cash Flow Margin	23.86%	35.26%	-148.88%	-242.67%	-26.84%	15.79%
Free Cash Flow Per Share	1.11	1.52	-3.58	-3.22	-0.20	0.05
Cash Interest Paid	93.78	81.12	20.3	10.52	5.87	0.84
Cash Income Tax Paid	9.43	7.58	2.83	0.14	0.18	0.09
Levered Free Cash Flow	-272.37	-306.57	77.43	-139.89	-122.45	-
Unlevered Free Cash Flow	-214.45	-254.48	93.59	-133.36	-112.71	-
Change in Net Working Capital	318.62	345.72	-45.68	158.34	129.64	-

Source: S&P Capital IQ. Standard template. Financial Sources.