Mehadrin Ltd (TLV:MEDN)
Israel flag Israel · Delayed Price · Currency is ILS · Price in ILA
23,440
+510 (2.22%)
Apr 2, 2025, 5:24 PM IDT

Mehadrin Cash Flow Statement

Millions ILS. Fiscal year is Jan - Dec.
Fiscal Year
FY 2024 FY 2023 FY 2022 FY 2021 FY 2020 2015 - 2019
Period Ending
Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2015 - 2019
Net Income
-73.89-154.8-87.11139.92.81
Upgrade
Depreciation & Amortization
50.443.6136.0439.2141.66
Upgrade
Other Amortization
15.2762.7913.4612.6113.12
Upgrade
Loss (Gain) From Sale of Assets
-18.28-37.31-38.2-170.98-8.52
Upgrade
Asset Writedown & Restructuring Costs
-51.22-1.1-4.6-
Upgrade
Loss (Gain) on Equity Investments
-2.773.125.192.19-4.83
Upgrade
Stock-Based Compensation
1.011.413.472.89-
Upgrade
Other Operating Activities
3.7138.853.5261.2816.97
Upgrade
Change in Accounts Receivable
18.94-58.892.93-49.13-1.54
Upgrade
Change in Inventory
-52.9426.1617.77-6.421.61
Upgrade
Change in Accounts Payable
14.112.1419.14-14.49-32.47
Upgrade
Change in Other Net Operating Assets
43.4715.71-0.98-19.52-7.06
Upgrade
Operating Cash Flow
-0.983.99-25.87-7.0621.74
Upgrade
Operating Cash Flow Growth
-----43.32%
Upgrade
Capital Expenditures
-7.33-9.42-9.75-11.29-10.57
Upgrade
Sale of Property, Plant & Equipment
0.020.280.720.06-
Upgrade
Cash Acquisitions
----4.07-
Upgrade
Sale (Purchase) of Intangibles
-1.11-3.22-3.67-0.97-0.47
Upgrade
Investment in Securities
-4.5-4.98-6.3-3.25-2.05
Upgrade
Other Investing Activities
1.2153.116.35123.2216.41
Upgrade
Investing Cash Flow
-12.7344.17-3.97104.1132.06
Upgrade
Short-Term Debt Issued
-78.4238.0748.6119.33
Upgrade
Long-Term Debt Issued
334.660.035056.4222.14
Upgrade
Total Debt Issued
334.6678.4588.07105.0341.48
Upgrade
Short-Term Debt Repaid
-269.31----
Upgrade
Long-Term Debt Repaid
-82.95-87.72-109.36-93.37-136.32
Upgrade
Total Debt Repaid
-352.26-87.72-109.36-93.37-136.32
Upgrade
Net Debt Issued (Repaid)
-17.6-9.27-21.311.66-94.85
Upgrade
Issuance of Common Stock
10.71----
Upgrade
Other Financing Activities
-21.84-36.54-6.45-15.11-25.35
Upgrade
Financing Cash Flow
-28.73-45.81-27.75-3.45-120.2
Upgrade
Foreign Exchange Rate Adjustments
-1.55----
Upgrade
Net Cash Flow
-43.992.35-57.5993.6-66.41
Upgrade
Free Cash Flow
-8.32-5.43-35.62-18.3511.17
Upgrade
Free Cash Flow Growth
-----35.22%
Upgrade
Free Cash Flow Margin
-0.86%-0.48%-3.49%-1.76%0.95%
Upgrade
Free Cash Flow Per Share
-2.57-1.63-10.62-5.513.38
Upgrade
Cash Interest Paid
-25.3913.7213.2822.44
Upgrade
Cash Income Tax Paid
-8.156.4233.427.11
Upgrade
Levered Free Cash Flow
-150.7855.21-28.62-34.122.6
Upgrade
Unlevered Free Cash Flow
-134.1671.41-17.71-22.9536.91
Upgrade
Change in Net Working Capital
142.04-4.22-15.2872.3218.99
Upgrade
Updated Mar 20, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.