Y.D. More Investments Ltd (TLV:MRIN)
Israel flag Israel · Delayed Price · Currency is ILS · Price in ILA
4,124.00
-16.00 (-0.39%)
Aug 25, 2025, 4:45 PM IDT

Y.D. More Investments Cash Flow Statement

Millions ILS. Fiscal year is Jan - Dec.
Fiscal Year
TTMFY 2024FY 2023FY 2022FY 2021FY 20202016 - 2020
Period Ending
Jun '25 Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2016 - 2020
Net Income
115.6678.2766.4341.4627.7914.72
Upgrade
Depreciation & Amortization
12.6611.439.799.214.813.95
Upgrade
Other Amortization
4.44.42.34---
Upgrade
Loss (Gain) From Sale of Assets
0.012.98-4.9-1.580.01-
Upgrade
Loss (Gain) From Sale of Investments
-3.72-2.41-9.9-3.68-4.83-1.5
Upgrade
Loss (Gain) on Equity Investments
-2.61-2.4-1.220.290.37-
Upgrade
Stock-Based Compensation
2.120.740.611.20.920.74
Upgrade
Other Operating Activities
38.1918.0921.0614.733.66-7.26
Upgrade
Change in Accounts Receivable
-50.07-34.843.76-24.26-14.01-5.65
Upgrade
Change in Accounts Payable
25.9625.96-44.0325.9838.8126.23
Upgrade
Change in Other Net Operating Assets
-53.22-24.28-46.22-106.96-67.84-27.79
Upgrade
Operating Cash Flow
89.3777.95-2.27-43.61-10.333.44
Upgrade
Operating Cash Flow Growth
20.40%-----85.43%
Upgrade
Capital Expenditures
-22.6-24.07-4.42-23.21-26.3-3.21
Upgrade
Sale of Property, Plant & Equipment
00.01----
Upgrade
Divestitures
--01.77-0.54--
Upgrade
Sale (Purchase) of Intangibles
-0.66-25.9-6.55-4.95-1.96-0.74
Upgrade
Investment in Securities
26.625.35-59.12-54.33-34.232.34
Upgrade
Other Investing Activities
4.220.8113.198.5-18.6-9.14
Upgrade
Investing Cash Flow
10.15-23.45-54.28-73.53-81.08-10.75
Upgrade
Short-Term Debt Issued
-40----
Upgrade
Long-Term Debt Issued
-44.45-1356099.45
Upgrade
Total Debt Issued
95.484.45-1356099.45
Upgrade
Long-Term Debt Repaid
--70.84-21.11-20.55-2.03-2.48
Upgrade
Net Debt Issued (Repaid)
8.2513.61-21.11114.4557.9796.97
Upgrade
Issuance of Common Stock
----4.8535.92
Upgrade
Common Dividends Paid
-91.16-66-36.72-35.18-21.17-23.88
Upgrade
Other Financing Activities
-23.39-21.4-0.7994.6854.98-0.1
Upgrade
Financing Cash Flow
-115.51-73.79-58.62173.9596.63108.91
Upgrade
Foreign Exchange Rate Adjustments
-0.49-0.20.060.22-0.26-0.07
Upgrade
Net Cash Flow
-16.48-19.5-115.1157.034.96101.53
Upgrade
Free Cash Flow
66.7853.88-6.69-66.82-36.620.22
Upgrade
Free Cash Flow Growth
-3.83%-----99.01%
Upgrade
Free Cash Flow Margin
7.38%6.86%-1.03%-13.43%-10.56%0.10%
Upgrade
Free Cash Flow Per Share
0.890.72-0.09-0.88-0.500.00
Upgrade
Cash Interest Paid
10.210.210.073.042.320.72
Upgrade
Cash Income Tax Paid
54.5354.5335.6515.1218.1623.7
Upgrade
Levered Free Cash Flow
134.3256.5412.3722.917.2429.48
Upgrade
Unlevered Free Cash Flow
140.6763.2218.9826.2119.5730.6
Upgrade
Change in Working Capital
-77.33-33.16-86.49-105.24-43.03-7.2
Upgrade
Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.