Opal Balance Investments Ltd (TLV:OPAL)

Opal Balance Investments Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	37.03	30.86	26.38	28.99	26.96	20.57
Depreciation & Amortization	2.92	3.15	2.77	2.85	2.59	2.16
Other Amortization	0.11	-	-	-	-	0.26
Asset Writedown & Restructuring Costs	0.47	-0.31	-0.46	-0.7	-0.01	-0.16
Change in Accounts Payable	-0.39	0.28	0.02	-0.39	0.44	-0.01
Change in Other Net Operating Assets	-103.93	-21.36	-14.33	-25.51	-14.79	17
Other Operating Activities	5.87	1.39	-1.41	-2.32	-0.18	-2.13
Operating Cash Flow	-57.66	14.27	13.39	2.92	15.01	37.69
Operating Cash Flow Growth	-	6.58%	358.93%	-80.56%	-60.19%	-
Capital Expenditures	-1.16	-2.07	-0.27	-1.01	-1.81	-1.96
Sale of Property, Plant & Equipment	0.03	0.03	0.11	-	-	-
Other Investing Activities	-	-	0.02	-0.58	0.06	-
Investing Cash Flow	-1.13	-2.04	-0.15	0.96	-1.75	-3.01
Long-Term Debt Repaid	-	-1.57	-1.48	-1.4	-1.22	-50.06
Net Debt Issued (Repaid)	-1.39	-1.57	-1.48	-1.4	-1.22	-50.06
Issuance of Common Stock	81.34	-	-	-	-	22.47
Common Dividends Paid	-21.7	-15.74	-11.6	-14.95	-13	-8.9
Other Financing Activities	-0.72	-	-	-	-	-0.46
Financing Cash Flow	57.53	-17.3	-13.08	-16.35	-14.22	-36.95
Net Cash Flow	-1.26	-5.07	0.16	-12.47	-0.96	-2.26
Free Cash Flow	-58.82	12.2	13.11	1.91	13.19	35.73
Free Cash Flow Growth	-	-6.99%	585.83%	-85.51%	-63.08%	-
Free Cash Flow Margin	-74.37%	17.61%	20.34%	2.86%	21.83%	74.04%
Free Cash Flow Per Share	-0.56	0.12	0.13	0.02	0.13	0.35
Cash Interest Paid	13.69	11.87	15.7	11.24	4.5	4.22
Cash Income Tax Paid	6.62	7.94	9.31	10.49	8.28	8.81

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