Propdo Cash Flow Statement

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

Millions ILS. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	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	-9.48	-12.84	-10.07	-4.79	-3.37
Depreciation & Amortization	0.48	0.4	0.32	0.02	0
Loss (Gain) on Equity Investments	-5.46	-	-	-	-
Stock-Based Compensation	0.52	0.52	0.16	-	-
Other Operating Activities	-1.58	-0.35	-0.02	-	-
Change in Accounts Receivable	-0.08	0.22	-0.65	-0.45	-0
Change in Accounts Payable	-0.29	0.68	0.25	0.02	0.01
Change in Other Net Operating Assets	0.53	0.05	0.31	2.09	3.02
Operating Cash Flow	-15.36	-11.32	-9.7	-3.12	-0.33
Capital Expenditures	-0.14	-0.05	-0.22	-0.04	-0.02
Cash Acquisitions	11.04	0.23	-	-	-
Investment in Securities	0.01	3.02	-3.03	-	-
Other Investing Activities	-24.17	0.01	-0.03	-	-
Investing Cash Flow	-13.47	3.21	-3.28	-0.04	-0.02
Short-Term Debt Issued	15	-	0.84	1.96	-
Long-Term Debt Issued	0.67	-	-	-	-
Total Debt Issued	15.67	-	0.84	1.96	0.35
Short-Term Debt Repaid	-0	-	-	-	-
Long-Term Debt Repaid	-0.36	-0.32	-0.27	-	-
Total Debt Repaid	-0.36	-0.32	-0.27	-	-
Net Debt Issued (Repaid)	15.31	-0.32	0.58	1.96	0.35
Issuance of Common Stock	22.9	9.51	17.41	3.23	0.01
Other Financing Activities	-0	-	-	-	-
Financing Cash Flow	38.21	9.19	17.99	5.19	0.35
Foreign Exchange Rate Adjustments	0.07	0.01	-0.04	-	-
Net Cash Flow	9.45	1.1	4.97	2.02	0
Free Cash Flow	-15.5	-11.37	-9.93	-3.16	-0.35
Free Cash Flow Margin	-815.84%	-606.89%	-1181.55%	-2657.98%	-
Free Cash Flow Per Share	-3.22	-2.54	-2.48	-1.05	-0.12
Cash Interest Paid	-	0.03	0.01	-	-
Levered Free Cash Flow	-52.65	-1.43	-9.15	-1.76	-
Unlevered Free Cash Flow	-51.86	-1.43	-9.15	-1.74	-
Change in Net Working Capital	42.53	-6.1	3.07	-1.26	-

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